{"text_format":"2","workbook":"xls","n_sheets":169,"sheets":["Titulní_list","MO_plány_SA","MO_vstupy_SA","MO_vynak_A","MO_tržby_A","MO_mzdy_A","MO_úvěry_A","MO_leasing_A","MO_odpisy_A","MO_obraty_A","MO_obzbož_A","MO_kompnaj_A","MO_porvar_A","VY_plán_výnosů","VY_plán_nákladů","VY_výkaz_zisků_a_ztrát","VY_výsledovka_10","VY_výnosy_a_náklady","VY_rozdělení_zisku","VY_daň_z_příjmů","VS_Odložená_dan","VY_DP_pohledávky_a_závazky","VY_rozvaha","VY_rozvaha_10","VY_peněžní_toky_95","VY_peněžní_toky_96","VS_Změny_VK","VY_horiz_analýza_výn_a_nák","VY_verti_analýzy_výn_a_nák","VY_horiz_analýza_rozvahy","VY_vertik_analýza_rozvahy","VY_ekonomické_normály","VY_ukazatele","VY_globální_indexy","VY_PNIK","VY_volné_toky","VY_EVA","VS_sazby","VS_výnosové_a_úrokové_míry","VS_finanční_investice","VS_opravné_položky_k_IM","VS_opravné_položky_k_OA","VS_vlastní_zdroje","VS_doplňkové_údaje","VS_devizové_kurzy","VS_tempa_růstu","MO_produkty","MO_tržby","MO_přehled_tržeb","MO_trzby_pom","MO_specifikace_nákl_položek","MO_normy_spotřeby","MO_nákupní_ceny","MO_přímé_náklady_po_produktech","MO_přímé_náklady","MO_plánové_kalkulace","MO_plánové_kalkulace_ČŘ","MO_mzdy","MO_staré_úvěry_a_obligace","MO_zadání_nových_úvěrů","MO_přehled_nových_úvěrů","MO_obligace","MO_úvěry_a_úroky","MO_platební_kalendář","MO_výpočet_úvěrů","MO_leasing","MO_zadání_leasingu","MO_přehled_splátek_leasingu","MO_odpisy_leasingu","MO_investice_a_odpisy","MO_zadání_investic","MO_vynalož_prostř_na_investice","MO_odpisy_z_investic","VS_odpisové_sazby","VS_sazby_úč_odp","MO_model_dob_obratu","SY_doby_obratu","MO_nakoupené_zboží","MO_marže","MO_prodané_zboží","MO_komp_pronájem_pronajímatel","MO_komp_pronájem_nájemce","MO_tornado","G_Tornádo analýza","MO_ukazatelé_variant","MO_seznam_variant","Gr_Porovnání variant","MO_porovnání_variant","V_Vlastní list","V_Cestovne","Gr_hospodářský_výsledek","Gr_struktura_nákladů","Gr_Bilance peněžních_toků","Gr_Struktura peněžních toků","Gr_rentability","Gr_ukazatelé_obratu","G_Graf řad","Gr_poměrové_ukazatele_»","G_Index důvěryhodnosti","G_Index IN05","G_Altmanův index a jeho složky","G_Okamžitá likvidita (LI) ","G_Formát řad grafu","D_poznamka","D_SaveAs","D_nastaveni","D_skoc_plan","D_skoc_vstupy","D_skoc_modely","D_skoc_grafy","D_skoc_vlastni","D_tisk_plan","D_tisk_vstupy","D_tisk_modely","D_tisk_grafy","D_tisk_sestavy","D_udrzba_Form","D_jazyky","D_SChart","D_OwnDef","L_Upd33","L_PSetup","MO_tornado_SA","D_Tornado","L_Anal","ANALWI","D_Anal","D_VybTWI","D_ApOrMulti","L_InsTempo","D_SprMod","D_FiltrObd","D_PSetup","D_ColWidth","Zápis_chyb","D_PorVar","D_NastPorVar","L_VarDB","D_VNUcty","D_NactiZJineho","SY_načtení_standard_vstupů","SY_export_standard_aktual","SY_Grafy_řad","SY_Nastavení","M_Update","M_D_skoc","M_D_tisk","M_tržby_MO","M_úvěry_MO","M_odpisy_MO","M_doby_obratu_MO","M_obzbož_MO","M_komp_pron_MO","M_vynak_MO","M_součty","M_základní","M_administrace","M_D_nastaveni","M_D_volba_jazyka","M_SChart","M_AnalZav","M_InsTempo","M_PSetup","M_Sestavy","M_E97","M_E97Pure","M_Modely","M_Modely2","M_Own"],"not_rendered":{"charts":17,"images":7,"macros":1,"external_links":2,"defined_names":962,"comments":228,"pivot_tables":0},"unopened":[{"sheet":"G_Tornádo analýza","index":83,"reason":"not_a_worksheet"},{"sheet":"Gr_Porovnání variant","index":86,"reason":"not_a_worksheet"},{"sheet":"Gr_hospodářský_výsledek","index":90,"reason":"not_a_worksheet"},{"sheet":"Gr_struktura_nákladů","index":91,"reason":"not_a_worksheet"},{"sheet":"Gr_Bilance peněžních_toků","index":92,"reason":"not_a_worksheet"},{"sheet":"Gr_Struktura peněžních toků","index":93,"reason":"not_a_worksheet"},{"sheet":"Gr_rentability","index":94,"reason":"not_a_worksheet"},{"sheet":"Gr_ukazatelé_obratu","index":95,"reason":"not_a_worksheet"},{"sheet":"G_Graf řad","index":96,"reason":"not_a_worksheet"},{"sheet":"Gr_poměrové_ukazatele_»","index":97,"reason":"not_a_worksheet"},{"sheet":"G_Index důvěryhodnosti","index":98,"reason":"not_a_worksheet"},{"sheet":"G_Index IN05","index":99,"reason":"not_a_worksheet"},{"sheet":"G_Altmanův index a jeho složky","index":100,"reason":"not_a_worksheet"},{"sheet":"G_Okamžitá likvidita (LI) ","index":101,"reason":"not_a_worksheet"},{"sheet":"G_Formát řad grafu","index":102,"reason":"not_a_worksheet"},{"sheet":"M_Update","index":144,"reason":"not_a_worksheet"},{"sheet":"M_D_skoc","index":145,"reason":"not_a_worksheet"},{"sheet":"M_D_tisk","index":146,"reason":"not_a_worksheet"},{"sheet":"M_tržby_MO","index":147,"reason":"not_a_worksheet"},{"sheet":"M_úvěry_MO","index":148,"reason":"not_a_worksheet"},{"sheet":"M_odpisy_MO","index":149,"reason":"not_a_worksheet"},{"sheet":"M_doby_obratu_MO","index":150,"reason":"not_a_worksheet"},{"sheet":"M_obzbož_MO","index":151,"reason":"not_a_worksheet"},{"sheet":"M_komp_pron_MO","index":152,"reason":"not_a_worksheet"},{"sheet":"M_vynak_MO","index":153,"reason":"not_a_worksheet"},{"sheet":"M_součty","index":154,"reason":"not_a_worksheet"},{"sheet":"M_základní","index":155,"reason":"not_a_worksheet"},{"sheet":"M_administrace","index":156,"reason":"not_a_worksheet"},{"sheet":"M_D_nastaveni","index":157,"reason":"not_a_worksheet"},{"sheet":"M_D_volba_jazyka","index":158,"reason":"not_a_worksheet"},{"sheet":"M_SChart","index":159,"reason":"not_a_worksheet"},{"sheet":"M_AnalZav","index":160,"reason":"not_a_worksheet"},{"sheet":"M_InsTempo","index":161,"reason":"not_a_worksheet"},{"sheet":"M_PSetup","index":162,"reason":"not_a_worksheet"},{"sheet":"M_Sestavy","index":163,"reason":"not_a_worksheet"},{"sheet":"M_E97","index":164,"reason":"not_a_worksheet"},{"sheet":"M_E97Pure","index":165,"reason":"not_a_worksheet"},{"sheet":"M_Modely","index":166,"reason":"not_a_worksheet"},{"sheet":"M_Modely2","index":167,"reason":"not_a_worksheet"},{"sheet":"M_Own","index":168,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Titulní_list","index":0,"n_rows":528,"n_cols":30,"rows_kept":528,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
{"$rows_empty":56}
[null,null,"verze 5.5.09                         ",null,""]
[null,null," podnik:                Autoservis",null," zobrazená období"]
[null,null," varianta:              zadání finančního plánu",null," historie: 2011  -  2014  (4 roky)"]
[null,null," název souboru:   AUTO 2015 FP_01.XLS",null," plán:      2015  -  2019  (5 roků)"]
[null,null,""]
{"$rows_empty":439}
[{"$nulls":26},"STRATEX R"]
[{"$nulls":26},"verze 5.5.09"]
[]
[{"$nulls":28}," podnik:                Autoservis"," zobrazená období"]
[{"$nulls":28}," varianta:              zadání finančního plánu"," historie: 2011  -  2014  (4 roky)"]
[{"$nulls":28}," název souboru:   AUTO 2015 FP_01.XLS"," plán:      2015  -  2019  (5 roků)"]
{"$rows_empty":16}
[{"$nulls":27},"hodnota","počet"]
[{"$nulls":26},"Výchozí rok",2011,4," roky"]
[{"$nulls":26},"První plán",2015,5," roků"]
[{"$nulls":26},"Poslední plán",2019]
[]
[{"$nulls":26},"název souboru","AUTO 2015 FP_01.XLS"]

{"sheet":"MO_plány_SA","index":1,"n_rows":99,"n_cols":28,"rows_kept":99,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","I.1. Výkaz zisků a ztrát - plánovací","I.2. Výkaz zisků a ztrát - met. 2010","I.3. Výnosy a náklady","I.4. Rozdělení zisku","I.5. Daň z příjmů","I.6. Bilance odložené daně","I.7. Pohledávky a závazky daně z příjmů","I.8. Rozvaha - plánovací","I.9. Rozvaha - metodika 2010","I.10. Peněžní toky typu A","I.11. Peněžní toky typu B","I.12. Přehled o změnách vlastního kapitálu","I.13. Horizontální analýza výnosů a nákladů","I.14. Vertikální analýza výnosů a nákladů","I.15. Horizontální analýza rozvahy","I.16. Vertikální analýza rozvahy","I.17. Ekonomické normály","I.18. Soustava poměrových ukazatelů","I.19. Globální indexy","I.20. Provozně nutný investovaný kapitál","I.21. Ocenění podniku výnosovou metodou","I.22. Hodnota firmy z ekonomické přidané hodnoty"]
["Oblast",1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"}]
["První období",2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2011,"2012/2011",2011,"2012/2011",2011,"2012/2011",2012,2012,2012,2012,2012]
["Obsahuje výchozí rok?",1,1,1,1,1,1,1,1,1,-4146,-4146,1,-4146,1,-4146,1,-4146,-4146,-4146,-4146,-4146,-4146]
["Kotvit na",0,0,17374,"      x",{"$nulls":7},0]
["Aktivní buňka",0,0,17374,"      x",-53979,0,0,29367,29367,257,257,null,250.7655116841257,100,-2.533455919910103,100,92.01356082921136,0.8140306746322887,-0.3268350627118052,8555,-3183,0]
["Vlastní makro pro dodatečné skrývání",{"$nulls":7},"SkryjpoZobrazeníV"]
["Obsahuje skutečnost?",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Obsahuje plán?",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Schovávat okolí grafu?",-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat výchozí rok?",1,1,1,-4146,-4146,-4146,1,1,1,-4146,-4146,-4146,-4146,1,-4146,1,-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat skutečnost?",1,1,1,1,-4146,-4146,1,1,1,1,1,-4146,1,1,1,1,1,1,1,1,1,1]
["Zobrazovat plán?",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, deaktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
[null,"Plán",{"$nulls":6},true,true,null,1,"Před instalací"]
[{"$nulls":9},false,null,2,"Po Instalaci"]
[{"$nulls":9},false,null,3,"Před odinstalováním"]
[{"$nulls":11},4,"Po odinstalování"]
[{"$nulls":11},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2"]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)","AktualizujJmenaDefTlacitek"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]

{"sheet":"MO_vstupy_SA","index":2,"n_rows":99,"n_cols":28,"rows_kept":99,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","II.1. Sazby","II.2. Výnosové a úrokové míry","II.3. Finanční majetek","II.4. Opravné položky ke SA a krátkod. fin.maj.","II.5. Opravné položky k oběžným aktivům","II.6. Vlastní zdroje financování","II.7. Doplňkové vstupní údaje","II.8. Devizové kurzy","II.9. Tabulka temp růstu"]
["Oblast",1,2,3,0,0,0,0,0,0]
["První období",2011,2011,2011,2012,2012,2011,2011,2011,2012]
["Obsahuje výchozí rok?",1,1,1,-4146,-4146,1,1,1,-4146]
["Kotvit na",null,0]
["Aktivní buňka",9,0,0,0,0,0,0,0]
["Vlastní makro pro dodatečné skrývání"]
["Obsahuje skutečnost?",1,1,1,1,1,1,1,1,1]
["Obsahuje plán?",1,1,1,1,1,1,1,1,1]
["Schovávat okolí grafu?",-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat výchozí rok?",-4146,-4146,-4146,-4146,-4146,1,1,1,-4146]
["Zobrazovat skutečnost?",1,1,1,1,-4146,1,1,1,-4146]
["Zobrazovat plán?",1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, deaktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
[null,"Vstupy",{"$nulls":6},true,true,null,1,"Před instalací"]
[{"$nulls":9},false,null,2,"Po Instalaci"]
[{"$nulls":9},false,null,3,"Před odinstalováním"]
[{"$nulls":11},4,"Po odinstalování"]
[{"$nulls":11},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2"]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]

{"sheet":"MO_vynak_A","index":3,"n_rows":149,"n_cols":28,"rows_kept":149,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","I.1a. Plán výnosů","I.1b. Plán nákladů"]
["Oblast",1,2]
["První období",2011,2011]
["Obsahuje výchozí rok?",1,1]
["Kotvit na"]
["Aktivní buňka",0,0]
["Vlastní makro pro dodatečné skrývání","VyNakWarn","VyNakWarn"]
["Obsahuje skutečnost?",1,1]
["Obsahuje plán?",1,1]
["Schovávat okolí grafu?",-4146,-4146]
["Zobrazovat výchozí rok?",1,1]
["Zobrazovat skutečnost?",1,1]
["Zobrazovat plán?",1,1]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_vynak_A","Výnosy a náklady","M0VYNAK.XDS",{"$nulls":5},true,false,null,1,"Před instalací"]
["VY_plán_výnosů",{"$nulls":8},true,null,2,"Po Instalaci"]
["VY_plán_nákladů",{"$nulls":8},false,null,3,"Před odinstalováním"]
["M_vynak_MO",{"$nulls":10},4,"Po odinstalování"]
["D_VNUcty",{"$nulls":10},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu","ZměnaHorizontuVYNAK"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":17},"S40VYFI","V_I","S40VYPV","U604","OS","OB1","OB1","OB21",true,"MO_obzbož_A","Tržby za prodej zboží"]
[{"$nulls":17},"S40VYFI","V_A","S40VYPN","U504","OS","OB1","OB1","OB21",true,"MO_obzbož_A","Náklady na prodej zboží"]
[{"$nulls":17},"S40VYFI","V_II_1","S40VYPV","TPVVS","OS","OB1","OB1","OB21",true,"MO_tržby_A","Tržby"]
[{"$nulls":17},"S40VYFI","V_II_3a","S40VYPV","AMS","OS","OB1","OB1","OB21",true,null,"Aktivace materiálu, zboží a služeb"]
[{"$nulls":17},"S40VYFI","V_B_1a","S40VYPN","PME","OS","OB1","OB1","OB21",true,"MO_tržby_A","Přímý materiál a energie"]
[{"$nulls":17},"S40VYFI","V_B_1b","S40VYPN","RME","OS","OB1","OB1","OB21",true,null,"Režijní materiál a energie"]
[{"$nulls":17},"S40VYFI","V_B_2a","S40VYPN","OS_LA","OS","OB1","OB1","OB21",true,"MO_leasing_A","Leasingové nájmené"]
[{"$nulls":17},"S40VYFI","V_B_2b","S40VYPN","OS_KP","OS","OB1","OB1","OB21",true,"MO_kompnaj_A","nájemné z komplexního pronájmu"]
