{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Regnskabsskema","COA","Lister","Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":14,"comments":0,"pivot_tables":3},"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"}

{"sheet":"Regnskabsskema","index":0,"n_rows":203,"n_cols":16,"rows_kept":203,"cut":false,"hidden":false,"merged":[[195,4,195,9],[196,4,196,9],[197,4,197,9],[193,4,193,9],[75,3,75,9],[108,3,108,9],[149,4,149,9],[160,3,160,4],[160,5,160,9],[191,3,191,9],[150,3,150,9],[0,3,0,9],[1,3,1,9],[3,3,3,9],[54,3,54,9],[105,3,105,9]]}
[null,null,null,{"$f":"\"ÅRSREGNSKAB \"&år&\" - perioden 01.01.\"&år&\" - \"&overskrift_ultimo","v":"ÅRSREGNSKAB 2024 - perioden 01.01.2024 - 31.12.2024"}]
[null,null,null,{"$f":"Data!B15 & \" - \" &Data!C15","v":" - "}]
[]
[null,null,null,{"$f":"UPPER(\"RESULTATOPGØRELSE \"&år)","v":"RESULTATOPGØRELSE 2024"}]
[]
[null,null,null,null,"Regnskab",167]
[null,null,null,null,"Vælg Regnskabsår:","2024"]
[null,null,null,null,"Vælg Ultimomåned:",12]
[null,null,null,null,"Hvis sammenlagt afdeling, skriv antal afdelinger, ellers 1",{"$f":"IFERROR(VLOOKUP(TEXT(regnskab,\"@\"),Lister!O:Q,2,FALSE),1)","v":1}]
["                                           x",null,null,null,null,{"$f":"LEFT(regnskab&\"     \",4)","v":"167 "}]
[{"$f":"LEFT(A10,B11)","v":"               "},15]
[{"$f":"LEFT(A10,B12)","v":"                "},16]
[{"$f":"LEFT(A10,B13)","v":"                 "},17,null,null,null,{"$f":"IF(mdnr<=3,\"Q1\",IF(AND(mdnr>=4,mdnr<=6),\"Q2\",IF(AND(mdnr>=7,mdnr<=9),\"Q3\",\"Q4\")))","v":"Q4"}]
[{"$f":"LEFT(A10,B14)","v":"                  "},18]
[]
[]
[]
[]
["Konto",null,null,"Indtægtsskabende aktiviteter:",null,"Indtægter",null,"Udgifter",null,"Resultat"]
[]
["01 Medlem",null,null,null,"Medlemskontingent",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A21 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A21 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(F21,H21)","v":{"$error":"#REF!"}},null,null,1299,"                  I6",{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M21,#REF!,\">=\"&VLOOKUP(M21,COA!B:D,3,0),#REF!,\"<\"&N21,#REF!,\">=\"&VLOOKUP(N21,COA!G:I,3,0))","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M21,#REF!,\">=\"&VLOOKUP(M21,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
["02 Butik",null,null,null,"Røde Kors Butik",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A22 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A22 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(F22,H22)","v":{"$error":"#REF!"}},null,null,1799,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M22,#REF!,\">=\"&VLOOKUP(M22,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M22,#REF!,\">=\"&VLOOKUP(M22,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
["03 Kursus",null,null,null,"Førstehjælp/Kursusvirksomhed",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A23 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A23 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(F23,H23)","v":{"$error":"#REF!"}}]
["04 Samarit",null,null,null,"Samariteraktiviteter",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A24 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A24 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["05 Andre Indtægter",null,null,null,"Øvrige indtægter",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A25 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A25 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,1199,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M25,#REF!,\">=\"&VLOOKUP(M25,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M25,#REF!,\">=\"&VLOOKUP(M25,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
[2900,null,null,"Indtægtsskabende aktiviteter, i alt",null,{"$f":"+F21+F22+SUM(F23:F25)","v":{"$error":"#REF!"}},null,{"$f":"+H21+H22+SUM(H23:H25)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,1399,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M26,#REF!,\">=\"&VLOOKUP(M26,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M26,#REF!,\">=\"&VLOOKUP(M26,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
[{"$f":"SUMIFS(#REF!,#REF!,\"<3000\")","v":{"$error":"#REF!"}},{"$f":"J26","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,1499,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M27,#REF!,\">=\"&VLOOKUP(M27,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M27,#REF!,\">=\"&VLOOKUP(M27,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M28,#REF!,\">=\"&VLOOKUP(M28,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M28,#REF!,\">=\"&VLOOKUP(M28,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
[null,null,null,"Anvendelse af midler:"]
[]
[null,null,null,"Lokale opgaver:"]
["06 beredskab",null,null,null,"Lokale beredskabsaktiviteter",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A32 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A32 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}}]
["07 Sociale",null,null,null,"Sociale aktiviteter",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A33 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A33 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(F33,H33)","v":{"$error":"#REF!"}},null,null,3599,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M33,#REF!,\">=\"&VLOOKUP(M33,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M33,#REF!,\">=\"&VLOOKUP(M33,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
["08 URK",null,null,null,"Bidrag til URKs ferielejre",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A34 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A34 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M34,#REF!,\">=\"&VLOOKUP(M34,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M34,#REF!,\">=\"&VLOOKUP(M34,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
["09 Administration",null,null,null,"Administration og drift af afdelingen",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A35 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A35 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M35,#REF!,\">=\"&VLOOKUP(M35,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M35,#REF!,\">=\"&VLOOKUP(M35,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
["10 Renter",null,null,null,"Renter og gebyrer",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A36 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A36 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M36,#REF!,\">=\"&VLOOKUP(M36,COA!B:D,3,0),#REF!,\"<0\")","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M36,#REF!,\">=\"&VLOOKUP(M36,COA!B:D,3,0),#REF!,\">0\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Lokale opgaver, i alt",{"$f":"SUM(F33:F36)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H33:H36)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[3998]
[{"$f":"SUMIFS(#REF!,#REF!,\"<4000\",#REF!,\">3000\")","v":{"$error":"#REF!"}},{"$f":"J37","v":{"$error":"#REF!"}},null,"Lokalt opgaver, i alt",null,null,null,{"$f":"+H37+H26","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Tilskud m.v.:"]
["11 Bidrag",null,null,null,"Bidrag til/fra kommunekreds/netværk",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A42 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A42 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(F42,H42)","v":{"$error":"#REF!"}}]
[4101,null,null,null,"Landsforeningens andel (34%)","xxxxxxxxxxxx",null,{"$f":"-MAX(J26*0.34,0)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[4201,null,null,null,"Overskydende driftsformue","xxxxxxxxxxxx",null,{"$f":"-J134","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["14 Venskab",null,null,null,"Bidrag til venskabsprojekter og katastrofefonden","xxxxxxxxxxxx",null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A45 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["15 Hensættelse",null,null,null,"Hensættelser (hovedbestyrelsesgodkendte)",{"$f":"GETPIVOTDATA(\"[Measures].[\" & A46 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & F$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & $A46 & \"]\",Data!$A$14,\"[Regnskab_fordeling].[Fordeling]\",\"[Regnskab_fordeling].[Fordeling].&[\" & $H$19 & \"]\")","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,"Tilskud m.v., i alt",{"$f":"SUM(F42:F46)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H42:H46)","v":{"$error":"#REF!"}},null,{"$f":"SUM(J42:J46)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Anvendelse af midler, i alt (Lokale opgaver + Tilskud mv.)",null,null,null,null,null,{"$f":"+J47+J37","v":{"$error":"#REF!"}}]
[]
[null,null,null,"SAMLET   RESULTAT",null,null,null,null,null,{"$f":"+J49+J26","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,{"$f":"UPPER(\"BALANCE \"&år)","v":"BALANCE 2024"}]
[null,null,null,"AKTIVER"]
[]
[null,null,null,"Anlægsaktiver:"]
["10 Ejendom",null,null,null,"Ejendom",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A59 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
["11 Deposita",null,null,null,"Depositum",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A60 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
["12 vaeridepapir",null,null,null,"Værdipapirer",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A61 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