[{"$nulls":17},"S40VYFI","V_B_2c","S40VYPN","PS","OS","OB1","OB1","OB21",true,"MO_tržby_A","Přímé služby"]
[{"$nulls":17},"S40VYFI","V_B_2d","S40VYPN","NSBL","OS","OB1","OB1","OB21",true,null,"Ostatní služby - nepřímé bez leasingu"]
[{"$nulls":17},"S40VYFI","V_C_1a","S40VYPN","PMN","OS","OB1","OB1","OB21",true,"MO_tržby_A;MO_mzdy_A","Mzdové náklady přímé"]
[{"$nulls":17},"S40VYFI","V_C_1b","S40VYPN","OMNP","OS","OB1","OB1","OB21",true,"MO_mzdy_A","Mzdové náklady ostatní"]
[{"$nulls":17},"S40VYFI","V_C_2","S40VYPN","U523","OS","OB1","OB1","OB21",true,"MO_mzdy_A","Odměny členům orgánů společnosti"]
[{"$nulls":17},"S40VYFI","V_C_4","S40VYPN","SONA","OS","OB1","OB1","OB21",true,null,"Sociální náklady"]
[{"$nulls":17},"S40VYFI","V_D","S40VYPN","U53","OS","OB1","OB1","OB21",true,null,"Daně a poplatky"]
[{"$nulls":17},"S40VYFI","V_IIIa","S40VYPV","U642","OS","OB1","OB1","OB21",true,null,"Tržby z prodeje materiálu"]
[{"$nulls":17},"S40VYFI","V_Fa","S40VYPN","U542","OS","OB1","OB1","OB21",true,null,"Pořizovací cena prodaného materiálu"]
[{"$nulls":17},"S40VYFI","V_IVa","S40VYPV","U652","OS","OB1","OB1","OB21",true,null,"Zúčtování zákonných rezerv"]
[{"$nulls":17},"S40VYFI","V_IVc","S40VYPV","U655","OS","OB1","OB1","OB21",true,null,"Zúčtování kompl. výnosu příštích období"]
[{"$nulls":17},"S40VYFI","V_Ga","S40VYPN","U552","OS","OB1","OB1","OB21",true,null,"Tvorba zákonných rezerv"]
[{"$nulls":17},"S40VYFI","V_Gb","S40VYPN","U554","OS","OB1","OB1","OB21",true,null,"Tvorba ostatních rezerv"]
[{"$nulls":17},"S40VYFI","V_Gc","S40VYPN","U555","OS","OB1","OB1","OB21",true,null,"Zúčtování kompl.nákladů příštích období"]
[{"$nulls":17},"S40VYFI","V_Va","S40VYPV","U657","OS","OB1","OB1","OB21",true,null,"Zúčtování opravných položek k nabytému majetku do prov.výnosů"]
[{"$nulls":17},"S40VYFI","V_Ha","S40VYPN","U557","OS","OB1","OB1","OB21",true,null,"Zúčtování opravných položek k nabytému majetku do prov.nákladů"]
[{"$nulls":17},"S40VYFI","V_VI","S40VYPV","OPVC","OS","OB1","OB1","OB21",true,null,"Ostatní provozní výnosy"]
[{"$nulls":17},"S40VYFI","V_OPNb","S40VYPN","JPN","OS","OB1","OB1","OB21",true,null,"Jiné provozní náklady"]
[{"$nulls":17},"S40VYFI","V_VII","S40VYPV","U697","OS","OB1","OB1","OB21",true,null,"Převod provozních výnosů"]
[{"$nulls":17},"S40VYFI","V_J","S40VYPN","U597","OS","OB1","OB1","OB21",true,null,"Převod provozních nákladů"]
[{"$nulls":17},"S40VYFI","V_IX_3","S40VYPV","VOFIC","OS","OB1","OB1","OB21",true,null,"Výnosy z ostatních finančních investic"]
[{"$nulls":17},"S40VYFI","V_NFM","S40VYPN","U566","OS","OB1","OB1","OB21",true,null,"Náklady z finančního majetku"]
[{"$nulls":17},"S40VYFI","V_VPMCP","S40VYPV","U664","OS","OB1","OB1","OB21",true,null,"Výnosy z přecenění maj.CP"]
[{"$nulls":17},"S40VYFI","V_NPMCP","S40VYPN","U564","OS","OB1","OB1","OB21",true,null,"Náklady z přecenění maj.CP"]
[{"$nulls":17},"S40VYFI","V_La","S40VYPN","TRKZ","OS","OB1","OB1","OB21",true,null,"Tvorba rezerv na kurzové ztráty"]
[{"$nulls":17},"S40VYFI","V_Lb","S40VYPN","TORFN","OS","OB1","OB1","OB21",true,null,"Tvorba ostatních rezerv na finanční náklady"]
[{"$nulls":17},"S40VYFI","V_XIIIa","S40VYPV","UBU","OS","OB1","OB1","OB21",true,null,"Úroky z běžných účtů"]
[{"$nulls":17},"S40VYFI","V_XIIIc","S40VYPV","UOPP","OS","OB1","OB1","OB21",true,null,"Úroky z ostatních poskytnutých půjček"]
[{"$nulls":17},"S40VYFI","V_XIV","S40VYPV","OFVC","OS","OB1","OB1","OB21",true,null,"Ostatní finanční výnosy"]
[{"$nulls":17},"S40VYFI","V_O","S40VYPN","OFNC","OS","OB1","OB1","OB21",true,null,"Ostatní finanční náklady"]
[{"$nulls":17},"S40VYFI","V_XV","S40VYPV","U698","OS","OB1","OB1","OB21",true,null,"Převod finančních výnosů"]
[{"$nulls":17},"S40VYFI","V_P","S40VYPN","U598","OS","OB1","OB1","OB21",true,null,"Převod finančních vnákladů"]
[{"$nulls":17},"S40VYFI","V_XVI","S40VYPV","U68","OS","OB1","OB1","OB21",true,null,"Mimořádné výnosy"]
[{"$nulls":17},"S40VYFI","V_S","S40VYPN","U58","OS","OB1","OB1","OB21",true,null,"Mimořádné náklady"]
[{"$nulls":17},"S40VYFI","V_PREVOD","S40VYPN","U596","OS","OB1","OB1","OB21",true,null,"Převod podílů společníkům"]
[{"$nulls":17},"S40DAPR","DP_REP","S40VYPN","NNR","OS","OB1","OB1","OB21",true,null,"Náklady na reprezentaci"]
[{"$nulls":17},"S40DAPR","DP_DAR","S40VYPN","U543","OS","OB1","OB1","OB21",true,null,"Dary"]
[{"$nulls":17},"S40DAPR","DP_OSNDN","S40VYPN","U528","OS","OB1","OB1","OB21",true,null,"Ostatní sociální náklady daňově neuznané"]
[{"$nulls":17},"S40DAPR","DP_OPPDN","S40VYPN","U545","OS","OB1","OB1","OB21",true,null,"Ostatní pokuty a penále"]
[{"$nulls":17},"S40DAPR","DP_OPNDN","S40VYPN","OPNDN","OS","OB1","OB1","OB21",true,null,"Ostatní provozní náklady d.n."]
[{"$nulls":17},"S40DAPR","DP_MNDN","S40VYPN","OMNDN","OS","OB1","OB1","OB21",true,null,"Ostatní mimořádné náklady d.n."]
[{"$nulls":17},"S40DAPR","DP_MVN","S40VYPV","OMVN","OS","OB1","OB1","OB21",true,null,"Mimořádné výnosy nezdaňované"]

{"sheet":"MO_tržby_A","index":4,"n_rows":128,"n_cols":28,"rows_kept":128,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.1.1 Názvy produktů","III.1.2 Model tržeb","III.1.3 Přehled tržeb","III.1.4 Specifikace přímých nákladových položek","III.1.5 Normy spotřeby přímých nákladových položek","III.1.6 Nákupní ceny a mzdové sazby přímých nákladových položek","III.1.7 Přímé náklady po produktech","III.1.8 Přehled přímých nákladů a přímých mezd","III.1.9 Plánové kalkulace","III.1.10 Ćasové řady plánových kalkulací"]
["Oblast",1,0,0,0,0,0,0,0,0,0]
["První období",null,2012,2012,null,null,2012,2012,2012,null,2012]
["Obsahuje výchozí rok?",-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146]
["Kotvit na",{"$nulls":9},0]
["Aktivní buňka","servis Škoda ",1,0,"náhradní díly",320,2,0,0,0,0]
["Vlastní makro pro dodatečné skrývání",null,null,"SkryjPoZobrazeníV",null,"SkryjPoZobrazeníVH","SkryjPoZobrazeníV","SkryjPoZobrazeníV","SkryjPoZobrazeníV","SkryjPoZobrazeníH","SkryjPoZobrazeníV"]
["Obsahuje skutečnost?",-4146,1,1,-4146,-4146,1,1,1,-4146,1]
["Obsahuje plán?",-4146,1,1,-4146,-4146,1,1,1,-4146,1]
["Schovávat okolí grafu?",-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat výchozí rok?",-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat skutečnost?",-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat plán?",-4146,1,1,-4146,-4146,1,1,1,-4146,1]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_tržby_A","Tržby a přímé náklady","M1TRZBY.XDS",null,null,null,"S40NAST","SY_Nastavení",true,true,null,1,"Před instalací"]
["MO_produkty",{"$nulls":8},true,null,2,"Po Instalaci"]
["MO_tržby",{"$nulls":8},true,null,3,"Před odinstalováním"]
["MO_přehled_tržeb",{"$nulls":10},4,"Po odinstalování"]
["MO_specifikace_nákl_položek",{"$nulls":10},5,"Před aktivací"]
["MO_normy_spotřeby",{"$nulls":10},6,"Aktivace"]
["MO_nákupní_ceny",{"$nulls":10},7,"Po aktivaci"]
["MO_přímé_náklady_po_produktech",{"$nulls":10},8,"Před deaktivací"]
["MO_přímé_náklady",{"$nulls":10},9,"Deaktivace"]
["MO_plánové_kalkulace",{"$nulls":10},10,"Po deaktivaci"]
["MO_trzby_pom",{"$nulls":10},11,"Před přilinkováním"]
["M_tržby_MO",{"$nulls":10},12,"Po přilinkování"]
["MO_plánové_kalkulace_ČŘ",{"$nulls":10},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2"]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
[]
["Pomocné data pro modul"]
["Způsob zadání modelu tržeb / paměť",null,3,1]
[]
[null,"Typy způsobů modelů tržeb","Produkce"]
[null,null,"Stálé ceny"]
[null,null,"Běžné ceny"]
[]
["Počet produktů",1]
{"$rows_empty":41}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":5},"MO_tržby","S40MTRZ.?_PR.?_PS",1,"S40NAST.M_trzby.NAST",{"$nulls":8},"S40VYPV","TS","S40MPTR","TZS","OS","OB2","OB2","OB21",true,null,"Tržby za služby"]
[{"$nulls":17},"S40VYPV","TPVVT","S40MPTR","TZVT","OS","OB2","OB2","OB21",true,null,"Tržby za vl.výrobky - tuzemsko"]
[{"$nulls":17},"S40VYPV","TPVVE","S40MPTR","TZVZ","OS","OB2","OB2","OB21",true,null,"Tržby za vl.výrobky - export"]
[{"$nulls":17},"S40VYPN","PM","S40MPPN","KMC","OS","OB2","OB2","OB21",true,null,"Přímý materiál"]
[{"$nulls":17},"S40VYPN","NV","S40MPPN","KNVC","OS","OB2","OB2","OB21",true,null,"Přímé nakupované výrobky"]
[{"$nulls":17},"S40VYPN","PE","S40MPPN","KEC","OS","OB2","OB2","OB21",true,null,"Přímá energie"]
[{"$nulls":17},"S40VYPN","PS","S40MPPN","KSL","OS","OB2","OB2","OB21",true,null,"Přímé služby"]
[{"$nulls":17},"S40VYPN","PMN","S40MPPN","KMZ_K","OS","OB2","OB2","OB21",true,"MO_mzdy_A","Přímé mzdy (c)"]
[{"$nulls":17},"S40MMZD","JP_MZN","S40MPPN","KMZ_K","OS","OB2","OB2","OB21",true,null,"Přímé mzdy (d)"]
[{"$nulls":17},"S40MMZD","JP_P","S40MPPN","KMZ_P","OS","OB2","OB2","OB21",true,null,"Přímé mzdy (d)"]
[{"$nulls":17},"S40VYPN","PMN","S40MMZD","JP_MZN","OS","OB2","OB2","OB21",true,"MO_mzdy_A","Přímé mzdy (b)"]
[{"$nulls":17},"S40VYFI","V_II_1","S40VYPV","TPVVS","OS","OB1","OB1","OB21",true,"MO_vynak_A","Tržby"]
[{"$nulls":17},"S40VYFI","V_B_1a","S40VYPN","PME","OS","OB1","OB1","OB21",true,"MO_vynak_A","Přímý materiál a energie"]
[{"$nulls":17},"S40VYFI","V_B_2c","S40VYPN","PS","OS","OB1","OB1","OB21",true,"MO_vynak_A","Přímé služby"]
[{"$nulls":17},"S40VYFI","V_C_1a","S40VYPN","PMN","OS","OB1","OB1","OB21",true,"MO_vynak_A;MO_mzdy_A","Mzdové náklady přímé (a)"]
[{"$nulls":17},"S40MPPN","V_II_1","S40VYFI","V_II_1","O","OB2","OB2","OB21",false,null,"Tržby za prodej vlast.výrobků a služeb"]
[{"$nulls":17},"S40MPPN","V_II_2","S40VYFI","V_II_2","O","OB2","OB2","OB21",false,null,"Zásovy vl.výroby"]
[{"$nulls":17},"S40MPPN","OČOS","S40VYFI","V_C_2","O","OB2","OB2","OB21",false,null,"Odměny členům orgánů spoečnosti"]
[{"$nulls":17},"S40MPPN","SOCN","S40VYFI","V_C_4","O","OB2","OB2","OB21",false,null,"Sociální náklady"]
[{"$nulls":17},"S40MPPN","SPNZP","S40SAZB","SPNZP","O","OB2","OB2","OB21",false,null,"Sazba zdravotního pojištění"]
[{"$nulls":17},"S40MPPN","SPNSP","S40SAZB","SPNSP","O","OB2","OB2","OB21",false,null,"Sazba sociálního pojištění"]
[{"$nulls":17},"S40MPPN","MZN_MZN","S40VYFI","V_C_1b","O","OB2","OB2","OB21",false,null,"Nepřímé mzdové náklady"]
[{"$nulls":17},"S40MPPN","NMEV","S40VYFI","V_B_1b","O","OB2","OB2","OB21",false,null,"Nepřímý materiál, energie a výrobky"]
[{"$nulls":17},"S40MPPN","SL","S40VYFI","V_B_2","O","OB2","OB2","OB21",false,null,"Služby celkem"]
[{"$nulls":17},"S40MPPN","NDP","S40VYFI","V_D","O","OB2","OB2","OB21",false,null,"Daně a poplatky"]
[{"$nulls":17},"S40MPPN","NODP","S40VYFI","V_E","O","OB2","OB2","OB21",false,null,"Odpisy"]
[{"$nulls":17},"S40MPPN","NOPN","S40VYFI","V_OPN","O","OB2","OB2","OB21",false,null,"Ostatní provozní náklady"]
[{"$nulls":17},"S40MPPN","NNU","S40VYFI","V_N","O","OB2","OB2","OB21",false,null,"Nákladové úroky"]
[{"$nulls":17},"S40MPPN","NOFN","S40VYFI","V_O","O","OB2","OB2","OB21",false,null,"Ostatní finanční náklady"]

{"sheet":"MO_mzdy_A","index":5,"n_rows":114,"n_cols":28,"rows_kept":114,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.2.1 Model mezd"]
["Oblast",1]
["První období",2011]
["Obsahuje výchozí rok?",1]
["Kotvit na"]
["Aktivní buňka","ředitel"]
["Vlastní makro pro dodatečné skrývání"]
["Obsahuje skutečnost?",1]
["Obsahuje plán?",1]
["Schovávat okolí grafu?",-4146]
["Zobrazovat výchozí rok?",1]
["Zobrazovat skutečnost?",1]
["Zobrazovat plán?",1]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_mzdy_A","Mzdy","M2MZDY.XDS",null,null,null,"S40NAST","SY_Nastavení",true,true,null,1,"Před instalací"]
["MO_mzdy",{"$nulls":8},true,null,2,"Po Instalaci"]
[{"$nulls":9},true,null,3,"Před odinstalováním"]
[{"$nulls":11},4,"Po odinstalování"]
[{"$nulls":11},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":5},"MO_mzdy","S40MMZD.?_PR.?_PS",1,"S40NAST.M_Mzdy.NAST",{"$nulls":8},"S40VYPN","PMN","S40MMZD","JP_MZN","OS","OB2","OB2","OB21",true,"MO_tržby_A","Přímé mzdy (b)"]
[{"$nulls":17},"S40VYPN","OMN","S40MMZD","OSTMZD","OS","OB2","OB2","OB21",true,null,"Ostatní mzdy"]
[{"$nulls":17},"S40VYPN","OON","S40MMZD","OON","OS","OB2","OB2","OB21",true,null,"OON"]
[{"$nulls":17},"S40VYPN","ZSPZOON","S40MMZD","ZSPZOON","OS","OB2","OB2","OB21",true,null,"Zákoné soc. pojištění z oon"]
[{"$nulls":17},"S40VYPN","OCOS","S40MMZD","OCOS","OS","OB2","OB2","OB21",true,null,"Odměny členům orgánů společnosti"]
[{"$nulls":17},"S40VYFI","V_C_1a","S40VYPN","PMN","OS","OB2","OB2","OB21",true,"MO_vynak_A;MO_tržby_A","Mzdové náklady přímé"]
[{"$nulls":17},"S40VYFI","V_C_1b","S40VYPN","OMNP","OS","OB2","OB2","OB21",true,"MO_vynak_A","Mzdové náklady ostatní"]
[{"$nulls":17},"S40VYFI","V_C_2","S40VYPN","OCOS","OS","OB2","OB2","OB21",true,"MO_vynak_A","Odměny členům orgánů společnosti"]
[{"$nulls":17},"S40MMZD","JP_P","S40MPPN","KMZ_P","OS","OB2","OB2","OB21",true,null,"Počet jednicových pracovníků (vazba mezi modely trzeb a mezd)"]
[{"$nulls":17},"S40MMZD","JP_MZN","S40MPPN","KMZ_K","OS","OB2","OB2","OB21",true,null,"Přímé mzdové náklady (vazba mezi modely trzeb a mezd)"]
[{"$nulls":17},"S40MMZD","VYKONY","S40VYFI","V_II","O","OB2","OB2","OB21",false,null,"Výkony"]
[{"$nulls":17},"S40MMZD","PRID_HOD","S40VYFI","V_PH","O","OB2","OB2","OB21",false,null,"Přidaná hodnota"]
[{"$nulls":17},"S40MMZD","TRZ_PRZ","S40VYFI","V_I","O","OB2","OB2","OB21",false,null,"Tržby z prodeje zboží"]
[{"$nulls":17},"S40MMZD","TRZBY","S40VYFI","V_II_1","O","OB2","OB2","OB21",false,null,"Tržby"]
[{"$nulls":17},"S40DOVU","PP","S40MMZD","MZN_P","OS","OB2","OB2","OB21",true,null,"Počet pracovníků"]

{"sheet":"MO_úvěry_A","index":6,"n_rows":129,"n_cols":28,"rows_kept":129,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.3.1 Staré úvěry a obligace","III.3.2 Zadání nových úvěrů","III.3.3 Přehled splátek a úroků z nových úvěrů","III.3.4 Obligace","III.3.5 Souhrnný přehled čerpání, splátek a úroků","III.3.6  Platební kalendář pro zvolený úvěr"]
["Oblast",1,2,3,0,0,0]
["První období",2011,null,2011,2011,2011]
["Obsahuje výchozí rok?",1,-4146,1,1,1,-4146]
["Kotvit na",{"$nulls":5},0]
["Aktivní buňka",0,0,0,0,0]
["Vlastní makro pro dodatečné skrývání",null,null,"SkryjPoZobrazeníV",null,null,"SkryjPoZobrazeníH"]
["Obsahuje skutečnost?",1,-4146,1,1,1,-4146]
["Obsahuje plán?",1,-4146,1,1,1,-4146]
["Schovávat okolí grafu?",-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat výchozí rok?",-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat skutečnost?",-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat plán?",1,-4146,1,1,1,-4146]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_úvěry_A","Úvěry a obligace","M3UVERY.XDS","S40PT96","VY_peněžní_toky_96",null,"S40NAST","SY_Nastavení",true,false,null,1,"Před instalací"]
["MO_staré_úvěry_a_obligace",{"$nulls":8},true,null,2,"Po Instalaci"]
["MO_zadání_nových_úvěrů",{"$nulls":8},true,null,3,"Před odinstalováním"]
["MO_výpočet_úvěrů",{"$nulls":10},4,"Po odinstalování"]
["MO_přehled_nových_úvěrů",{"$nulls":10},5,"Před aktivací"]
["MO_obligace",{"$nulls":10},6,"Aktivace"]
["MO_úvěry_a_úroky",{"$nulls":10},7,"Po aktivaci"]
["MO_platební_kalendář",{"$nulls":10},8,"Před deaktivací"]
["M_úvěry_MO",{"$nulls":10},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB9",1,null,null,"MO_staré_úvěry_a_obligace","S40MSUO.?_PR.?_PS",1,"S40NAST.M_Uvery.NAST",{"$nulls":8},"S40ROFI","R_P_B_II_4","S40MSPU","ED","OS","OB2","OB2","OB21",true,null,"Emitované dluhopisy"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB8",1,{"$nulls":14},"S40ROFI","R_P_B_IV_1","S40MSPU","DBU","OS","OB2","OB2","OB21",true,null,"Bankovní úvěry dlouhodobé"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB7",1,{"$nulls":14},"S40ROFI","R_P_B_II_1a","S40MSPU","UZPRV","OS","OB2","OB2","OB21",true,null,"Závazky k podnikům s rozhod. vlivem úročené"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB6",1,{"$nulls":14},"S40ROFI","R_P_B_II_2a","S40MSPU","UZPPV","OS","OB2","OB2","OB21",true,null,"Závazky k podnikům s podstat. vlivem úročené"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB5",1,{"$nulls":14},"S40ROFI","R_P_B_II_6a","S40MSPU","UJDZ","OS","OB2","OB2","OB21",true,null,"Jiné dlouhodobé závazky úročené"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB4",1,{"$nulls":14},"S40VYPN","DUM","S40MSPU","UDU","OS","OB2","OB2","OB21",true,null,"Úroky z dlouhodobých úvěrů"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB3",1,{"$nulls":14},"S40VYPN","DUSK","S40MSPU","UUVSK","OS","OB2","OB2","OB21",true,null,"Uroky z podniků skupiny"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB2",1,{"$nulls":14},"S40VYPN","DUJS","S40MSPU","UUJINE","OS","OB2","OB2","OB21",true,null,"Úroky od jiného subj."]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB15",1,{"$nulls":14},"S40VYPN","UEDM","S40MSPU","UEO","OS","OB2","OB2","OB21",true,null,"Úroky z emitovaných obligací"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB14",1,{"$nulls":14},"S40MSPU","UBUV","S40VYPN","UBUV","OS","OB1","OB1","OB21",false,null,"Úroky z běžných bankovních úvěrů a výpomocí"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB13",1,{"$nulls":14},"S40MSPU","UEDS","S40VYPN","U56232","OS","OB1","OB1","OB21",false,null,"Úroky z emitovaných dlouhodobých směnek"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB12",1,{"$nulls":14},"S40MSPU","R85","S40ROFI","R_P_B_II_1a","O","OB1","OB1","OB21",false,null,"Závazky k podnikům s rozhod. vlivem úročené - stav z rozvahy"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB11",1,{"$nulls":14},"S40MSPU","R86","S40ROFI","R_P_B_II_2a","O","OB1","OB1","OB21",false,null,"Závazky k podnikům s podstat. vlivem úročené - stav z rozvahy"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.OB10",1,{"$nulls":14},"S40MSPU","R88","S40ROFI","R_P_B_II_4","O","OB1","OB1","OB21",false,null,"Emitované dluhopisy - stav z rozvahy"]
["MO_zadání_nových_úvěrů","S40PT96.PT_SPPAENKO.cesky",1,{"$nulls":14},"S40MSPU","R90","S40ROFI","R_P_B_II_6a","O","OB1","OB1","OB21",false,null,"Jiné dlouhodobé závazky úročené - stav z rozvahy"]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB9",1,{"$nulls":14},"S40MSPU","R102","S40ROFI","R_P_B_IV_1","O","OB1","OB1","OB21",false,null,"Bankovní úvěry dlouhodobé - stav z rozvahy"]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB8",1,{"$nulls":14},"S40MSPU","VK","S40ROFI","R_P_A","O","OB1","OB1","OB21",false,null,"Vlastní kapitál"]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB7",1,{"$nulls":14},"S40MSPU","CZ","S40ROFI","R_P_B","O","OB1","OB1","OB21",false,null,"Cizí zdroje"]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB6",1,{"$nulls":14},"S40MSPU","SZ","S40UKAZ","U_SZ","O","OB2","OB2","OB21",false,null,"Stupeň zadlužení"]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB5",1,{"$nulls":14},"S40MSPU","UK","S40UKAZ","U_UK","O","OB2","OB2","OB21",false,null,"Úrokové krytí"]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB4",1,{"$nulls":14},"S40INOD","CUZCI","S40MSPU","UVCIM","OS","OB1","OB1","OB21",true,"MO_odpisy_A","úroky zvyšující cenu investice"]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB3",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB2",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB15",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB14",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB13",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB12",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB11",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.OB10",1]
["MO_zadání_nových_úvěrů","S40PT96.PT_CZPPJE.cesky",1]

{"sheet":"MO_leasing_A","index":7,"n_rows":106,"n_cols":28,"rows_kept":106,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.4.1 Leasing","III.4.2 Zadání leasingových investic","III.4.3 Přehled splátek a nájemného leasingu","III.4.4 Výpočet odpisů leasingových investic odkoupených za odkup. cenu"]
["Oblast",1,2,3,0]
["První období",2011,2011,2011,2011]
["Obsahuje výchozí rok?",1,1,1,1]
["Kotvit na"]
["Aktivní buňka",0,0,0,0]
["Vlastní makro pro dodatečné skrývání",null,null,"SkryjPoZobrazeníV","SkryjPoZobrazeníV"]
["Obsahuje skutečnost?",1,1,1,1]
["Obsahuje plán?",1,1,1,1]
["Schovávat okolí grafu?",-4146,-4146,-4146,-4146]
["Zobrazovat výchozí rok?",-4146,-4146,-4146,-4146]
["Zobrazovat skutečnost?",-4146,-4146,-4146,-4146]
["Zobrazovat plán?",1,1,1,1]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_leasing_A","Leasing","M4LEAS.XDS",null,null,null,"S40NAST","SY_Nastavení",true,false,null,1,"Před instalací"]
["MO_leasing",{"$nulls":8},true,null,2,"Po Instalaci"]
["MO_zadání_leasingu",{"$nulls":8},true,null,3,"Před odinstalováním"]
["MO_přehled_splátek_leasingu",{"$nulls":10},4,"Po odinstalování"]
["MO_odpisy_leasingu",{"$nulls":10},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":5},"MO_leasing","S40MLEA.?_PR.?_PS",1,"S40NAST.M_Leasing.NAST",{"$nulls":8},"S40VYPN","OS_LA","S40MLEA","L_N","OS","OB2","OB2","OB21",true,null,"Služby - leasingové nájemné"]
[{"$nulls":17},"S40ROFI","R_A_B_II_8a","S40MVOL","ADR","OS","OB2","OB2","OB21",true,null,"Vyplacené zálohy na HIM"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3i","S40MVOL","SO","OS","OB2","OB2","OB21",true,null,"odpisy z modelu leasingu"]
[{"$nulls":17},"S40ROFI","R_A_D_I_1a","S40MLEA","L_NPO","OS","OB2","OB2","OB21",true,null,"Náklady příštích období z modelu leasingu"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3h","S40MVOL","OLI","OS","OB2","OB2","OB21",true,null,"navýšení strojni IM z modelu lesingu"]
[{"$nulls":17},"S40VYFI","V_B_2a","S40VYPN","OS_LA","OS","OB2","OB2","OB21",true,"MO_vynak_A","Leasingové nájmené"]
[{"$nulls":17},"S40MLEA","NPOFL","S40ROFI","R_A_D_I_1a","O","OB1","OB1","OB21",false,null,"Náklady příštích období z rozvahy"]

{"sheet":"MO_odpisy_A","index":8,"n_rows":114,"n_cols":28,"rows_kept":114,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.5.1 Investice a odpisy","III.5.2 Zadání nových investic","III.5.3 Vynaložené prostředky na nové investice","III.5.4 Odpisy z nových investic","III.5.5 Odpisové sazby pro daňové odpisy","III.5.6 Odpisové sazby pro účetní odpisy"]
["Oblast",1,0,3,4,0,0]
["První období",2011,2011,2011,2011]
["Obsahuje výchozí rok?",1,1,1,1,-4146,-4146]
["Kotvit na",null,0]
["Aktivní buňka",0,0,0,0,3,3]
["Vlastní makro pro dodatečné skrývání",null,null,"SkryjPoZobrazeníV","SkryjPoZobrazeníV"]
["Obsahuje skutečnost?",1,1,1,1,-4146,-4146]
["Obsahuje plán?",1,1,1,1,-4146,-4146]
["Schovávat okolí grafu?",-4146,-4146,-4146,-4146,-4146,-4146]
["Zobrazovat výchozí rok?",-4146,1,1,-4146,-4146,-4146]
["Zobrazovat skutečnost?",-4146,1,1,-4146,-4146,-4146]
["Zobrazovat plán?",1,1,1,1,-4146,-4146]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_odpisy_A","Investice a odpisy","M5ODPISY.XDS",null,null,null,"S40NAST","SY_Nastavení",true,true,null,1,"Před instalací"]
["MO_investice_a_odpisy",{"$nulls":8},true,null,2,"Po Instalaci"]
["MO_zadání_investic",{"$nulls":8},true,null,3,"Před odinstalováním"]
["MO_vynalož_prostř_na_investice",{"$nulls":10},4,"Po odinstalování"]
["MO_odpisy_z_investic",{"$nulls":10},5,"Před aktivací"]
["VS_odpisové_sazby",{"$nulls":10},6,"Aktivace"]
["VS_sazby_úč_odp",{"$nulls":10},7,"Po aktivaci","Prepni_ucetni_danove"]
["M_odpisy_MO",{"$nulls":10},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci","Prepni_ucetni_danove"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":5},"MO_investice_a_odpisy","S40INOD.?_PR.?_PS",1,"S40NAST.M_Investice.NAST",{"$nulls":8},"S40ROFI","R_A_B_I_3a","S40VPNI","UNIM","OS","OB2","OB2","OB21",true,null,"Investice do software - nákup"]
[{"$nulls":17},"S40ROFI","R_A_B_II_2a","S40VPNI","USTA","OS","OB2","OB2","OB21",true,null,"Stavební investice nákup"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3a","S40VPNI","USTR","OS","OB2","OB2","OB21",true,null,"Strojní investice nákup"]
[{"$nulls":17},"S40ROFI","R_A_B_I_3AKT","S40VPNI","UNIM_A","OS","OB2","OB2","OB21",true,null,"Investice do software - aktivace"]
[{"$nulls":17},"S40ROFI","R_A_B_II_2AKT","S40VPNI","USTA_A","OS","OB2","OB2","OB21",true,null,"Stavební investice aktivace"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3AKT","S40VPNI","USTR_A","OS","OB2","OB2","OB21",true,null,"Strojní investice aktivace"]
[{"$nulls":17},"S40ROFI","R_A_B_I_6","S40INOD","NNI","OS","OB2","OB2","OB21",true,null,"Nedokoncene NIM"]
[{"$nulls":17},"S40ROFI","R_A_B_II_7","S40INOD","NHIMMO","OS","OB2","OB2","OB21",true,null,"Nedokoncene HIM"]
[{"$nulls":17},"S40ROFI","R_A_B_I_3b","S40INOD","VOHIM","OS","OB2","OB2","OB21",true,null,"Odpisy NIM"]
[{"$nulls":17},"S40ROFI","R_A_B_II_2b","S40INOD","VOSTA","OS","OB2","OB2","OB21",true,null,"Odpisy stavební HIM"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3b","S40INOD","VOSTR","OS","OB2","OB2","OB21",true,null,"Odpisy strojní HIM"]
[{"$nulls":17},"S40ROFI","ODP_MOD_D","S40INOD","ODP_CELK_DAN","OS","OB2","OB2","OB21",true,null,"Odpisy  dan -celkem"]
[{"$nulls":17},"S40ROFI","ODP_MOD_U","S40INOD","ODP_CELK_UCT","OS","OB2","OB2","OB21",true,null,"Odpisy uct. -celkem"]
[{"$nulls":17},"S40ROFI","DO_MODINV","S40INOD","ODP_CELK_DAN","OS","OB1","OB1","OB21",false,null,"Danove z modelu inv.celkem"]
[{"$nulls":17},"S40INOD","CUZCI","S40MSPU","UVCIM","OS","OB2","OB2","OB21",true,"MO_úvěry_A","úroky zvyšující cenu investice"]

{"sheet":"MO_obraty_A","index":9,"n_rows":99,"n_cols":28,"rows_kept":99,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.6.1 Model oběžných aktiv a krátkod.závazků"]
["Oblast",1]
["První období",2011]
["Obsahuje výchozí rok?",1]
["Kotvit na"]
["Aktivní buňka",0]
["Vlastní makro pro dodatečné skrývání"]
["Obsahuje skutečnost?",1]
["Obsahuje plán?",1]