[null,null,null,"Anlægsaktiver, i alt",null,null,null,null,null,{"$f":"SUM(H59:H61)","v":{"$error":"#REF!"}}]
[null,null,null,"Omsætningsaktiver:"]
[null,null,null,null,"Tilgodehavender"]
["13 Debitor",null,null,null,"Debitorer",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A65 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}},null,null,null,null,9559,null,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M65,#REF!,\">=\"&VLOOKUP(M65,COA!B:D,3,0))","v":{"$error":"#REF!"}}]
["14 Andre aktiver",null,null,null,"Andre aktiver",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A66 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Tilgodehavender i alt",null,null,{"$f":"SUM(H65:H66)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Likvide midler"]
["15 Kasse",null,null,null,"Kasse",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A69 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
["16 Bank",null,null,null,"Bank",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A70 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}},null,null,null,null,9549,null,null,{"$f":"SUMIFS(#REF!,#REF!,\"<\"&M70,#REF!,\">=\"&VLOOKUP(M70,COA!B:D,3,0))","v":{"$error":"#REF!"}}]
[null,null,null,null,"Likvide midler i alt",null,null,{"$f":"SUM(H69:H70)","v":{"$error":"#REF!"}}]
[9599,null,null,"Omsætningsaktiver i alt",null,null,null,null,null,{"$f":"SUM(H67,H71)","v":{"$error":"#REF!"}},"A"]
[]
[{"$f":"SUMIFS(#REF!,#REF!,\"<9699\",#REF!,\">9500\")","v":{"$error":"#REF!"}},{"$f":"+J74","v":{"$error":"#REF!"}},null,"Aktiver, i alt",null,null,null,null,null,{"$f":"SUM(J72,J62)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"PASSIVER"]
[]
[null,null,null,"Egenkapital:",null,null,null,null,null,null,null,null,"9828-2",null,null,{"$f":"-SUMIFS(#REF!,#REF!,M78)","v":{"$error":"#REF!"}}]
["20 Egenkaptial",null,null,null,{"$f":"\"Egenkapital, saldo 1/1 \"&år","v":"Egenkapital, saldo 1/1 2024"},null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A79 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"-SUMIFS(#REF!,#REF!,M79)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Afdelingens andel af resultat jf. resultatopgørelse side 1",null,null,{"$f":"+J51","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"-SUMIFS(#REF!,#REF!,M80)","v":{"$error":"#REF!"}}]
["22 Op og nedskrivning",null,null,null,"Op- og nedskrivning af ejendom/Værdipapirer",null,null,{"$f":"GETPIVOTDATA(\"[Measures].[\" & A81 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"\"Egenkapital, saldo 31/12 \"&år","v":"Egenkapital, saldo 31/12 2024"},null,null,null,null,null,{"$f":"SUM(H79:H82)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Hensættelser:",null,null,null,null,null,null,null,null,9829,null,null,{"$f":"-SUMIFS(#REF!,#REF!,\"<\"&M84,#REF!,\">=\"&VLOOKUP(M84,COA!B:D,3,0))","v":{"$error":"#REF!"}}]
["23 Hensaettelser",null,null,null,"Tilskud, øremærket arv, m.v.",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A85 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}},null,null,null,null,9830,null,null,{"$f":"-SUMIFS(#REF!,#REF!,M85)","v":{"$error":"#REF!"}}]
["24 Hovedbestyrelse",null,null,null,"Hovedbestyrelsesgodkendt hensættelse",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A86 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(H85:H86)","v":{"$error":"#REF!"}},"C",null,9850,null,null,{"$f":"-SUMIFS(#REF!,#REF!,M86)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Langfristet gæld"]
["26 Gaeld til National Fond",null,null,null,"Gæld til National Fond",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A89 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
["25 Prioritetsgaeld",null,null,null,"Prioritetsgæld",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A90 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
["27 Skyldig depsotisa",null,null,null,"Skyldig huslejedepositum",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A91 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(H89:H91)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Kortfristet gæld"]
["28 Leverandoergaeld",null,null,null,"Leverandørgæld",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A94 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
["30 Gæld til LK kontoudtog",null,null,null,"Gæld til landsforeningen iflg. kontoudtog",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A95 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}}]
[null,null,null,null,"Gæld til landsforeningen 34%",null,null,{"$f":"-H43","v":{"$error":"#REF!"}}]
["33 Anden Gæld",null,null,null,"Anden kortfristet gæld (og forudbetalt medlemskontingent)",null,null,{"$f":"-GETPIVOTDATA(\"[Measures].[\" & A97 & \"]\",Data!$Y$14,\"[Balance_Fordeling].[Fordeling]\",\"[Balance_Fordeling].[Fordeling].&[Indeværende år]\")","v":{"$error":"#REF!"}},null,{"$f":"SUM(H94:H96)+H97","v":{"$error":"#REF!"}},"B"]
[null,null,null,null,"Gæld til landsforeningen - overskydende driftsformue",null,null,{"$f":"-H44","v":{"$error":"#REF!"}},null,{"$f":"+H98","v":{"$error":"#REF!"}}]
[]
[{"$f":"SUMIFS(#REF!,#REF!,\"<9990\",#REF!,\">\"&9700)","v":{"$error":"#REF!"}},{"$f":"+J100-H80","v":{"$error":"#REF!"}},null,"Passiver og egenkapital i alt",null,null,null,null,null,{"$f":"SUM(J97,J98,J91,J86,J82)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J100-J74","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,{"$f":"UPPER(\"Hjælpeskema \"&år)","v":"HJÆLPESKEMA 2024"}]
[]
[]
[null,null,null,"Opgørelse af overskydende driftsformue"]
[]
[]
[]
[null,null,null,null,"Omsætningsaktiver (overføres fra punkt A), side 2",null,null,null,"+",{"$f":"+J72","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Langfristet gæld",null,null,null,"-",{"$f":"J91","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Kortfristet gæld",null,null,null,"-",{"$f":"J97","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Hensættelser",null,null,null,"-",{"$f":"J86","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Driftsformue",null,null,null,"=",{"$f":"SUM(J113)-SUM(J117:J119)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,"Tilladt driftsformue:"]
[]
[null,null,null,null,"50% af lokalt afholdte udgifter i alt (kassen på side 1):",null,null,{"$f":"-H39/2","v":{"$error":"#REF!"}}]
[]
["overgrænse",{"$f":"MIN(5000+F9*5000,25000)","v":10000},null,null,{"$f":"\"(hvis beløbet er mellem 0 kr. og \"&LEFT(B128,2)&\".000 kr. skrives \"&LEFT(B128,2)&\".000 kr., hvis beløbet\"","v":"(hvis beløbet er mellem 0 kr. og 10.000 kr. skrives 10.000 kr., hvis beløbet"}]
["undergrænse",{"$f":"MIN(50000+F9*50000,250000)","v":100000},null,null,{"$f":"\"er mellem \"&LEFT(B128,2)&\".000 kr. og \"&LEFT(B129,3)&\".000 kr., skrives beløbet ovenfor, \"&TEXT(H126,\"#.##0\")&\" kr.\"","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"\"hvis beløbet er over \"&LEFT(B129,3)&\".000 kr. skrives \"&LEFT(B129,3)&\".000 kr.\"","v":"hvis beløbet er over 100.000 kr. skrives 100.000 kr."}]
[null,null,null,null,"Bemærk særlige beløbsgrænser for sammenlagte afdelinger. "]
[null,null,null,null,"Se § 15, stk. 1, i Vedtægter for Røde Kors i Danmark)",null,null,null,"-",{"$f":"IF(H126<B128,B128,IF(H126<B129,H126,B129))","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Overskydende driftsformue",null,null,null,"=",{"$f":"MAX(0,J121-J132)","v":{"$error":"#REF!"}}]
[null,null,null,null,"(overføres til resultatopgørelsen og balancen, hvis beløbet er større end 0)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"UPPER(\"Underskrifter & revisionspåtegning\")","v":"UNDERSKRIFTER & REVISIONSPÅTEGNING"}]
[]
[null,null,null,"Underskrifter:"]
[null,null,null,"Foranstående regnskab indstilles af bestyrelsen til generalforsamlingens godkendelse."]
[null,null,null,"Evt. bemærkninger til regnskabet:"]
[]
[]
[]
[null,null,null,{"$f":"\"_________________, den       /      \"&år+1&\".\"","v":"_________________, den       /      2025."}]
[]
[null,null,null,"(Formand)",null,"(Kasserer)"]
[]
[null,null,null,"Revisionspåtegning:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Revisionen har givet anledning til følgende bemærkninger:"]
[]
[]
[]
[]
[null,null,null,{"$f":"\"_________________, den      /      \"&år+1&\".\"","v":"_________________, den      /      2025."}]
[]
[null,null,null,"(revisorernes underskrifter)"]
[]
[null,null,null,null,"Revisor 1.                                                                                                Revisor 2."]
[]
[null,null,null,null,"Navn :                                                                                                      Navn :                                                                                             "]
[null,null,null,null,"Adresse:                                                                                                  Adresse :                                                                                       "]
[null,null,null,null,"Postnr./by :                                                                                              Postnr./by :                                                                                      "]
[]
[]
[null,null,null,"(OBS!)  for statsautoriserede eller registrerede revisorer, tillige stempel."]