["Schovávat okolí grafu?",-4146]
["Zobrazovat výchozí rok?",1]
["Zobrazovat skutečnost?",1]
["Zobrazovat plán?",1]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_obraty_A","Model oběžných aktiv","M6OBRATY.XDS",{"$nulls":5},true,true,null,1,"Před instalací"]
["MO_model_dob_obratu",{"$nulls":8},false,null,2,"Po Instalaci"]
["M_doby_obratu_MO",{"$nulls":8},false,null,3,"Před odinstalováním"]
[{"$nulls":11},4,"Po odinstalování"]
[{"$nulls":11},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu","ZměnaHorizontuDO"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]

{"sheet":"MO_obzbož_A","index":10,"n_rows":103,"n_cols":28,"rows_kept":103,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.7.1 Nakoupené zboží v peněžním vyjádření","III.7.2 Marže nebo prodej v tis.Kč","III.7.3 Prodané zboží v peněžním vyjádření"]
["Oblast",1,0,0]
["První období",2012,2012,2012]
["Obsahuje výchozí rok?",-4146,-4146,-4146]
["Kotvit na"]
["Aktivní buňka","automobily Škoda","M",0]
["Vlastní makro pro dodatečné skrývání",null,null,"SkryjPoZobrazeníV"]
["Obsahuje skutečnost?",1,1,1]
["Obsahuje plán?",1,1,1]
["Schovávat okolí grafu?",-4146,-4146,-4146]
["Zobrazovat výchozí rok?",-4146,-4146,-4146]
["Zobrazovat skutečnost?",-4146,-4146,-4146]
["Zobrazovat plán?",1,1,1,null,null,"Příznak odisntalovatelný"]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_obzbož_A","Obchodní zboží","M7OBZB.XDS",{"$nulls":5},true,true,null,1,"Před instalací"]
["MO_nakoupené_zboží",{"$nulls":8},true,null,2,"Po Instalaci"]
["MO_marže",{"$nulls":8},true,null,3,"Před odinstalováním"]
["MO_prodané_zboží",{"$nulls":10},4,"Po odinstalování"]
["M_obzbož_MO",{"$nulls":10},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":17},"S40VYPV","TPZ","S40PRZB","TZOZ","OS","OB2","OB2","OB21",true,null,"Tržby za zboží"]
[{"$nulls":17},"S40VYFI","V_I","S40VYPV","TPZ","OS","OB2","OB2","OB21",true,"MO_vynak_A","Tržby za zboží"]
[{"$nulls":17},"S40VYPN","NVPZ","S40NAZB","NNPZ","OS","OB2","OB2","OB21",true,null,"Náklady na prodané zboží"]
[{"$nulls":17},"S40VYFI","V_A","S40VYPN","NVPZ","OS","OB2","OB2","OB21",true,"MO_vynak_A","Náklady na prodané zboží"]

{"sheet":"MO_kompnaj_A","index":11,"n_rows":121,"n_cols":28,"rows_kept":121,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.8.1 Komplexní pronájem - pronajímatel","III.8.2 Komplexní pronájem - nájemce"]
["Oblast",1,0]
["První období",2012,2012]
["Obsahuje výchozí rok?",-4146,-4146]
["Kotvit na"]
["Aktivní buňka",0,0]
["Vlastní makro pro dodatečné skrývání"]
["Obsahuje skutečnost?",1,1]
["Obsahuje plán?",1,1]
["Schovávat okolí grafu?",-4146,-4146]
["Zobrazovat výchozí rok?",-4146,-4146]
["Zobrazovat skutečnost?",-4146,-4146]
["Zobrazovat plán?",1,1]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_kompnaj_A","Komplexní pronájem","M8NAJEM.XDS",null,null,null,"S40NAST","SY_Nastavení",true,false,null,1,"Před instalací"]
["MO_komp_pronájem_pronajímatel",{"$nulls":8},true,null,2,"Po Instalaci"]
["MO_komp_pronájem_nájemce",{"$nulls":8},true,null,3,"Před odinstalováním"]
["M_komp_pron_MO",{"$nulls":10},4,"Po odinstalování"]
[{"$nulls":11},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":5},"MO_komp_pronájem_pronajímatel","S40KPPR._PR._PS",1,"S40NAST.M_kompnaj.NAST",{"$nulls":8},"S40ROFI","R_A_B_I_3e","S40KPPR","OD_NIM","OS","OB2","OB2","OB21",true,null,"Odpisy  z komplexního pronájmu NIM - pronajímatel"]
[{"$nulls":17},"S40ROFI","R_A_B_I_3f","S40KPNA","OD_NIM","OS","OB2","OB2","OB21",true,null,"Odpisy  z komplexního pronájmu NIM - nájemce"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3f","S40KPPR","OD_HIMSTR","OS","OB2","OB2","OB21",true,null,"Odpisy  z KP HIM strojní - pronajímatel"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3g","S40KPNA","OD_HIMSTR","OS","OB2","OB2","OB21",true,null,"Odpisy  z KP HIM strojní - nájemce"]
[{"$nulls":17},"S40ROFI","R_A_B_II_2g","S40KPPR","OD_HIMSTA","OS","OB2","OB2","OB21",true,null,"Odpisy  z KP HIM stavební - pronajímatel"]
[{"$nulls":17},"S40ROFI","R_A_B_II_2h","S40KPNA","OD_HIMSTA","OS","OB2","OB2","OB21",true,null,"Odpisy  z KP HIM stavební - nájemce"]
[{"$nulls":17},"S40VYPV","VKP","S40KPPR","VFI","OS","OB2","OB2","OB21",true,null,"Výnosy z KP"]
[{"$nulls":17},"S40VYFI","V_IX_3","S40VYPV","VOFIC","OS","OB2","OB2","OB21",true,"MO_vynak_A","Výnosy z ostatních finančních investic"]
[{"$nulls":17},"S40VYPN","OS_KP","S40KPNA","OSSL","OS","OB2","OB2","OB21",true,null,"Úhrada z položky Ostatní služby - přenos do výsledovky"]
[{"$nulls":17},"S40VYFI","V_B_2b","S40VYPN","OS_KP","OS","OB2","OB2","OB21",true,"MO_vynak_A","Nájemné z kopl.pronájmu"]
[{"$nulls":17},"S40ROFI","R_A_C_II_6b","S40KPPR","POHPR","OS","OB2","OB2","OB21",true,null,"Jiné pohledávky z komplexního pronájmu"]
[{"$nulls":17},"S40ROFI","R_P_B_II_6b","S40KPNA","ZAVPR","OS","OB2","OB2","OB21",true,null,"Jiné závazky z komplexního pronájmu"]
[{"$nulls":17},"S40ROFI","R_A_B_I_3c","S40KPPR","ZS_NIM","OS","OB2","OB2","OB21",true,null,"Software do majetku z KP - pronajímatel"]
[{"$nulls":17},"S40ROFI","R_A_B_I_3d","S40KPNA","ZS_NIM","OS","OB2","OB2","OB21",true,null,"Software do majetku z KP - nájemce"]
[{"$nulls":17},"S40ROFI","R_A_B_II_1b","S40KPPR","ZS_POZ","OS","OB2","OB2","OB21",true,null,"Pozemky do majetku z KP - pronajímatel"]
[{"$nulls":17},"S40ROFI","R_A_B_II_1c","S40KPNA","ZS_POZ","OS","OB2","OB2","OB21",true,null,"Pozemky do majetku z KP - nájemce"]
[{"$nulls":17},"S40ROFI","R_A_B_II_2e","S40KPPR","ZS_HIMSTA","OS","OB2","OB2","OB21",true,null,"Stavební IM do majetku z KP - pronajímatel"]
[{"$nulls":17},"S40ROFI","R_A_B_II_2f","S40KPNA","ZS_HIMSTA","OS","OB2","OB2","OB21",true,null,"Stavební IM do majetku z KP - nájemce"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3d","S40KPPR","ZS_HIMSTR","OS","OB2","OB2","OB21",true,null,"Strojní IM do majetku z KP - pronajímatel"]
[{"$nulls":17},"S40ROFI","R_A_B_II_3e","S40KPNA","ZS_HIMSTR","OS","OB2","OB2","OB21",true,null,"Strojní IM do majetku z KP - nájemce"]
[{"$nulls":17},"S40PT95","PT_UPKP","S40KPPR","UPOHPR","OS","OB2","OB2","OB21",true,null,"Úhrada pohledávek z  KP"]
[{"$nulls":17},"S40PT95","PT_UZKP","S40KPNA","UZAVPR","OS","OB2","OB2","OB21",true,null,"Úhrada závazků z KP"]

{"sheet":"MO_porvar_A","index":12,"n_rows":99,"n_cols":28,"rows_kept":99,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","III.9.1 Seznam sledovaných ukazatelů","III.9.2 Seznam porovnávaných variant","III.9.3 Porovnávání variant finančního plánu"]
["Oblast",1,0,0]
["První období"]
["Obsahuje výchozí rok?",-4146,-4146,-4146]
["Kotvit na",0,0]
["Aktivní buňka",0,0]
["Vlastní makro pro dodatečné skrývání","SkryjPoZobrazeníH"]
["Obsahuje skutečnost?",-4146,-4146,-4146]
["Obsahuje plán?",-4146,-4146,-4146]
["Schovávat okolí grafu?",-4146,-4146,-4146]
["Zobrazovat výchozí rok?",-4146,-4146,-4146]
["Zobrazovat skutečnost?",-4146,-4146,-4146]
["Zobrazovat plán?",-4146,-4146,-4146]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_seznam_variant","Porovnání variant","MAPORVAR.XDS",{"$nulls":5},true,true,null,1,"Před instalací"]
["MO_ukazatelé_variant",{"$nulls":8},false,null,2,"Po Instalaci"]
["MO_porovnání_variant",{"$nulls":8},false,null,3,"Před odinstalováním"]
["L_VarDB",{"$nulls":10},4,"Po odinstalování"]
["D_PorVar",{"$nulls":10},5,"Před aktivací"]
["D_NastPorVar",{"$nulls":10},6,"Aktivace"]
["M_porvar_MO",{"$nulls":10},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]

{"sheet":"VY_plán_výnosů","index":13,"n_rows":248,"n_cols":34,"rows_kept":248,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VYPV",{"$nulls":9},"UCET","cesky","TR","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4]
[]
[{"$nulls":11},"I.1a. Plán výnosů"]
[{"$nulls":11},"Autoservis"]
[{"$nulls":12},"tempo"]
[]
[{"$nulls":12},"růstu",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["U60","-",{"$nulls":8},60,"Tržby za prodej vl.výrobků a služeb",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U601",null,"-",{"$nulls":7},601,"Tržby za vlastní výrobky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPVVT",{"$nulls":8},"e",6011,"Tržby za prodej vl.výrobků - tuzemsko",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPVVE",{"$nulls":8},"e",6012,"Tržby za prodej vl.výrobků - export",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U602",null,"-",{"$nulls":7},602,"Tržby z prodeje služeb",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TS",{"$nulls":8},"e",6021,"Tržby z prodeje služeb",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TJSL",{"$nulls":8},"e",6022,"Tržby za jiné služby"]
["U604",null,"-",{"$nulls":7},604,"Tržby za prodej zboží",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPZ",{"$nulls":8},"e",6041,"Tržby za prodej zboží",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["ZSZ","-",{"$nulls":8},61,"Změna stavu vnitropodnikových zásob",null,171,-81,186,48,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U611",null,"-",{"$nulls":7},611,"Změna stavu nedokončené výroby",null,171,-81,186,48,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZSZNVP",{"$nulls":9},6111,"Změna stavu nedokončené výroby",null,171,-81,186,48,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U612",null,"-",{"$nulls":6},"ex",612,"Změna stavu polotovarů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U6121",{"$nulls":8},"e",6121,"Změna stavu polotovarů"]
["U613",null,"-",{"$nulls":7},613,"Změna stavu výrobků",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZSZV",{"$nulls":9},6131,"Změna stavu výrobků",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U62","-",{"$nulls":8},62,"Aktivace",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U621",null,"-",{"$nulls":7},621,"Aktivace materiálu a zboží",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AMZ",{"$nulls":8},"e",6211,"Aktivace materiálu a zboží"]
["U622",null,"-",{"$nulls":7},622,"Aktivace vnitropodnikových služeb",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AVS",{"$nulls":8},"e",6221,"Aktivace vnitropodnikových služeb"]
["U623",null,"-",{"$nulls":7},623,"Aktivace dlouhodobého nehmotného majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ANIM",{"$nulls":8},"e",6231,"Aktivace dlouhodobého nehmotného majetku",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AVV",{"$nulls":9},6232,"Aktivace nehmotných výsledků V&V",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U624",null,"-",{"$nulls":7},624,"Aktivace dlouhodobého hmotného majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AHIM",{"$nulls":8},"e",6241,"Aktivace dlouhodobého hmotného majetku",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U64","-",{"$nulls":8},64,"Jiné provozní výnosy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U641",null,"-",{"$nulls":7},641,"Tržby z prodeje nehm. a hmot. dlouhod. majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPIM",{"$nulls":8},"e",6411,"Tržby z prodeje dlouhodobého majetku",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPUP",{"$nulls":9},6412,"Tržby z prodeje uměleckých sbírek aj.",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U642",null,"-",{"$nulls":7},642,"Tržby z prodeje materiálu",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPM",{"$nulls":8},"e",6421,"Tržby z prodeje materiálu"]
["U644",null,"-",{"$nulls":7},644,"Smluvní pokuty a penále",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SPUP",{"$nulls":8},"e",6441,"Smluvní pokuty a úroky z prodlení"]
["U645",null,"-",{"$nulls":7},645,"Ostatní pokuty a penále",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OPP",{"$nulls":8},"e",6451,"Ostatní pokuty a penále"]
["U646",null,"-",{"$nulls":7},646,"Výnosy z odepsaných pohledávek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VOP",{"$nulls":8},"e",6461,"Výnosy z odepisovaných pohledávek"]
["U648",null,"-",{"$nulls":7},648,"Ostatní provozní výnosy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OPV",{"$nulls":8},"e",6481,"Ostatní provozní výnosy"]
[]
["U65","-",{"$nulls":8},65,"Zúčtování rezerv a opravných položek prov. výkonů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U652",null,"-",{"$nulls":7},652,"Zúčtování zákonných rezerv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZRNO",{"$nulls":8},"e",6521,"Zúčtování zákonných rezerv na opravy"]
["ZOZR",{"$nulls":8},"e",6528,"Zúčtování ostatních zákonných rezerv"]
["U655",null,"-",{"$nulls":7},655,"Zúčtování komplexních výnosů příštích období",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKVPO",{"$nulls":8},"e",6551,"Zúčtování komplexních výnosů příštích období"]
["U657",null,"-",{"$nulls":7},657,"Zúčtování oprávky k opravné položce k nabytému majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZOPNM",{"$nulls":8},"e",6571,"Zúčtování oprávky k opravné pol. k nabytému maj."]