[]
[null,null,null,{"$f":"\"Forelæggelse:    Regnskabet er godkendt på generalforsamlingen den          /        \"&år+1&\".\"","v":"Forelæggelse:    Regnskabet er godkendt på generalforsamlingen den          /        2025."}]

{"sheet":"COA","index":1,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Navn","Sumkonto","Maks","Min"]
["Kontingent og bidrag ialt",1099,{"$f":"+B2-1","v":1098},1001]
["Røde Kors Ugen ialt",1199,1198,1101]
["Genbrugsbutikker ialt",1299,1298,1201,null,null,"                  I6","                  I6","                  I1"]
["Diverse indtægtsskabende arrangementer ialt",1399,1398,1301,null,null,"                 O16","                 O16","                  O1"]
["Ikke øremærket arv ialt:",1499,1498,1401]
["Renter ialt",1599,1598,1501]
["Samaritter i alt",3099,3098,3001]
["Sociale udgifter ialt",3199,3198,3101]
["URK ialt",3299,3298,3201]
["Kursusvirksomhed/FHJ ialt",3399,3398,3301]
["Administration i alt",3499,3498,3401]
["Andet i alt",3599,3598,3501]
["Sociale udgifter i alt",3699,3698,3601]
["Bidrag til hjælpeaktioner",4399,4398,4301]
["Kasse i alt",9519,9518,9510]
["Banker i alt",9549,9548,9520]
["Giro i alt",9559,9558,9550]
["Debitorer i alt",9569,9568,9560]
["Andre aktiver inkl. værdipapirer",9589,9588,9570]
["Husleje depositum i alt",9629,9628,9621]
["Kreditorer i alt",9719,9718,9701]
["Gæld til landsf. kontoudtog i alt",9729,9728,9720]
["Lån i National Fond i alt",9749,9748,9740]
["Andet kortfristet gæld i alt",9759,9758,9750]
["Prioritetsgæld mv.",9819,9818,9810]
["Øremærket tilskud, arv m.v. i alt",9829,9828,9820]
["Genbrugsbutikker ialt",1799,{"$f":"+B28-1","v":1798},1701]
["Moms i alt",9794,9793,9790]
["Moms i alt",9766,9765,9763]

{"sheet":"Lister","index":2,"n_rows":223,"n_cols":17,"rows_kept":223,"cut":false,"hidden":true,"merged":[]}
["Regnskabsår",null,"Måned","Nr","Ultimo",null,"Valgt periode:","Overskrift ultimo","Månednr",null,null,"Afdeling",null,null,"Afdelinger med mere end 100.000 kr. grænse"]
["2010",null,"Januar",1,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-01-31"},null,{"$f":"INDEX(tbl_md[Ultimo],MATCH(md,li_md,0))","v":"2024-12-31"},{"$f":"DAY(ultimo)&\".\"&TEXT(ultimo,\"mm\")&\".\"&YEAR(ultimo)","v":"31.12.2024"},{"$f":"MATCH(md,li_md,0)","v":12},null,null,"B1",null,null,"101",40,"HRK"]
["2011",null,"Februar",2,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-02-29"},null,null,null,null,null,null,"B2",null,null,"151",1,"Ballerup"]
["2012",null,"Marts",3,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-03-31"},null,null,null,null,null,null,"B3",null,null,"153",1,"Brøndby"]
["2013",null,"April",4,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-04-30"},null,null,null,null,null,null,null,null,null,"157",1,"Gentofte"]
["2014",null,"Maj",5,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-05-31"},null,null,null,null,null,null,null,null,null,"159",1,"Gladsaxe"]
["2015",null,"Juni",6,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-06-30"},null,null,null,null,null,null,null,null,null,"161",1,"Glostrup"]
["2016",null,"Juli",7,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-07-31"},null,null,null,null,null,null,null,null,null,"163",1,"Herlev"]
["2017",null,"August",8,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-08-31"},null,null,null,null,null,null,null,null,null,"165",1,"Albertslund"]
["2018",null,"September",9,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-09-30"},null,null,null,null,null,null,null,null,null,"167",1,"Hvidovre"]
["2019",null,"Oktober",10,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-10-31"},null,null,null,null,null,null,null,null,null,"169",1,"Høje Taastrup"]
["2020",null,"November",11,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-11-30"},null,null,null,null,null,null,null,null,null,"173",1,"Lyngby-Taarbæk"]
["2021",null,"December",12,{"$f":"EOMONTH(DATE(år,tbl_md[[#This Row],[Nr]],1),0)","v":"2024-12-31"},null,null,null,null,null,null,null,null,null,"175",1,"Rødovre"]
["2022",null,null,null,null,null,null,null,null,null,null,null,null,null,"181",1,"Søllerød"]
["2023",null,null,null,null,null,null,null,null,null,null,null,null,null,"183",2,"Ishøj"]
["2024",null,null,null,null,null,null,null,null,null,null,null,null,null,"187",1,"Vallensbæk"]
["2025",null,null,null,null,null,null,null,null,null,null,null,null,null,"189",1,"Værløse"]
["2026",null,null,null,null,null,null,null,null,null,null,null,null,null,"201",1,"Allerød"]
["2027",null,null,null,null,null,null,null,null,null,null,null,null,null,"205",1,"Birkerød"]
["2028",null,null,null,null,null,null,null,null,null,null,null,null,null,"207",1,"Farum"]
["2029",null,null,null,null,null,null,null,null,null,null,null,null,null,"208",1,"Fredensborg/Humlebæk"]
["2030",null,null,null,null,null,"Sortering","Tekst","Kategori",null,null,null,null,null,"209",1,"Frederikssund"]
[null,null,null,null,null,null,"I1","Salg","Salg, Butik",null,null,null,null,null,"211",1,"Halsnæs"]
[null,null,null,null,null,null,"I2","Salg, tøj","Salg, Butik",null,null,null,null,null,"213",1,"Græsted/Gilleleje"]
[null,null,null,null,null,null,"I3","Salg, sko","Salg, Butik",null,null,null,null,null,"215",1,"Helsinge"]
[null,null,null,null,null,null,"I4","Salg, møbler","Salg, Butik",null,null,null,null,null,"217",1,"Helsingør"]
[null,null,null,null,null,null,"I5","Salg, nips","Salg, Butik",null,null,null,null,null,"219",1,"Hillerød"]
[null,null,null,null,null,null,"I6","Salg, andet","Salg, Butik",null,null,null,null,null,"223",1,"Hørsholm"]
[null,null,null,null,null,null,"I7",null,"Salg, Butik",null,null,null,null,null,"227",1,"Karlebo"]
[null,null,null,null,null,null,"I8",null,"Salg, Butik",null,null,null,null,null,"233",1,"Slangerup"]
[null,null,null,null,null,null,"I9",null,"Salg, Butik",null,null,null,null,null,"251",1,"Bramsnæs/Hvalsø"]
[null,null,null,null,null,null,"I10",null,"Salg, Butik",null,null,null,null,null,"255",1,"Gundsø"]
[null,null,null,null,null,null,"O1","Butiksleje","Omkostninger, Butik",null,null,null,null,null,"259",1,"Køge"]
[null,null,null,null,null,null,"O2","Forsikringer","Omkostninger, Butik",null,null,null,null,null,"263",1,"Ramsø"]
[null,null,null,null,null,null,"O3","Varmeudgifter","Omkostninger, Butik",null,null,null,null,null,"265",1,"Roskilde"]
[null,null,null,null,null,null,"O4","Elektricitet","Omkostninger, Butik",null,null,null,null,null,"269",1,"Solrød"]
[null,null,null,null,null,null,"O5","Vedligeholdelse","Omkostninger, Butik",null,null,null,null,null,"303",1,"Dianalund"]
[null,null,null,null,null,null,"O6","Inventar","Omkostninger, Butik",null,null,null,null,null,"305",1,"Dragsholm"]
[null,null,null,null,null,null,"O7","Butiksrenovering","Omkostninger, Butik",null,null,null,null,null,"307",1,"Fuglebjerg"]
[null,null,null,null,null,null,"O8","Kørsel/Transport","Omkostninger, Butik",null,null,null,null,null,"311",1,"Hashøj"]
[null,null,null,null,null,null,"O9","Annoncer, PR & events","Omkostninger, Butik",null,null,null,null,null,"313",1,"Haslev"]
[null,null,null,null,null,null,"O10","Personaleudgifter","Omkostninger, Butik",null,null,null,null,null,"315",1,"Holbæk"]
[null,null,null,null,null,null,"O11","Telefon & netforbindelse","Omkostninger, Butik",null,null,null,null,null,"321",1,"Jernløse"]
[null,null,null,null,null,null,"O12","Forbrugsartikler","Omkostninger, Butik",null,null,null,null,null,"323",2,"Kalundborg"]
[null,null,null,null,null,null,"O13","Flytteomkostninger","Omkostninger, Butik",null,null,null,null,null,"325",1,"Korsør"]
[null,null,null,null,null,null,"O14","Renovation","Omkostninger, Butik",null,null,null,null,null,"327",1,"Nykøbing/Rørvig"]
[null,null,null,null,null,null,"O15","Andre omkostninger","Omkostninger, Butik",null,null,null,null,null,"329",1,"Ringsted"]
[null,null,null,null,null,null,"O16","Interne gavekort","Omkostninger, Butik",null,null,null,null,null,"331",1,"Skælskør"]
[null,null,null,null,null,null,null,null,"Omkostninger, Butik",null,null,null,null,null,"333",1,"Slagelse"]
[null,null,null,null,null,null,"SA01","Besøgstjeneste","Sociale aktiviteteter",null,null,null,null,null,"335",1,"Sorø"]
[null,null,null,null,null,null,"SA02","Familienetværk","Sociale aktiviteteter",null,null,null,null,null,"337",1,"Stenlille"]
[null,null,null,null,null,null,"SA03","Fængselsbesøgstjeneste","Sociale aktiviteteter",null,null,null,null,null,"339",1,"Svinninge"]
[null,null,null,null,null,null,"SA04","Integrationsindsats","Sociale aktiviteteter",null,null,null,null,null,"341",1,"Tornved"]
[null,null,null,null,null,null,"SA05","Qnet","Sociale aktiviteteter",null,null,null,null,null,"343",1,"Trundholm"]
[null,null,null,null,null,null,"SA06","Børn (inkl. lektiehjælp)","Sociale aktiviteteter",null,null,null,null,null,"345",1,"Tølløse"]
[null,null,null,null,null,null,"SA07","Sygehusbesøgstjeneste","Sociale aktiviteteter",null,null,null,null,null,"351",1,"Fakse"]
[null,null,null,null,null,null,"SA08","Vågetjeneste","Sociale aktiviteteter",null,null,null,null,null,"354",1,"Stubbekøbing"]
[null,null,null,null,null,null,"SA09","Julehjælp","Sociale aktiviteteter",null,null,null,null,null,"364",1,"Midtlolland"]
[null,null,null,null,null,null,"SA10","Nørklere","Sociale aktiviteteter",null,null,null,null,null,"365",1,"Møn"]
[null,null,null,null,null,null,"SA11","Værket","Sociale aktiviteteter",null,null,null,null,null,"369",1,"Nykøbing F"]
[null,null,null,null,null,null,"SA12",null,"Sociale aktiviteteter",null,null,null,null,null,"371",1,"Nysted"]
[null,null,null,null,null,null,"SA13",null,"Sociale aktiviteteter",null,null,null,null,null,"373",1,"Næstved"]
[null,null,null,null,null,null,"SA14",null,"Sociale aktiviteteter",null,null,null,null,null,"377",1,"Præstø"]
[null,null,null,null,null,null,"SA15","Andre sociale aktiviteter","Sociale aktiviteteter",null,null,null,null,null,"385",1,"Rønnede/Sdr. Dal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"389",1,"Stevns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"393",1,"Suså"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"394",1,"Rødby"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"396",1,"Vestlolland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"397",1,"Vordingborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"407",5,"Bornholm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"421",1,"Assens"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"425",1,"Broby"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"429",1,"Ejby"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"431",1,"Faaborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"433",1,"Glamsbjerg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"435",1,"Gudme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"437",1,"Haarby"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"439",1,"Kerteminde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"441",1,"Langeskov"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"445",1,"Middelfart"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"446",1,"Midtfyn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"447",1,"Munkebo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"449",1,"Nyborg-Ørbæk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"451",1,"Nørre