["U658",null,"-",{"$nulls":7},658,"Zúčtování daňově uznaných  opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U6581",{"$nulls":8},"e",6581,"Zúčtování daňově uznaných opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U659",null,"-",{"$nulls":7},659,"Zúčtování ostatních opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U6591",null,null,"-",{"$nulls":6},6591,"Zúčtování ostatních opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U65911",{"$nulls":8},"e",65911,"Zúčtování opravných položek k NDM a HDM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U65912",{"$nulls":8},"e",65912,"Zúčtování daň. neuz. opravných položek k oběžným aktivům",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U66","-",{"$nulls":8},66,"Finanční výnosy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U661",null,"-",{"$nulls":7},661,"Tržby z prodeje cenných papírů a vkladů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPICP",null,null,"-",{"$nulls":6},6611,"Tržby z prodeje dlouhodobých cenných papírů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66111",{"$nulls":8},"e",66111,"PCV v podnicích s rozhodujícím vlivem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66112",{"$nulls":8},"e",66112,"PCV v podnicích s podstatným vlivem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66113",{"$nulls":8},"e",66113,"Ostatní dlouhodobých CPV bez dluhopisů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66114",{"$nulls":8},"e",66114,"Dluhopisy kuponové",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPKCPV",{"$nulls":9},6612,"Tržby z prodeje krátkodobých cenných papírů a vkladů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U662",null,"-",{"$nulls":7},662,"Úroky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UBU",{"$nulls":8},"e",6621,"Úroky z běžných účtů"]
["UPP",{"$nulls":8},"e",6622,"Úroky z poskytnutých půjček podnikům ve skupině",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UPJP",{"$nulls":8},"e",6623,"Úroky z poskytnutých půjček jiným podnikům",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UOPP",{"$nulls":8},"e",6628,"Úroky z ostatních poskytnutých půjček"]
["U663",null,"-",{"$nulls":7},663,"Kurzové zisky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KZ",{"$nulls":8},"e",6631,"Kurzové zisky"]
["U664",null,"-",{"$nulls":7},664,"Výnosy z přecenění majetkových cenných papírů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_PCP",{"$nulls":8},"e",6641,"Výnosy z přecenění majetkových cenných papírů"]
["U665",null,"-",{"$nulls":7},665,"Výnosy z dlouhodobého finančního majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VCPVPS",null,null,"-",{"$nulls":5},"ex",6651,"Výnosy z CPV v podnicích ve skupině (po zdanění)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66511",{"$nulls":8},"e",66511,"Výnosy z CPV v pod. s rozhod. vlivem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66512",{"$nulls":8},"e",66512,"Výnosy z CPV v pod. s podst. vlivem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VOICPV",null,null,"-",{"$nulls":5},"ex",6652,"Výnosy z ostatních dlouhodobých CPV (po zdanění)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66521",{"$nulls":8},"e",66521,"Výnosy z ostatních dlouhodobých CPV (bez dluhopisů)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66522",{"$nulls":8},"e",66522,"Výnosy z dluhopisů kuponových",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U66523",{"$nulls":8},"e",66523,"Výnosy z dluhopisů diskontovaných",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VKP",{"$nulls":9},6653,"Výnosy z komplexního pronájmu"]
["VOFI",{"$nulls":9},6658,"Výnosy z ost. dlouhodobého finančního majetku"]
["U666",null,"-",{"$nulls":7},666,"Výnosy z krátkodobého finančního majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VZKFM",{"$nulls":9},6661,"Výnosy z krátkodobého finančního majetku zadaného",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VZKFM_D",{"$nulls":9},6662,"Výnosy z krátkodobého finančního majetku dopočteného",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U667",null,"-",{"$nulls":7},667,"Výnosy z derivátových operací ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VODE",{"$nulls":8},"e",6671,"Výnosy z derivátových operací"]
["U668",null,"-",{"$nulls":7},668,"Ostatní finanční výnosy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OFV",{"$nulls":9},6681,"Ostatní finanční výnosy"]
[]
["U67","-",{"$nulls":8},67,"Zúčtování rezerv a opravných pol. finančních výnosů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U674",null,"-",{"$nulls":7},674,"Zúčtování rezerv ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZRKZ",{"$nulls":8},"e",6741,"Zúčtování rezerv na kurzové ztráty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZOR",{"$nulls":8},"e",6748,"Zúčtování ostatních rezerv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U679",null,"-",{"$nulls":7},679,"Zúčtování opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZOPFV",null,null,"-",{"$nulls":6},6791,"Zúčtování opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U67911",{"$nulls":8},"e",67911,"Zúčtování opravných položek k finančním investicím",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U67912",{"$nulls":8},"e",67912,"Zúčtování opravných položek ke krátkodobého fin. maj.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U68","-",{"$nulls":8},68,"Mimořádné výnosy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U681",null,"-",{"$nulls":7},681,"Výnosy ze změny metody",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VZM",{"$nulls":8},"e",6811,"Výnosy ze změny metody"]
["U684",null,"-",{"$nulls":7},684,"Zúčtování rezerv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZRMV",{"$nulls":8},"e",6841,"Zúčtování rezerv"]
["U688",null,"-",{"$nulls":7},688,"Ostatní mimořádné výnosy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OMVZ",{"$nulls":8},"e",6881,"Ostatní mimořádné výnosy zdaňované"]
["OMVN",{"$nulls":8},"e",6882,"Ostatní mimořádné výnosy nezdaňované"]
[]
["U69","-",{"$nulls":8},69,"Převodové účty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U697",null,"-",{"$nulls":7},697,"Převody provozních výnosů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPV",{"$nulls":8},"e",6971,"Převody provozních výnosů"]
["U698",null,"-",{"$nulls":7},698,"Převod finančních výnosů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PFV",{"$nulls":8},"e",6981,"Převod finančních výnosů"]
{"$rows_empty":114}
["AMS",{"$nulls":10},"Aktivace materiálu a služeb",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["VOFIC",{"$nulls":10},"Výnosy z ostatních finančních investic",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"Ztráta z prodeje FI (CP ve skupině)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TPVVS",null,null,null,"-",{"$nulls":6},"Tržby za prodej vl.výrobků a služeb",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AHNIM",{"$nulls":10},"Aktivace HIM + NIM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZOOP"]
["OPVC",null,null,"-",{"$nulls":7},"Ostatní provozní výnosy celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OFVC",null,null,"-",{"$nulls":7},"Ostatní finanční výnosy celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_plán_nákladů","index":14,"n_rows":300,"n_cols":34,"rows_kept":300,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VYPN",{"$nulls":9},"UCET","cesky","TR","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4]
[]
[{"$nulls":11},"I.1b. Plán nákladů"]
[{"$nulls":11},"Autoservis"]
[{"$nulls":12},"tempo"]
[]
[{"$nulls":9},false,null,null,"růstu",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["U50","-",{"$nulls":8},50,"Spotřebované nákupy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U501",null,"-",{"$nulls":7},501,"Spotřeba materiálu",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PM",{"$nulls":8},"e",5011,"Přímý materiál",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NV",{"$nulls":8},"e",5012,"Přímé nakupované výrobky",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RM",{"$nulls":8},"e",5013,"Režijní (nepřímý) materiál"]
["OPNMP",{"$nulls":8},"e",5014,"Ostatní nakupované výrobky"]
["PAL",{"$nulls":8},"e",5015,"Paliva"]
["PHM",{"$nulls":8},"e",5016,"Pohonné hmoty"]
["U502",null,"-",{"$nulls":7},502,"Spotřeba energie",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PE",{"$nulls":8},"e",5021,"Přímá energie",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EE",{"$nulls":8},"e",5022,"Elektrická energie"]
["PLYN",{"$nulls":8},"e",5023,"Plyn"]
["OPE",{"$nulls":8},"e",5028,"Ostatní paliva a energie (vodné)"]
["U503",null,"-",{"$nulls":7},503,"Spotřeba ostatních neskladovatelných dodávek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U5031",{"$nulls":8},"e",5031,"Spotřeba ostatních neskladovatelných dodávek"]
["U504",null,"-",{"$nulls":7},504,"Prodané zboží",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NVPZ",{"$nulls":8},"e",5041,"Náklady vynaložené na prodané zboží",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U51","-",{"$nulls":8},51,"Služby",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U511",null,"-",{"$nulls":7},511,"Opravy a udržování",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OU",{"$nulls":8},"e",5111,"Opravy a udržování"]
["U512",null,"-",{"$nulls":7},512,"Cestovné",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CEST",{"$nulls":8},"e",5121,"Cestovné"]
["U513",null,"-",{"$nulls":7},513,"Náklady na reprezentaci",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NNR",{"$nulls":8},"e",5131,"Náklady na reprezentaci"]
["U518",null,"-",{"$nulls":7},518,"Ostatní služby",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OS_LA",{"$nulls":8},"e",5181,"a) leasingové nájemné"]
["OS_KP",{"$nulls":8},"e",5182,"b) komplexní pronájem"]
["PS",{"$nulls":8},"e",5183,"c) ostatní přímé služby",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OS_1",{"$nulls":8},"e",5184]
["OS_2",{"$nulls":8},"e",5185]
["OS_3",{"$nulls":8},"e",5186]
["OS_4",{"$nulls":8},"e",5188]
[]
["U52","-",{"$nulls":8},52,"Osobní náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U521",null,"-",{"$nulls":7},521,"Mzdové náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PMN",{"$nulls":8},"e",5211,"Mzdové náklady přímé",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OMN",{"$nulls":8},"e",5212,"Mzdové náklady nepřímé",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OON",{"$nulls":8},"e",5213,"OON (dohody, odměny učňů, ...)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U523",null,"-",{"$nulls":7},523,"Odměny členům orgánů společnosti",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OCOS",{"$nulls":8},"e",5231,"Odměny členům orgánů společnosti",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U524",null,"-",{"$nulls":7},524,"Zákonné sociální pojištění",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZSP",{"$nulls":8},"e",5241,"Zákonné sociální pojištění mimo OON",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZSPZOON",{"$nulls":8},"e",5242,"Ostatní zákonné sociální pojištění",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U525",null,"-",{"$nulls":7},525,"Ostatní sociální pojištění",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OSP",{"$nulls":8},"e",5251,"Ostatní sociální pojištění"]
["U527",null,"-",{"$nulls":7},527,"Zákonné sociální náklady (daň.uznané)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZSNDU",{"$nulls":8},"e",5271,"Zákonné sociální náklady (daň.uznané)"]
["U528",null,"-",{"$nulls":7},528,"Ostatní sociální náklady (daň.neuznané)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZSNDN",{"$nulls":8},"e",5281,"Ostatní sociální náklady (daň.neuznané)"]
[]
["U53","-",{"$nulls":8},53,"Daně a poplatky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U531",null,"-",{"$nulls":7},531,"Daň silniční",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DS",{"$nulls":8},"e",5311,"Daň silniční"]
["U532",null,"-",{"$nulls":7},532,"Daň z nemovitostí",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DNM",{"$nulls":8},"e",5321,"Daň z nemovitostí"]
["U538",null,"-",{"$nulls":7},538,"Ostatní daně a poplatky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP",{"$nulls":8},"e",5381,"Ostatní daně a poplatky"]
[]
["U54","-",{"$nulls":8},54,"Jiné provozní náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U541",null,"-",{"$nulls":7},541,"Zůstatková cena prodaného DM a um.děl",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZHPDM",{"$nulls":8},"e",5411,"Zůstatková hodnota prodaného DM",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZHPUD",{"$nulls":9},5412,"Zůstatková hodnota prodaných uměleckých děl aj.",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U542",null,"-",{"$nulls":7},542,"Prodaný materiál",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PCPM",{"$nulls":8},"e",5421,"Pořizovací cena prodaného materiálu"]
["U543",null,"-",{"$nulls":7},543,"Dary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DC",{"$nulls":8},"e",5431,"Dary"]
["U544",null,"-",{"$nulls":7},544,"Smluvní pokuty a penále",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SPP",{"$nulls":8},"e",5441,"Smluvní pokuty a penále"]
["U545",null,"-",{"$nulls":7},545,"Ostatní pokuty a penále",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OPP",{"$nulls":8},"e",5451,"Ostatní pokuty a penále"]
["U546",null,"-",{"$nulls":7},546,"Odpis pohledávek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OPDU",{"$nulls":8},"e",5461,"Odpis pohledávek - daňově uznaný",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OPDN",{"$nulls":8},"e",5462,"Odpis pohledávek - daňově neuznaný",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U548",null,"-",{"$nulls":7},548,"Ostatní provozní náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OPNDU",{"$nulls":8},"e",5481,"Ostatní provozní náklady - daňově uznané"]
["OPNDN",{"$nulls":8},"e",5482,"Ostatní provozní náklady - daňově neuznané"]
[]
["U55","-",{"$nulls":8},55,"Odpisy, rezervy a opravné položky provozních nákladů",null,0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["U551",null,"-",{"$nulls":7},551,"Odpisy DNM a DHM",null,0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["U5511",null,null,"-",{"$nulls":6},5511,"Odpisy dlouhodobého nehmotného majetku (DNM)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODNM_ZN",{"$nulls":8},"e",55111,"Odpisy zřizovacích nákladů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODNM_VV",{"$nulls":8},"e",55111,"Odpisy nehmotných výsledků V & V",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODNM_S",{"$nulls":8},"e",55112,"Odpisy software",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODNM_OP",{"$nulls":8},"e",55113,"Odpisy ocenitelných práv",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODNM_OST",{"$nulls":8},"e",55114,"Odpisy ostatního DNM",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODNM_KP",{"$nulls":8},"e",55118,"Odpisy DNM z komplexního pronájmu ",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U5512",{"$nulls":9},5512,"Odpisy dlouhodobého hmotného majetku (DHM) - stavby",null,0,0,0,0,450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STV",{"$nulls":8},"e",55121,"Odpisy DHM - stavby",{"$nulls":5},450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STV_KP",{"$nulls":8},"e",55122,"Odpisy stavebního DHM z komplexního pronájmu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STV_LIK",{"$nulls":8},"e",55128,"Odpisy vyřazovaného DHM - staveb",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U5513",null,null,"-",{"$nulls":6},5513,"Odpisy dlouhodobého hmotného majetku (DHM) - stroje",null,0,0,0,0,1500,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STR",{"$nulls":8},"e",55131,"Odpisy DHM strojního",{"$nulls":5},1500,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STR_PL",{"$nulls":8},"e",55132,"Odpisy strojního DHM z poskytnutého leasingu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STR_NL",{"$nulls":8},"e",55133,"Odpisy strojního DHM odkoupeného z  leasingu ",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STR_KP",{"$nulls":8},"e",55134,"Odpisy strojního DHM z komplexního pronájmu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODHM_STR_LIK",{"$nulls":8},"e",55138,"Odpisy vyřazovaného DHM - strojů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U5514",null,null,"-",{"$nulls":6},5514,"Odpisy ostatního DHM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OODHM_PC",{"$nulls":8},"e",55141,"Odpisy pěstitelských celků trvalého porostu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OODHM_ZS",{"$nulls":8},"e",55142,"Odpisy základního stáda a tažných zvířat",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OODHM_O",{"$nulls":8},"e",55143,"Odpisy ostatního DHM",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U552",null,"-",{"$nulls":7},552,"Tvorba zákonných rezerv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TZRO",{"$nulls":8},"e",5521,"Tvorba zákonných rezerv na opravy"]
["TOZR",{"$nulls":8},"e",5528,"Tvorba ostatních zákonných rezerv"]
["U554",null,"-",{"$nulls":7},554,"Tvorba a zúčtování ostatních rezerv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TORPN",{"$nulls":8},"e",5541,"Tvorba ostatních rezerv (+)"]
["ZORPN",{"$nulls":8},"e",5542,"Zúčtování ostatních rezerv (-)"]
["U555",null,"-",{"$nulls":7},555,"Zúčtování kompl.nákladů příštích období",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKNPO",{"$nulls":8},"e",5551,"Zúčtování kompl.nákladů příštích období"]
["U557",null,"-",{"$nulls":7},557,"Zúčtování oprávky k opravné položce k nabytému majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZOPNM",{"$nulls":8},"e",5571,"Zúčtování opravné položky k nabytému majetku"]
["U558",null,"-",{"$nulls":7},558,"Tvorba zákonných opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U5581",{"$nulls":8},"e",5581,"Tvorba zákonných opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U559",null,"-",{"$nulls":7},559,"Tvorba ostatních opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZOOP",null,null,"-",{"$nulls":6},5591,"Tvorba a zúčtování ostatních opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U55911",{"$nulls":8},"e",55911,"Tvorba a zúčtování opravných položek k DNM a DHM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U55912",{"$nulls":8},"e",55912,"Tvorba a zúčt. daň. neuz. opravných položek k OA",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OPNDUP",{"$nulls":8},"e",5592,"Odpis opravných položek zásob (d.n.)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U56","-",{"$nulls":8},56,"Finanční náklady",null,0,0,0,0,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U561",null,"-",{"$nulls":7},561,"Prodané cenné papíry a vklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PICP",null,null,"-",{"$nulls":6},5611,"Prodané dlouhodobé cenné papíry",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56111",{"$nulls":8},"e",55911,"PCV v podnicích s rozhodujícím vlivem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56112",{"$nulls":8},"e",55912,"PCV v podnicích s podstatným vlivem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56113",{"$nulls":8},"e",55913,"Ostatní dlouhodobé CPV bez dluhopisů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56114",{"$nulls":8},"e",55914,"Dluhopisy kuponové",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PKCP",{"$nulls":8},"e",5612,"Prodané krátkodobé cenné papíry",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U562",null,"-",{"$nulls":7},562,"Úroky",null,0,0,0,0,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UBUV",null,null,"-",{"$nulls":5},"ex",5621,"Úroky z běžných úvěrů a výpomocí",null,0,0,0,0,198.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56211",{"$nulls":8},"e",56211,"Úroky z běžných úvěrů",{"$nulls":5},198.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56212",{"$nulls":8},"e",56212,"Úroky z finančních výpomocí",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UDU",null,null,"-",{"$nulls":5},"e",5622,"Úroky z dlouhodobých úvěrů",null,0,0,0,0,77.5125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56221",{"$nulls":8},"e",56221,"Úroky z dlouhodobých bankovních úvěrů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56222",{"$nulls":8},"e",56222,"Úroky z půjček od podniků ve skupině",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56223",{"$nulls":8},"e",56223,"Úroky z půjček od jiného subjektu",{"$nulls":5},77.5125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UEO",null,null,"-",{"$nulls":5},"ex",5623,"Úroky z emitovaných obligací a směnek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56231",{"$nulls":8},"e",56231,"Úroky z emitovaných obligací",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U56232",{"$nulls":8},"e",56232,"Úroky ze směnek",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ONU",{"$nulls":8},"e",5628,"Ostatní nákladové úroky "]