Aaby"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"461",1,"Odense"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"471",1,"Otterup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"475",1,"Langeland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"479",1,"Svendborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"483",1,"Søndersø"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"485",1,"Tommerup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"489",1,"Ullerslev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"491",1,"Vissenbjerg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"493",1,"Ærø"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"499",1,"Årup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"501",1,"Augustenborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"503",1,"Bov/Padborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"505",1,"Bredebro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"507",1,"Broager"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"509",1,"Christiansfeld"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"511",1,"Gram"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"513",1,"Gråsten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"515",1,"Haderslev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"517",1,"Højer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"521",1,"Løgumkloster"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"522",1,"Nordals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"525",1,"Nørre Rangstrup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"527",1,"Rødding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"529",1,"Rødekro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"531",1,"Skærbæk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"533",1,"Sundeved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"537",1,"Sønderborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"541",1,"Tønder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"543",1,"Vojens"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"545",1,"Åbenrå"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"551",1,"Billund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"553",1,"Blåbjerg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"557",1,"Bramming"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"559",1,"Brørup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"561",1,"Esbjerg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"563",1,"Fanø"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"565",1,"Grindsted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"567",1,"Helle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"569",1,"Holsted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"571",1,"Ribe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"573",1,"Varde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"575",1,"Vejen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"577",1,"Ølgod"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"605",1,"Egtved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"607",2,"Fredericia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"609",1,"Gedved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"611",1,"Give"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613",1,"Hedensted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"615",1,"Horsens"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"617",1,"Jelling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"619",1,"Juelsminde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621",1,"Kolding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"623",1,"Lunderskov"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"625",1,"Nr. Snede"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"627",1,"Tørring/Uldum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"629",1,"Vamdrup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631",3,"Vejle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"651",1,"Aulum-Haderup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"653",1,"Brande"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"655",1,"Egvad"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"657",1,"Herning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"659",1,"Holmsland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"661",1,"Holstebro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"663",1,"Ikast"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"665",1,"Lemvig"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"667",1,"Ringkøbing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"669",1,"Skjern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"671",2,"Struer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"675",1,"Thyholm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"677",1,"Trehøje"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"679",1,"Ulfborg-Vemb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"681",1,"Videbæk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"683",1,"Vinderup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"685",1,"Åskov"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"701",1,"Ebeltoft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"703",1,"Galten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"705",1,"Gjern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"707",1,"Grenaa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"709",2,"Hadsten-Hinnerup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"711",1,"Hammel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"715",1,"Hørning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"717",1,"Langå"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"719",1,"Mariager"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"721",1,"Midtdjurs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"723",1,"Nørhald"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725",1,"Nørre