["U563",null,"-",{"$nulls":7},563,"Kurzové ztráty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KZ",{"$nulls":8},"e",5631,"Kurzové ztráty"]
["U564",null,"-",{"$nulls":7},564,"Náklady z přecenění majetkových cenných papírů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["N_PCP",{"$nulls":8},"e",5641,"Náklady z přecenění majetkových cenných papírů"]
["U566",null,"-",{"$nulls":7},566,"Náklady z finančního majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NFM",{"$nulls":8},"e",5661,"Náklady z finančního majetku"]
["U567",null,"-",{"$nulls":7},567,"Náklady z derivátových operací",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NDOP",{"$nulls":9},5671,"Náklady z derivátových operací"]
["U568",null,"-",{"$nulls":7},568,"Ostatní finanční náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OFN",{"$nulls":8},"e",5681,"Ostatní finanční náklady"]
["U569",null,"-",{"$nulls":7},569,"Manka a škody na finančním majetku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MSFM",{"$nulls":9},5691,"Manka a škody na finančním majetku"]
[]
["U57","-",{"$nulls":8},57,"Rezervy a opravné položky finačních nákladů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U574",null,"-",{"$nulls":7},574,"Tvorba a zúčtování rezerv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRKZ",null,null,"-",{"$nulls":6},5741,"Tvorba a zúčtování rezerv na kurzové ztráty ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRKZ+",{"$nulls":8},"e",57411,"Tvorba rezerv na kurzové ztráty (+)"]
["TRKZ-",{"$nulls":8},"e",57412,"Zúčtování rezerv na kurzové ztráty (-)"]
["TORFN",null,null,"-",{"$nulls":6},5748,"Tvorba ostatních rezerv ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TORFN+",{"$nulls":8},"e",57481,"Tvorba ostatních rezerv (+)"]
["TORFN-",{"$nulls":8},"e",57482,"Zúčtování ostatních rezerv (-)"]
["U579",null,"-",{"$nulls":7},579,"Tvorba opravných položek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZOPFN",null,null,"-",{"$nulls":6},5791,"Tvorba a zúčt. opravných položek do finančních nákladů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U57911",{"$nulls":8},"e",57911,"Tvorba a zúčt. opravných položek k finančním investicím",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U57912",{"$nulls":8},"e",57912,"Tvorba a zúčt. opravných položek ke krátkodobému FM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U58","-",{"$nulls":8},58,"Mimořádné náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U581",null,"-",{"$nulls":7},581,"Náklady na změnu metody",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NZM",{"$nulls":8},"e",5811,"Náklady na změnu metody"]
["U582",null,"-",{"$nulls":7},582,"Manka a škody",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MS",{"$nulls":8},"e",5821,"Manka a škody"]
["U584",null,"-",{"$nulls":7},584,"Tvorba rezerv",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRMN",{"$nulls":8},"e",5841,"Tvorba rezerv"]
["U588",null,"-",{"$nulls":7},588,"Ostatní mimořádné náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OMNDU",{"$nulls":8},"e",5881,"Ostatní mimořádné náklady daňově uznané"]
["OMNDN",{"$nulls":8},"e",5882,"Ostatní mimořádné náklady daňově neuznané"]
[]
["U59","-",{"$nulls":8},59,"Daně z příjmů a převodové účty",null,0,0,0,0,-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
["U591",null,"-",{"$nulls":7},591,"Daň z příjmů z běžné činnosti - splatná",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DZPBCS",{"$nulls":8},"e",5911,"Daň z příjmů z běžné činnosti - splatná",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U592",null,"-",{"$nulls":7},592,"Daň z příjmů z běžné činnosti - odložená",null,0,0,0,0,-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
["DZPBCO",{"$nulls":8},"e",5921,"Daň z příjmů z běžné činnosti - odložená",{"$nulls":5},-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
["U593",null,"-",{"$nulls":7},593,"Daň z příjmů z mimořádné činnosti - splatná",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DZPMCS",{"$nulls":8},"e",5931,"Daň z příjmů z mimořádné činnosti - splatná",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U594",null,"-",{"$nulls":7},594,"Daň z příjmů z mimořádné činnosti - odložená",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DZPMCO",{"$nulls":8},"e",5941,"Daň z příjmů z mimořádné činnosti - odložená",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U596",null,"-",{"$nulls":7},596,"Převod podílů na hospodářském výsledku společníkům",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPNHVS",{"$nulls":8},"e",5961,"Převod podílů na hospodářském výsledku společníkům"]
["U597",null,"-",{"$nulls":7},597,"Převod provozních nákladů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPN",{"$nulls":8},"e",5971,"Převod provozních nákladů"]
["U598",null,"-",{"$nulls":7},598,"Převod finančních nákladů",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PFN",{"$nulls":8},"e",5981,"Převod finančních nákladů"]
{"$rows_empty":86}
["PME",{"$nulls":10},"Přímý materiál a energie",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RME",{"$nulls":10},"Režijní materiál a energie",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NSBL",{"$nulls":10},"Nepřímé služby bez leasingu a KP",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SONA",{"$nulls":10},"Socilání náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["JPN",{"$nulls":10},"Jiné provozní náklady",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DUM",{"$nulls":10},"Dlouhodobé bankovní úroky z modelu"]
["DUSK",{"$nulls":10},"Dlouhodobé  úroky ze skupiny z modelu"]
["DUJS",{"$nulls":10},"Dlouhodobé  úroky ud JS z modelu"]
["UEDM",{"$nulls":10},"Úroky z emitovaných dluhopisů z modelu"]
["OMNP",{"$nulls":10},"Ostatní mzdové náklady pro přenos",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OS_C",null,null,null,"-",{"$nulls":6},"Ostatní služby celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OFNC",null,null,"-",{"$nulls":7},"Ostatní finanční náklady celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MNC",null,"-",{"$nulls":8},"Mimořádné náklady celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_výkaz_zisků_a_ztrát","index":15,"n_rows":208,"n_cols":215,"rows_kept":208,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VYFI",{"$nulls":6},"CR","IR_V","IR_N","cesky","anglicky","nemecky","tlacitko","TR","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21",{"$nulls":178},"pamet"]
[null,1,2,3,4]
[]
[{"$nulls":10},"I.1. Výkaz zisků a ztrát","I.1. Income Statement","I.1. Nachweis der Gewinne und Verluste "]
[{"$nulls":10},"Autoservis","Autoservis","Autoservis"]
[{"$nulls":14},"tempo"]
[]
[null,"-",{"$nulls":12},"růstu",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["V_I",{"$nulls":6},1,"I.",null,"Tržby za prodej zboží","Merchandise sales","Umsatzerlöse für Handelswaren",null,null,null,45401,37141,40765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_A",{"$nulls":6},2,null,"A.","Náklady vynaložené na prodané zboží","Cost of merchandise sold","Umsatzkosten (Selbskosten des Umsatzes)",null,null,44976,39361,35295,38590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_OM",{"$nulls":6},3,"+",null,"Obchodní marže","Gross profit on merchandise sold","Rohertrag",null,null,-44976,6040,1846,2175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},1325.4408374999985]
["V_II",null,"-",{"$nulls":4},4,"II.",null,"Výkony","Internal Activities","Leistungen",null,null,16501,15421,32148,30915,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},157629.79179875288]
["V_II_1",{"$nulls":6},5,"II.1.",null,"Tržby za prodej vlast.výrobků a služeb","Service and manufactured goods revenue","Umsatzerlöse für Fertigerzeugnisse und Dienstleistungen",null,null,16330,15217,31682,30568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_II_2",{"$nulls":6},6,"II.2.",null,"Změna stavu vnitropod.zásob vl.výroby","Inventory revenuisation","Erhöhung oder Verminderung des Bestandes an fertigen und unfertigen Erzeugnissen",null,null,171,90,276,145,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},509.3917987528598]
["V_II_3",null,null,"-",null,null,null,7,"II.3.",null,"Aktivace","Revenue from self-constucted assets","Aktivierte Eigenleistungen",null,null,null,114,190,202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},7530]
["V_II_3a",{"$nulls":6},"7a","II.3.a.",null,"  - materiálu a služeb","","    - Aktivierte Rohstoffe und Dienstleistungen",{"$nulls":5},202,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_II_3b",{"$nulls":6},"7b","II.3.b.",null,"  - dlouhodobého majetku","","   - Aktivierte Sachanlagen und immaterielle Vermögen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_B",null,"-",{"$nulls":4},8,null,"B.","Výkonová spotřeba","Cost of materials used in manufacturing","Aufwendungen für Roh-, Hilfs- und Betriebstoffe",null,null,8487,8628,16957,16283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},38494.34150391369]
["V_B_1",null,null,"-",null,null,null,9,null,"B.1.","Spotřeba materiálu a nergie","Raw materials and utilities used","Material- und Energieverbrauch",null,null,2801,2792,12281,11923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},30110.35291428453]
["V_B_1a",{"$nulls":6},"9a",null,"B.1.a.","  - přímý materiál a energie","","   - direkter Material- und Energieverbrauch",{"$nulls":5},9423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_B_1b",{"$nulls":6},"9b",null,"B.1.b.","  - ostatní materiál a energie","","   - sonstiger Material- und Energieverbrauch",{"$nulls":5},2500,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_B_2",null,null,"-",null,null,null,10,null,"B.2.","Služby","Services used","Dienstleistungen",null,null,5686,5836,4676,4360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},8383.988589629156]
["V_B_2a",{"$nulls":6},"10a",null,"B.2.a.","  - nájemné za finanční leasing","","   - Mietzahlung für Finanzleasing"]
["V_B_2b",{"$nulls":6},"10b",null,"B.2.b.","  - nájemné za komplexní pronájem","","   - Mietzahlung für Komplexleasing (KL)"]
["V_B_2c",{"$nulls":6},"10c",null,"B.2.c.","  - přímé služby","","   - direkte Dienstleistungen",{"$nulls":5},2200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_B_2d",{"$nulls":6},"10d",null,"B.2.d.","  - ostatní služby","","   - sonstige Dienstleistungen",{"$nulls":5},2160,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_PH",{"$nulls":6},11,"+",null,"Přidaná hodnota","Value addded","Mehrwert",null,null,-36962,12833,17037,16807,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},120460.8911323392]
["V_C",null,"-",{"$nulls":4},12,null,"C.","Osobní náklady","Payroll","Kosten im Personalbereich",null,null,14347,13463,13627,13601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},40310.39510179562]
["V_C_1",null,null,"-",null,null,null,13,null,"C.1.","Mzdové náklady","Wages and salaries","Löhne und Gehälten",null,null,10338,9713,9897,9867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},28744.7371124412]
["V_C_1a",{"$nulls":6},"13a",null,"C.1.a.","  - mzdové náklady přímé","","Direkte Löhne und Gehälter",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C_1b",{"$nulls":6},"13b",null,"C.1.b.","  - mzdové náklady ostatní","","Sonstige Löhne und Gehälter",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C_2",{"$nulls":6},14,null,"C.2.","Odměny členům orgánů společnosti a družstva","Board member fees and bonuses","Tantiemen für die Mitglieder des Aufsichtsraten und des Vorstandes und der Genossenschaft",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C_3",{"$nulls":6},15,null,"C.3.","Náklady na sociální zabezpečení","Social security expenses","Sozialversicherungskosten",null,null,3533,3327,3365,3366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},10060.65798935442]
["V_C_4",{"$nulls":6},16,null,"C.4.","Sociální náklady","Fringe benefits","Soziale Abgaben",null,null,476,423,365,368,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_D",{"$nulls":6},17,null,"D.","Daně a poplatky","Taxes and fees","Steuern und Gebühren",null,null,158,206,213,246,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_E",null,null,"-",null,null,null,18,null,"E.","Odpisy dlouhodobého majetku (DM)","Depreciation of intangible and tangible fixed assets","Abschreibungen der Sachanlagen und der immateriallen Anlagenwerter (IA)",null,null,1899,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},11404.742]
["V_Ea",{"$nulls":6},"18a",null,"E.a.","  - odpisy DM nehmotného ","","Abschreibungen der IA von Investitionen, Aktivationen und Rekonstruktionen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},95]
["V_Ec",{"$nulls":6},"18b",null,"E.b.","  - odpisy DM hmotného - stavby",null,"Abschreibungen der Gebäuden von Investitionen, Aktivationen und Rekonstruktionen",{"$nulls":6},450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},7971.742]
["V_Ee",{"$nulls":6},"18c",null,"E.c.","  - odpisy DM hmotného - samostat. movité věci ","","Abschreibungen der Maschienen und technischen Anlagen von Investitionen, Aktivationen und Rekonstruktionen",{"$nulls":6},1500,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},3288]
["V_Ei",{"$nulls":6},"18d",null,"E.d","  - odpisy ostatního DM hmotného",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},50]
["V_III",null,null,"-",null,null,null,19,"III.",null,"Tržby z prodeje dlouhod. majetku a materiálu","Revenue from sale of fixed assets and raw materials","Umsatzerlöse aus den Anlagen und Rohstoffenabgängen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},5400]
["V_IIIa",{"$nulls":6},"19a","III.a.",null,"  - tržby z prodeje materiálu","","Umsatzerlöse aus Rohstoffenabgängen"]
["V_IIIb",{"$nulls":6},"19b","III.b.",null,"  - tržby z prodeje dlouhod. majetku","","Umsatzerlöse aus Anlagenabgängen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},5000]
["V_IIIc",{"$nulls":6},"19c","III.c.",null,"  - tržby z prodeje uměleckých předmětů, sbírek aj.",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_F",null,null,"-",null,null,null,20,null,"F.","Zůstatková cena prod.dlouh.majetku a materiálu","Book value value of  disposed fixed assets or  raw materials","Restwert der verkauften Anlagen und Rohstoffe",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},4120]
["V_Fa",{"$nulls":6},"20a",null,"F.a.","  - pořizovací cena materiálu","","   - Einkaufpreis der Rohstoffe"]
["V_Fb",{"$nulls":6},"20b",null,"F.b.","  - zůstatková cena dlouhod.majetku","","   - Restwert der Sachanlagen und IA (viz 18 E)",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},4000]
["V_Fc",{"$nulls":6},"20c",null,"F.c.","  - zůstatková cena uměleckých předmětů, sbírek",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_IV",null,null,"-",null,null,null,21,"IV.",null,"Zúčtování rezerv a čas.rozliš.prov.výnosů","Clearing of allowances and accrued revenues","Auflösung der Rückstellungen und transitorische/ antizipative Betriebserträge/ Einnahmen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},4960]
["V_IVa",{"$nulls":6},"21a","IV.a.",null,"  - zúčtování zákonných rezerv","","   - Auflösung der gesetzlichen Rückstellungen"]
["V_IVb",{"$nulls":6},"21b","IV.b.",null,"  - zúčtování ostatních rezerv","","   - Auflösung der sonstigen Rückstellungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_IVc",{"$nulls":6},"21c","IV.c.",null,"  - časové rozlišení provozních výnosů","","   - transitorische Betriebserträge und antizipative Betriebseinnahmen"]
["V_G",null,null,"-",null,null,null,22,null,"G.","Tvorba rezerv a čas.rozliš.prov.nákladů","Creation of allowances and accrued expenses","Bildung der Rückstellungen und transitorische/ antizipative Betriebsaufwendungen/ Ausgaben",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},7500]
["V_Ga",{"$nulls":6},"22a",null,"G.a.","  - tvorba zákonných rezerv","","   - Bildung der gesätzlichen Rückstellungen"]
["V_Gb",{"$nulls":6},"22b",null,"G.b.","  - tvorba a zúčtování ostatních rezerv (+ -)","","   - Bildung der sonstigen Rückstellungen"]
["V_Gc",{"$nulls":6},"22c",null,"G.c.","  - časové rozlišení provozních nákladů","","   - transitorische Betriebsaufwendungen und antizipative Betriebseinnahmen"]
["V_V",null,null,"+",null,null,null,23,"V.",null,"Zúčtování oprav.položek do prov.výnosů","Clearing of adjustments to previously adjusted assets","Buchung der Korrekturposten in Betriebserträge",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_Va",{"$nulls":6},"23a","V.a.",null,"  - zúčtování OP k nab.maj. do prov.výnosů","","Buchung der Korrekturposten der gewonnenen Vermögens in Betriebseinträge"]
["V_Vb",{"$nulls":6},"23b","V.b.",null,"  - zúčtování ostatních OP do prov.výnosů","","Buchung der sonstigen Korrekturposten in Betriebseinträge",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_H",null,null,"-",null,null,null,24,null,"H.","Zúčtování oprav.položek do prov.nákladů","Adjustments to assets to reflect decline in fair value","Buchung der Korrekturposten in Betriebsaufwendungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},110]
["V_Ha",{"$nulls":6},"24a",null,"H.a.","  - zúčtování OP k nab.maj. do prov.nákladů","","Buchung der Korrekturposten der gewonnenen Vermögens in Betriebsaufwendungen "]
["V_Hb",{"$nulls":6},"24b",null,"H.b.","  - zúčtování ostatních OP do prov.nákladů","","Buchung der sonstigen Korrekturposten in Betriebsaufwendungen ",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},10]
["V_VI",{"$nulls":6},25,"VI.",null,"Ostatní provozní výnosy","Miscellaneous operating receipts","Sonstige Betriebserträge",null,null,870,120,49,172,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_OPN",null,null,"+",null,null,null,26,null,"I.","Ostatní provozní náklady","Miscellaneous operating expenses","Sonstige Betriebsaufwendungen ",null,null,156,315,238,106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},2250]
["V_OPNa",{"$nulls":6},"26a",null,"I.a.","  - odpis pohledávek a zásob","","   - Abschreibungen von Forderungen und Vorräte",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},250]
["V_OPNb",{"$nulls":6},"26b",null,"I.b.","  - jiné provozní náklady","","   - andere Betriebsaufwendungen",{"$nulls":5},106,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_VII",{"$nulls":6},27,"VII.",null,"Převod provozních výnosů","Transfer of operating receipts","Übertrag der Betriebserträge"]
["V_J",{"$nulls":6},28,null,"J.","Převod provozních nákladů","Transfer of operating expenses","Übertrag der Betriebsaufwendungen"]