Djurs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"727",1,"Odder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"729",1,"Purhus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"731",1,"Randers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"733",1,"Rosenholm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735",1,"Rougsø"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"737",1,"Ry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"739",1,"Rønde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"741",1,"Samsø"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"743",1,"Silkeborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"745",1,"Skanderborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"751",1,"Århus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"761",1,"Bjerringbro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"763",1,"Fjends"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"765",1,"Hanstholm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"767",1,"Hvorslev/Ulstrup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"769",1,"Karup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"771",1,"Kjellerup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773",1,"Morsø"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"775",1,"Møldrup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777",1,"Nordsalling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"779",1,"Skive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"781",1,"Spøttrup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785",1,"Sydthy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"787",1,"Thisted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"791",1,"Viborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"801",1,"Arden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"806",1,"Fjerritslev-Brovst"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"805",1,"Brønderslev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"807",1,"Dronninglund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"809",1,"Farsø"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"813",1,"Frederikshavn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"815",1,"Hadsund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"817",1,"Hals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"819",1,"Hirtshals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"821",1,"Hjørring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"823",1,"Hobro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"827",1,"Løgstør"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"829",1,"Løkken-Vrå"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"831",1,"Nibe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"835",1,"Pandrup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"839",1,"Sindal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"841",1,"Skagen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"845",3,"Rebild"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"847",1,"Sæby"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"849",1,"Åbybro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"851",3,"Ålborg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"861",2,"Års"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"757599",1,"Vejen kommunekreds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"754000",1,"Sønderborg kommunekreds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"774601",1,"Vejle kommunekreds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"755099",1,"Tønder Kommunekreds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770699",1,"Syddjurs kommunekreds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"774600",1,"Skanderborg kommunekreds"]

{"sheet":"Data","index":3,"n_rows":14,"n_cols":44,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,"Kolonnemærkater"]
[null,null,null,null,null,"2024","Hovedtotal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Email","Afdnr","Afdeling","Fordeling","01 Medlem","02 Butik","03 Kursus","04 Samarit","05 Andre Indtægter","06 beredskab","07 Sociale","08 URK","09 Administration","10 Renter","11 Bidrag","11 Lokalt afholdte udgifter","12 Landsforeningens andel","13 OD","14 Samlet Resultat","14 Venskab","15 Hensættelse","Omkostning","Omsætning",null,"Email","Fordeling","10 Ejendom","11 Deposita","12 vaeridepapir","13 Debitor","14 Andre aktiver","15 Kasse","16 Bank","20 Egenkaptial","22 Op og nedskrivning","23 Hensaettelser","24 Hovedbestyrelse","25 Prioritetsgaeld","26 Gaeld til National Fond","27 Skyldig depsotisa","28 Leverandoergaeld","30 Gæld til LK kontoudtog","33 Anden Gæld","Gæld til LK kontoudtog"]