["V_PHV","-",{"$nulls":5},29,"*",null,"Provozní výsledek hospodaření","Operating income","Betriebswirtschaftsergebniss",null,null,-52652,-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},69235.75403054358]
["V_VIII",null,null,"-",null,null,null,30,"VIII.",null,"Tržby z prodeje cenných papírů a podílů","Revenue from sale securities and direct investments","Erlöse aus dem Verkauf der Wertpapiere und den Beteiligungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_VIIIa",{"$nulls":6},"30a","VIII.a.",null,"  - tržby z prodeje dlouhod. cenných papírů","","   - Erlöse aus dem Verkauf der Wertpapiere des Anlagevermögens",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_VIIIb",{"$nulls":6},"30b","VIII.b.",null,"  - tržby z prodeje krátkodob. cenných papírů","","   - Erlöse aus dem Verkauf der Wertpapiere des Umlaufvermögens",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_K",null,null,"-",null,null,null,31,null,"K.","Prodané cenné papíry a podíly","Book value of securities and direct investments sold","Aufwendungswert der verkauften Wertpapiere und Beteiligungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_Ka",{"$nulls":6},"31a",null,"K.a.","  - prodané dlouhodobé cenné papíry","","   - Verkaufte Wertpapiere des Anlagevermögens",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_Kb",{"$nulls":6},"31b",null,"K.b.","  - prodané krátkodobé cenné papíry","","   - Verkaufte Wertpapiere des Umlaufvermögens",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_IX",null,null,"-",null,null,null,32,"IX.",null,"Výnosy z dlouhodobého finančního majetku","Income from investments Operating income","Erträge aus Finanzanlagen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},175.45]
["V_IX_1",{"$nulls":6},33,"IX.1.",null,"  - výnosy z cen.papírů a podílů v podn. ve skupině","Income from securities of, and direct investments in, group companies","Erträge aus Wertpapiere und Beteiligungen in verbundenen Unternehmungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},10.625]
["V_IX_2",{"$nulls":6},34,"IX.2.",null,"  - výnosy z ostatních dlouhod.cen.papírů a podílů","Receipts from other securities and investments","Erträge aus anderen Finanzanlagen in Wertpapiere und Beteiligungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},129.825]
["V_IX_3",{"$nulls":6},35,"IX.3.",null,"  - výnosy z ostatního dlouhod. finančního majetku","Receipts from other financial investmens","Erträge aus anderen Finanzanlagen"]
["V_X",{"$nulls":6},36,"X.",null,"Výnosy z krátkodobého finančního majetku","Receipts from marketable securities","Erträge aus kurzfristigen Finanzvermögen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_NFM",{"$nulls":6},37,null,"L.","Náklady z finančního majetku                   R.2002","Expenses from financial assets","Aufwendungen aus dem Finanzvermögen"]
["V_VPMCP",{"$nulls":6},38,"XI.",null,"Výnosy z přecenění majetkových CP         R.2002","Revenue from revalution of shareholdings","Ertrage aus der Uberbewertung von Kapitalwertpapieren"]
["V_NPMCP",{"$nulls":6},39,null,"M.","Náklady z přecenění majetkových CP        R.2002","Cost from revalution of shareholdings","Aufwendungen aus der Uberbewertung von Kapitalwertpapieren"]
["V_XI",null,null,"-",null,null,null,40,"XII.",null,"Zúčtování rezerv do finančních výnosů","Clearing of allowance to financial receipts","Auflösung der Rückstellungen in Finanzerträge",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_XIa",{"$nulls":6},"40a","XII.a.",null,"  - zúčtování rezerv na kurzové ztráty","","   - Auflösung der Rückstellungen an Kursverlusten",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_XIb",{"$nulls":6},"40b","XII.b.",null,"  - zúčtování ostatních rezerv","","   - Auflösung der sonstigen Rückstellungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_L",null,null,"-",null,null,null,41,null,"N.","Tvorba a zúčtování rezerv na finanční náklady","Creation of allowances to financial expenses","Bildung der Rückstellungen  an Finanzaufwendungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_La",{"$nulls":6},"41a",null,"N.a.","  - tvorba a zúčtování rezerv na kurzové ztráty (+ -)","","   - Bildung der Rückstellungen an Kursverlusten"]
["V_Lb",{"$nulls":6},"41b",null,"N.b.","  - tvorba a zúčtování ostatních rezerv (+ -)","","   - Bildung der sonstigen Rückstellungen"]
["V_XII",{"$nulls":6},42,"XIII.",null,"Zúčtování oprav. položek do finančních výnosů","Clearing of adjustments to financial receipts","Buchung der Korrekturposten in Finanzerträge",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_M",{"$nulls":6},43,null,"O.","Zúčtování oprav. položek do finančních nákladů","Clearing of adjustments to financial expenses","Buchung der Korrekturposten in Finanzaufwendungen",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},100]
["V_XIII",null,null,"-",null,null,null,44,"XIV.",null,"Výnosové úroky","Interest received","Zinsenerträge",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},120]
["V_XIIIa",{"$nulls":6},"44a","XIV.a.",null,"  - úroky z běžných účtů","","   - Zinsen von Bankkonti"]
["V_XIIIb",{"$nulls":6},"44b","XIV.b.",null,"  - úroky z půjček podnikům ve skupině a jiným podn.","","   - Zinsen von Darlehen den Betrieben in der Gruppa",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_XIIIc",{"$nulls":6},"44c","XIV.c.",null,"  - ostatní výnosové úroky","","   - Zinsen von sonstigen Darlehen"]
["V_N",{"$nulls":6},45,null,"P.","Nákladové úroky","Interest paid","Zinsenaufwendungen",null,null,516,507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},8975]
["V_XIV",{"$nulls":6},46,"XV.",null,"Ostatní finanční výnosy","Other financial receipts","Sonstige Finanzerträge",null,null,3,null,9,1,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_O",{"$nulls":6},47,null,"Q.","Ostatní finanční náklady","Other financial expenses ","Sonstige Finanzaufwendungen",null,null,814,621,646,651,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["V_XV",{"$nulls":6},48,"XVI.",null,"Převod finančních výnosů","Transfer of financial revenue","Übertrag der Finanzerträge"]
["V_P",{"$nulls":6},49,null,"R.","Převod finančních nákladů","Transfer of financial expenses","Übertrag der Finanzaufwendungen"]
["V_HVFO","-",{"$nulls":5},50,"*",null,"Finanční výsledek hospodaření","Income/loss from financial operations","Wirtschaftsergebniss aus Finanztransaktionen",null,null,-1327,-1128,-1214,-1136,-276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},-9559.55]
["V_R",null,"-",{"$nulls":4},51,null,"S.","Daň z příjmů za běžnou činnost","Income tax on operating income","Einkommensteuer von laufender Tätigkeit",{"$nulls":6},-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998,{"$nulls":178},18258.196009468513]
["V_R_1",{"$nulls":6},52,null,"S.1.","  - daň z příjmů za běžnou činnost - splatná","     - payable","     - zahlbar (fällig)",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},13208.323769468512]
["V_R_2",{"$nulls":6},53,null,"S.2.","  - daň z příjmů za běžnou činnost - odložená","     - deferred","     - angeschobene",{"$nulls":6},-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998,{"$nulls":178},5049.872240000001]
["V_HVBC","-",{"$nulls":5},54,"**",null,"Výsledek hospodářský za běžnou činnost","Income from operations","Wirtschaftsergebiss aus laufender Tätigkeit",null,null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998,0,{"$nulls":177},41418.00802107507]
["V_XVI",{"$nulls":6},55,"XVII.",null,"Mimořádné výnosy","Extraordinary and unusual receipts","Ausserordentliche Erträge"]
["V_S",{"$nulls":6},56,null,"T.","Mimořádné náklady","Extraordinary and unusual expenses","Ausserordentliche Aufwendungen"]
["V_T",null,"+",{"$nulls":4},57,null,"U.","Daň z příjmů z mimořádné činnosti","Income tax on extraordinary income","Einkommensteuer von ausserordentlicher Tätigkeit",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_T_1",{"$nulls":6},58,null,"U.1.","  - daň z příjmů z mimořádné činnosti - splatná","     - payable","     - zahlbar (fällig)",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_T_2",{"$nulls":6},59,null,"U.2.","  - daň z příjmů z mimořádné činnosti - odložená","     - deferred","     - angeschobene",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},0]
["V_MHV","-",{"$nulls":5},60,"*",null,"Mimořádný výsledek hospodaření","Extraordinary income/loss","Ausserordentliches Wirtschaftsergebniss",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},0]
["V_PREVOD",{"$nulls":6},61,null,"V.","Převod podílu na výsl. hosp. společníkům","Income distribution to partners (+/-)","Übertrag des Anteils des Wirtschaftsergebnisses an die Gesellschafter (+/-)"]
["V_HVUO",{"$nulls":6},62,"***",null,"Výsledek hospodaření za účetní období","Net income for fiscal period (+/-)","Wirtschaftsergebniss laufender Buchungsperiode (+/-)",null,null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998,0,{"$nulls":177},41168.00802107507]
["V_HVPZ",{"$nulls":6},63,null,null,"Výsledek hospodaření před zdaněním","Net income before taxation (+/-)","Wirtschaftsergebniss vor Versteuerung (+/-)",null,null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},59676.20403054358]
{"$rows_empty":83}
[{"$nulls":8},"Data pro vzorový graf formátů řad"]
[{"$nulls":10},"1. řada",{"$nulls":4},12000,12000,12000,12000,12022.906274525581,12401.535522296352,12549.330854620888,12758.278939665186,13097.243908700237,13567.822034968473,13625.917988198493,14095.454429710988,14347.15499024359,14564.864121068906,14632.728449875172,14868.775794637848,14894.441933874929,15310.717521946815,15684.272823177966,15841.85476112701,16227.24922861233]
[{"$nulls":10},"2. řada",{"$nulls":4},11000,11000,11000,11000,11429.982515765802,11787.696834882985,11951.023925296835,12143.281785906433,12591.136304116431,12783.782178223306,13061.062052549936,13256.752129898032,13626.675191067252,14002.101412193168,14159.672910150692,14494.695761784616,14788.18329793874,15189.592796132236,15683.004922836548,15924.346444148614,16093.88941453676]
[{"$nulls":10},"3. řada",{"$nulls":4},10000,10000,10000,10000,10224.080731546203,10253.985513820215,10336.353221477484,10193.252241169559,10157.056087966379,10472.807319626194,10236.41842049639,10470.593559959196,10046.289849980596,10477.867650932003,10396.909414148597,10378.220020974164,10310.40070535484,10475.941787092144,10055.597626670922,10477.43945874143,10081.774999835536]
[{"$nulls":10},"4. řada",{"$nulls":4},9000,9000,9000,9000,9222.98997103056,9091.349136672407,9179.534199713378,9096.076112408204,9126.031752531777,9223.131310170218,9336.552842669373,9368.355106251196,9245.74637967889,9353.142629708576,9352.363652332924,9049.464818514309,9311.653318012126,9166.64084087416,9017.10132803594,9181.42314092752,9329.210011110763]
[{"$nulls":10},"5. řada",{"$nulls":4},8000,8000,8000,8000,8398.568780635913,8188.513457450003,8298.303582399129,8057.556410209706,8467.86323762301,8321.034975112754,8218.95497864905,8099.127039371935,8270.926243425178,8399.88464263384,8123.867412286428,8359.105927193517,8185.203054219554,8366.83898278676,8222.538807526947,8258.630514762195,8353.661579344105]
[{"$nulls":10},"6. řada",{"$nulls":4},7000,7000,7000,7000,7084.07326159527,7446.681091222557,7236.062705466734,7350.863556368114,7339.612408498627,7094.804756953075,7303.978360489504,7210.730976054739,7169.917307566923,7182.459594151747,7290.985962117047,7061.222645543144,7077.392825253078,7309.592208190515,7271.1807825458145,7048.132112018132,7094.9521944881435]
[{"$nulls":10},"7. řada",{"$nulls":4},6000,6000,6000,6000,6255.031886193857,6133.525777095759,6299.683021920548,6080.391181585884,6028.973479018276,6443.8056743717525,6405.932528782072,6360.786510147723,6485.853866208552,6235.464619215981,6141.505069586456,6077.999300212998,6414.9806161634015,6236.974431626093,6078.679417540206,6024.727536228917,6267.797024944544]
[{"$nulls":10},"8. řada",{"$nulls":4},5000,5000,5000,5000,5135.06741610457,5097.640292871938,5360.825281365393,5313.962560935552,5466.755828961339,5489.594731157203,5266.744732088708,5274.1942787618655,5144.266715565486,5423.779743837124,5411.185146134097,5158.311912768668,5091.914279334907,5105.999971860678,5317.569151869896,5331.824277077589,5224.813851324675]
[{"$nulls":10},"9. řada",{"$nulls":4},4000,4000,4000,4000,4264.600234620769,4166.363357881077,4244.890248701775,4052.833673227634,4348.617188739925,4220.67922942915,4106.562023688093,4186.587916077114,4428.864391270792,4345.5440800966,4373.730116598847,4457.4081264927745,4226.229848200049,4266.926125020756,4353.9319223912025,4446.229319254648,4436.76432977867]
[{"$nulls":10},"10.řada",{"$nulls":4},3000,3000,3000,3000,3105.9454041128906,3225.5002883215097,3412.7684916350813,3155.491099140857,3484.8853835938735,3118.6689302813,3234.297721298488,3209.7923957940834,3477.505729863037,3135.2285057973486,3337.9122056992455,3295.5089382941032,3396.493927543985,3390.5946287880624,3471.06944895401,3312.8229227876227,3293.543791162657]

{"sheet":"VY_výsledovka_10","index":16,"n_rows":68,"n_cols":35,"rows_kept":68,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VYZK",{"$nulls":6},"CR","IR_V","IR_N","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},2,null,"I.2. Výkaz zisků a ztrát - met. 2010","I.2. Income Statement (met. 2010)","I.2. Verkürtzte Nachweis der Gewinne und Verluste (meth. 2010)"]
[{"$nulls":10},"Autoservis","Autoservis","Autoservis"]
[]
[null,"-",{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["V_I",{"$nulls":6},1,"I.",null,"Tržby za prodej zboží","Merchandise sales","Umsatzerlöse für Handelswaren",null,0,45401,37141,40765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_A",{"$nulls":6},2,null,"A.","Náklady vynaložené na prodané zboží","Cost of goods sold (merchandise)","Aufwendungen für Wareneinsatz",null,44976,39361,35295,38590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_OM",{"$nulls":6},3,"+",null,"Obchodní marže","Gross profit from merchandise sales","Rohertrag",null,-44976,6040,1846,2175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_II",null,"-",{"$nulls":4},4,"II.",null,"Výkony","Manufacturing","Produktion",null,16501,15421,32148,30915,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_II_1",{"$nulls":6},5,"II.1.",null,"Tržby za prodej vlastních výrobků a služeb","Sales of manufacturing goods and services","Umsatzerlöse für Fertigerzeugnisse und Dienstleistungen",null,16330,15217,31682,30568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_II_2",{"$nulls":6},6,"II.2.",null,"Změna stavu zásob vlastní činnosti","Net of beginning and ending manufactured goods inventory","Erhöhung oder Verminderung des Bestandes an fertigen und unfertigen Erzeugnissen",null,171,90,276,145,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_II_3",{"$nulls":6},7,"II.3.",null,"Aktivace","Revenue from self-constucted assets","Aktivierte Eigenleistungen",null,0,114,190,202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_B",null,"-",{"$nulls":4},8,null,"B.","Výkonová spotřeba","Cost of materials used in manufacturing","Aufwendungen für Roh-, Hilfs- und Betriebstoffe",null,8487,8628,16957,16283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_B_1",{"$nulls":6},9,null,"B.1.","Spotřeba materiálu a energie","Raw materials and utilities used","Material- und Energieverbrauch",null,2801,2792,12281,11923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_B_2",{"$nulls":6},10,null,"B.2.","Služby","Service used","Dienstleistungen",null,5686,5836,4676,4360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_PH",{"$nulls":6},11,"+",null,"Přidaná hodnota","Value addded","Mehrwert",null,-36962,12833,17037,16807,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C",null,"-",{"$nulls":4},12,null,"C.","Osobní náklady","Payroll","Kosten im Personalbereich",null,14347,13463,13627,13601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C_1",{"$nulls":6},13,null,"C.1.","Mzdové náklady","Wages and salaries","Löhne und Gehälten",null,10338,9713,9897,9867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C_2",{"$nulls":6},14,null,"C.2.","Odměny členům orgánů společnosti a družstva","Board member fees and bonuses","Tantiemen für die Mitglieder des Aufsichtsraten und des Vorstandes und der Genossenschaft",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C_3",{"$nulls":6},15,null,"C.3.","Náklady na sociální zabezpečení a zdravotní pojištění","Social security and healthy expenses","Sozialversicherungskosten",null,3533,3327,3365,3366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_C_4",{"$nulls":6},16,null,"C.4.","Sociální náklady","Fringe benefits","Soziale Abgaben",null,476,423,365,368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_D",{"$nulls":6},17,null,"D.","Daně a poplatky","Taxes and fees","Steuern und Gebühren",null,158,206,213,246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_E",{"$nulls":6},18,null,"E.","Odpisy dlouhodobého nehmotného a hmotného majetku","Depreciation of intangible and tangible fixed assets","Abschreibungen auf Sachanlagen und auf immaterialle Anlagewerte",null,1899,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["V_III",null,"-",{"$nulls":4},19,"III.",null,"Tržby z prodeje dlouhodobého majetku a materiálu","Revenue from sale of fixed assets and raw materials","Umsatzerlöse aus den Anlagen und Rohstoffenabgängen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_III_1",{"$nulls":6},20,"III.1",null,"Tržby z prodeje dlouhodobého majetku","Revenue from sale of fixed assets","Umsatzerlöse aus den Anlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_III_2",{"$nulls":6},21,"III.2",null,"Tržby z prodeje materiálu","Revenue from sale of raw materials","Umsatzerlöse aus den Rohstoffenabgängen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_F",null,"-",{"$nulls":4},22,null,"F.","Zůstatková cena prodaného dlouhodobého majetku a materiálu","Book value value of  disposed fixed assets or  raw materials","Restwert der verkauften Anlagen und Rohstoffe",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_F_1",{"$nulls":6},23,null,"F.1.","Zůstatková cena prodaného dlouhodobého majetku","Book value value of  disposed fixed assets","Restwert der verkauften Anlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_F_2",{"$nulls":6},24,null,"F.2.","Prodaný materiál","Book value value of  disposed raw materials","Restwert der verkauften Rohstoffe",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_G",{"$nulls":6},25,null,"G.","Změna stavu rezerv, OP v provozní oblasti a KNPO (+/-)","Clearing of reserves and unearned operating revenues","Auflösung der Rücklagen und transitorische/ antizipative Betriebserträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_IV",{"$nulls":6},26,"IV.",null,"Ostatní provozní výnosy","Other operating revenues","Sonstige Betriebserträge",null,870,120,49,172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_H",{"$nulls":6},27,null,"H.","Ostatní provozní náklady","Other operating expenses","Sonstige Betriebsaufwände",null,156,315,238,106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_V",{"$nulls":6},28,"V.",null,"Převod provozních výnosů","Transfer of operating revenues","Übertrag der Betriebserträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_Ičko",{"$nulls":6},29,null,"I.","Převod provozních nákladů","Transfer of operating expenses","Übertrag der Betriebsaufwendungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_PHV","-",{"$nulls":5},30,"*",null,"Provozní výsledek hospodaření","Operating income","Betriebswirtschaftsergebniss",null,-52652,-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["V_VI",{"$nulls":6},31,"VI.",null,"Tržby z prodeje cenných papírů a podílů","Revenue from sale securities and direct investments","Erlöse aus dem Verkauf der Wertpapiere und den Beteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_J",{"$nulls":6},32,null,"J.","Prodané cenné papíry a podíly","Book value of securities and direct investments sold","Aufwendungswert der verkauften Wertpapiere und Beteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_VII",null,"-",{"$nulls":4},33,"VII.",null,"Výnosy z dlouhodobého finančního majetku","Income from investments Operating income","Erträge aus Finanzanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_VII_1",{"$nulls":6},34,"VII.1",null,"Výnosy z podílů v ovl.a řízených osobách v úč.jdn. s podst.vlivem","Income from securities of, and direct investments in, group companies","Erträge aus Wertpapiere und Beteiligungen in verbundenen Unternehmungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_VII_2",{"$nulls":6},35,"VII.2",null,"Výnosy z ostatních dlouhodobých cenných papírů a podílů","Receipts from other securities and investments","Erträge aus anderen Finanzanlagen in Wertpapiere und Beteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_VII_3",{"$nulls":6},36,"VII.3",null,"Výnosy z ostatního dlouhodobého finančního majetku","Receipts from other financial investmens","Erträge aus anderen Finanzanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_VIII",{"$nulls":6},37,"VIII.",null,"Výnosy z krátkodobého finančního majetku","Receipts from marketable securities","Erträge aus kurzfristigen Finanzvermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_K",{"$nulls":6},38,null,"K.","Náklady z finančního majetku","Expenses from financial assets","Aufwendungen aus dem Finanzvermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_IX",{"$nulls":6},39,"IX.",null,"Výnosy z přecenění cenných papírů a derivátů","Revenue from revalution of shareholdings","Ertrage aus der Uberbewertung von Kapitalwertpapieren",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_L",{"$nulls":6},40,null,"L.","Náklady z přecenění cenných papírů a derivátů","Cost from revalution of shareholdings","Aufwendungen aus der Uberbewertung von Kapitalwertpapieren",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_M",{"$nulls":6},41,null,"M.","Změna stavu rezerv a OP ve finanční oblasti","Clearing of reserves and unearned financial revenues","Auflösung der Rücklagen und transitorische/ antizipative Finanzträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_X",{"$nulls":6},42,"X.",null,"Výnosové úroky","Interest received","Zinsenerträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_N",{"$nulls":6},43,null,"N.","Nákladové úroky","Interest paid","Zinsenaufwendungen",null,516,507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_XI",{"$nulls":6},44,"XI.",null,"Ostatní finanční výnosy","Other financial receipts","Sonstige Finanzerträge",null,3,0,9,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_O",{"$nulls":6},45,null,"O.","Ostatní finanční náklady","Other financial expenses ","Sonstige Finanzaufwendungen",null,814,621,646,651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_XII",{"$nulls":6},46,"XII.",null,"Převod finančních výnosů","Transfer of gains on investments","Übertrag der Finanzerträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_P",{"$nulls":6},47,null,"P.","Převod finančních nákladů","Transfer of expenses on investments","Übertrag der Finanzaufwendungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_HVFO","-",{"$nulls":5},48,"*",null,"Finanční výsledek hospodaření","Income from financial operations","Wirtschaftsergebniss aus Finanztransaktionen",null,-1327,-1128,-1214,-1136,-276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_Q",null,"-",{"$nulls":4},49,null,"Q.","Daň z příjmů za běžnou činnost","Income tax from operations","Einkommensteuer von laufender Tätigkeit",null,0,0,0,0,-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
["V_Q1",{"$nulls":6},50,null,"Q.1.","  - splatná","     - payable","     - zahlbar (fällig)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_Q2",{"$nulls":6},51,null,"Q.2.","  - odložená","     - deferred","     - angeschobene",null,0,0,0,0,-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
["V_HVBC","-",{"$nulls":5},52,"**",null,"Výsledek hospodaření za běžnou činnost","Income from operations","Wirtschaftsergebniss aus laufender Tätigkeit",null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
["V_XIII",{"$nulls":6},53,"XIII.",null,"Mimořádné výnosy","Extraordinary revenues","Ausserordentliche Erträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_R",{"$nulls":6},54,null,"R.","Mimořádné náklady","Extraordinary expenses","Ausserordentliche Aufwendungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_S",null,"-",{"$nulls":4},55,null,"S.","Daň z příjmů z mimořádné činnosti","Income tax on extraordinary income","Einkommensteuer von ausserordentlicher Tätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_S_1",{"$nulls":6},56,null,"S.1.","  - splatná","     - payable","     - zahlbar (fällig)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_S_2",{"$nulls":6},57,null,"S.2.","  - odložená","     - deferred","     - angeschobene",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_MHV","-",{"$nulls":5},58,"*",null,"Mimořádný výsledek hospodaření","Extraordinary income","Ausserordentliches Wirtschaftsergebniss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_T",{"$nulls":6},59,null,"T.","Převod podílu na výsledku hospodaření společníkům","Income distribution to partners (+/-)","Übertrag des Anteils des Wirtschaftsergebnisses an die Gesellschafter (+/-)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_HVUO",{"$nulls":6},60,"***",null,"Výsledek hospodaření za účetní období","Net income for current period (+/-)","Wirtschaftsergebniss laufender Buchungsperiode (+/-)",null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
["V_HVPZD",{"$nulls":6},61,"****",null,"Výsledek hospodaření před zdaněním","Net income before taxation (+/-)","Wirtschaftsergebniss vor Versteuerung (+/-)",null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_výnosy_a_náklady","index":17,"n_rows":102,"n_cols":33,"rows_kept":102,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VNFI",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"I.3. Výnosy a náklady","I.3. Revenues and Costs","I.3.Erträge und Umsatzkosten "]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["VN_VC",{"$nulls":6},1,"Výnosy celkem","Total revenues ","Erträge insgesamt",null,17374,60942,69347,71853,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_NC",{"$nulls":6},2,"Náklady celkem","Total costs","Aufwendungen insgesamt",null,71353,65253,69655,71972,2226.3625,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_PH",{"$nulls":6},3,"Přidaná hodnota","Value addded","Mehrwert",null,-36962,12833,17037,16807,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_PHV",{"$nulls":6},4,"Provozní hospodářský výsledek","Operating income","Betriebswirtschaftsergebniss",null,-52652,-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_HVFI",{"$nulls":6},5,"Hospodářský výsledek z fin.operací","Income from financial operations","Wirtschaftsergebniss aus Finanztransaktionen",null,-1327,-1128,-1214,-1136,-276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_ZPRZ",{"$nulls":6},6,"Zisk před zdaněním","Net income for current period (+/-)","Wirtschaftsergebniss laufender Buchungsperiode (+/-) vor Versteuerung",null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_ZPOZ",{"$nulls":6},7,"Zisk po zdanění","Net income before taxation (+/-)","Wirtschaftsergebniss nach Versteuerung (+/-)",null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
[{"$nulls":9},"",""]
["VN_TPZ",{"$nulls":6},8,"Tržby za prodej zboží","Merchandise sales","Umsatzerlöse für Handelswaren",null,0,45401,37141,40765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_TVVS",{"$nulls":6},9,"Tržby z vl.výkonů a služeb","Sales of manufacturing goods and services","Umsatzerlöse für Fertigerzeugnisse und Dienstleistungen",null,16330,15217,31682,30568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"",""]
["VN_NPZ",{"$nulls":6},10,"Náklady na prodané zboží","Cost of merchandise sold","Umsatzkosten (selbstkosten des Umsatzes)",null,44976,39361,35295,38590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_SME",{"$nulls":6},11,"Spotřeba materiálu a energie","Raw materials and utilities used","Material- und Energieverbrauch",null,2801,2792,12281,11923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_SL",{"$nulls":6},12,"Služby","Service used","Dienstleistungen",null,5686,5836,4676,4360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_ON",{"$nulls":6},13,"Osobní náklady","Payroll","Kosten im Personalbereich",null,14347,13463,13627,13601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_DPPL",{"$nulls":6},14,"Daně a poplatky","Taxes and fees","Steuern und Gebühren",null,158,206,213,246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_OD",{"$nulls":6},15,"Odpisy","Depreciation of intangible and tangible fixed assets","Abschreibungen auf Sachanlagen und auf immaterialle Anlagewerte",null,1899,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_ZM_ROPKN",{"$nulls":6},16,"Změna stavu rezerv, OP a KNPO",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_OPN",{"$nulls":6},17,"Ostatní provozní náklady","Other operating expenses","Sonstige Betriebsaufwände",null,156,315,238,106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"",""]
["VN_FV",{"$nulls":6},18,"Finanční výnosy","Financial gains","Korrekturposten in Finanzerträge",null,3,0,9,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_FN",{"$nulls":6},19,"Finanční náklady","Financial expenses","Korrekturposten in Finanzaufwendungen",null,1330,1128,1223,1137,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VN_UR",{"$nulls":6},20,"  z toho úroky","  Interest paid","   - davon Zinsaufwendungen",null,516,507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":71}
[{"$nulls":8},"Ostattní finanční náklady pro graf",null,null,null,814,621,646,651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_rozdělení_zisku","index":18,"n_rows":245,"n_cols":33,"rows_kept":245,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ROZI",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"I.4. Rozdělení zisku","I.4. Rozdělení zisku","I.4. Gewinnverteilung"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",{"$nulls":6},"Rozdělení zisku","Rozdělení zisku","Gewinnverteilung"]
["RZ_HVMO",{"$nulls":6},1,"Hospodářský výsledek za minulé období","Hospodářský výsledek za minulé období","Wirtschattsergebniss der vorigen Periode",null,"      x",-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["RZ_PDRF",{"$nulls":6},2,"Povinná dotace rezervního fondu","Povinná dotace rezervního fondu","Pflichtige Dotation der gesetzlichen Rücklage",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["RZ_DDRF",{"$nulls":6},3,"Dodatečná dotace rezervního fondu","Dodatečná dotace rezervního fondu","Zusätzliche Dotation der gesetzlichen Rücklage"]
["RZ_DNF",{"$nulls":6},4,"Dotace nedělitelného fondu","Dotace nedělitelného fondu","Dotation der unverteilbaren Rücklage"]
["RZ_DSOF",{"$nulls":6},5,"Dotace statutárních a ostatních fondů","Dotace statutárních a ostatních fondů","Dotation der statutarischen und anderen Rücklagen"]
["RZ_DOKF",{"$nulls":6},6,"Dotace ostatních kapitálových fondů"]
["RZ_DPZ",{"$nulls":6},7,"Dividendy a podíly na zisku","Dividendy a podíly na zisku","Dividenden und Gewinnanteile"]
["RZ_TA",{"$nulls":6},8,"Tantiémy","Tantiémy","Tantiemen"]
["RZ_OUZ",{"$nulls":6},9,"Ostatní užití zisku","Ostatní užití zisku","Sonstige Gewinnverwendung"]
["RZ_RZC",{"$nulls":6},10,"Rozdělení zisku celkem","Rozdělení zisku celkem","Gewinnverteilung insgesamt",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["RZ_NZ",{"$nulls":6},11,"Nerozdělený zisk","Nerozdělený zisk","Unverteilter Gewinn",null,"      x","      x","      x","      x",-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"Průběh krytí ztráty","Průběh krytí ztráty","Verlauf der Verlustdeckung (Verlustdeckung process)"]
["PKZ_RF",{"$nulls":6},1,"Rezervní fond","Rezervní fond","Gesetzliche Rücklage",null,"      x","      x","      x","      x",10,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["PKZ_NF",{"$nulls":6},2,"Nedělitelný fond","Nedělitelný fond","Unverteilbare Rücklage",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PKZ_SOF",{"$nulls":6},3,"Statutární a ostatní fondy","Statutární a ostatní fondy","Statutarische und andere Rücklagen",null,"      x","      x","      x","      x",34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PKZ_KF",{"$nulls":6},4,"Kapitálové fondy ","Kapitálové fondy (likvidační fond)","Kapitalrücklagen",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PKZ_UZS",{"$nulls":6},5,"Úhrada ztráty společníky","Úhrada ztráty společníky","Verlustdeckung von Seite der Mitglieder",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PKZ_NZ",{"$nulls":6},6,"Nerozdělený zisk (neuhrazená ztráta)","Nerozdělený zisk (neuhrazená ztráta)","Unverteilter Gewinn (ungedeckter Verlust)",null,"      x","      x","      x","      x",6107,0,0,0,0,0,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
["PKZ_KZC",{"$nulls":6},7,"Krytí ztráty celkem","Krytí ztráty celkem","Verlustdeckung ",null,"      x","      x","      x","      x",6151,0,0,0,0,0,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["PKZ_MKZ",{"$nulls":6},8,"Maximální možné krytí ztráty","Maximální možné krytí ztráty","Maximalmögliche Verlustdeckung",null,"      x","      x","      x","      x",6151,0,0,0,0,0,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["PKZ_ZKK",{"$nulls":6},9,"Ztráta ke krytí","Ztráta ke krytí","Verlust zur Deckung",null,"      x","      x","      x","      x",6445,2359.7936250000002,3764.333625,4128.833625,4493.333625,4857.833625,4857.833625,4857.833625,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155]
["PKZ_ROZ",{"$nulls":6},10,"Rozdíl ř.7-ř.9","Rozdíl ř.7-ř.9","Unterschied der Zeilen 7 - 9",null,"      x","      x","      x","      x",-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
[{"$nulls":13},"","","","","","","","","","","","","","","","","","","",""]
[{"$nulls":8},"Zadání krytí ztráty","Zadání krytí ztráty","Vergabe der Verlustdeckung"]
["ZKZ_RF",{"$nulls":6},1,"Rezervní fond","Rezervní fond","Gesetzliche Rücklage"]
["ZKZ_NF",{"$nulls":6},2,"Nedělitelný fond","Nedělitelný fond","Unverteilbare Rücklage"]
["ZKZ_SOF",{"$nulls":6},3,"Statutární a ostatní fondy","Statutární a ostatní fondy","Statutarische und andere Rücklagen"]
["ZKZ_KF",{"$nulls":6},4,"Kapitálové fondy ","Kapitálové fondy ","Kapitalrücklagen"]
["ZKZ_UZS",{"$nulls":6},5,"Úhrada ztráty společníky","Úhrada ztráty společníky","Verlustdeckung von Seite der Mitglieder"]
["ZKZ_NZ",{"$nulls":6},6,"Nerozdělený zisk (neuhrazená ztráta)","Nerozdělený zisk (neuhrazená ztráta)","Unverteilter Gevinn (ungedeckter Verlust)"]
[]
[{"$nulls":8},"Průběh fondů ze zisku a NZ","Průběh fondů ze zisku a NZ","Verlauf der Anderungen der Gewinnrucklagen und des unverteilten Gewinns"]
["NZ",{"$nulls":6},1,"Nerozdělený zisk","Nerozdělený zisk","Unverteilter Gewinn",null,"      x","      x","      x","      x",-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
["SZK",{"$nulls":6},2,"Snížení základního kapitálu",{"$nulls":4},"      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"Rezervní fond","Rezervní fond","Gesetzlich Rücklage"]
["RF_SZO",{"$nulls":6},"3a","Stav na začátku období","Stav na začátku období","Bestand am Anfang der Periode",null,"      x","      x","      x","      x",10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RF_DO",{"$nulls":6},"3b","Dotace fondu (+)","Dotace fondu (+)","Dotation der Rücklage",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["RF_ZZK",{"$nulls":6},"3c","Čerpání z fondu na zvýšení ZK (-)",{"$nulls":4},"      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RF_MKZ",{"$nulls":6},"3d","Maximum pro krytí ztráty","Maximum pro krytí ztráty","Maximum für Verlustdeckung",null,"      x","      x","      x","      x",10,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["RF_PKZ",{"$nulls":6},"3e","Příspěvek na krytí ztráty (-)","Příspěvek na krytí ztráty (-)","Beitrag (Subvention) zur Verlustdeckung",null,"      x","      x","      x","      x",10,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["RF_SKO",{"$nulls":6},3,"Stav na konci běžného období","Stav na konci běžného období","Bestand an der Ende der laufenden Periode",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"Nedělitelný fond","Nedělitelný fond","Unvertailbare Rücklage"]
["NF_SZO",{"$nulls":6},"4a","Stav na začátku období","Stav na začátku období","Bestand am Anfang der Periode",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NF_DO",{"$nulls":6},"4b","Dotace fondu (+)","Dotace fondu (+)","Dotation der Rücklage",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NF_ZZK",{"$nulls":6},"4c","Čerpání z fondu na zvýšení ZK (-)",{"$nulls":4},"      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NF_MKZ",{"$nulls":6},"4d","Maximum pro krytí ztráty","Maximum pro krytí ztráty","Maximum für Verlustdeckung",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NF_PKZ",{"$nulls":6},"4e","Příspěvek na krytí ztráty (-)","Příspěvek na krytí ztráty (-)","Beitrag (Subvention) zur Verlustdeckung",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NF_SKO",{"$nulls":6},4,"Stav na konci běžného období","Stav na konci běžného období","Bestand am Anfang der Periode",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"Statutární a ostatní fondy","Statutární a ostatní fondy","Statutarische und andere Rücklagen"]
["SF_SZO",{"$nulls":6},"5a","Stav na začátku období","Stav na začátku období","Bestand am Anfang der Periode",null,"      x","      x","      x","      x",34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SF_DO",{"$nulls":6},"5b","Dotace fondu (+)","Dotace fondu (+)","Dotation der Rücklage",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SF_ZZK",{"$nulls":6},"5c","Čerpání z fondu na zvýšení ZK (-)",{"$nulls":4},"      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SF_PSF",{"$nulls":6},"5d","Platby ze sociálního fondu (-)","Platby ze sociálního fondu (-)",null,null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SF_MKZ",{"$nulls":6},"5e","Maximum pro krytí ztráty","Maximum pro krytí ztráty","Maximum für Verlustdeckung",null,"      x","      x","      x","      x",34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SF_PKZ",{"$nulls":6},"5f","Příspěvek na krytí ztráty (-)","Příspěvek na krytí ztráty (-)","Beitrag für Verlustdeckung",null,"      x","      x","      x","      x",34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SF_SKO",{"$nulls":6},5,"Stav na konci běžného období","Stav na konci běžného období","Bestand am Ende der Periode",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"Ostatní kapitálové fondy","Ostatní kapitálové fondy","Sonstige Kapitalrücklagen"]
["KF_SZO",{"$nulls":6},"6a","Stav na začátku období","Stav na začátku období","Bestand am Anfang der Periode",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KF_DO",{"$nulls":6},"6b","Dotace fondů z ext.zdrojů (+)","Dotace fondů (+)","Dotation der Rücklage",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KF_DNZ",{"$nulls":6},"6c","Dotace fondů z nerozd.zisku (+)",null,null,null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KF_ZZK",{"$nulls":6},"6d","Navýšení ZK  z kap.fondů  (-)",null,null,null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KF_MKZ",{"$nulls":6},"6e","Maximum pro krytí ztráty","Maximum pro krytí ztráty","Maximum für Verlustdeckung",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KF_PKZ",{"$nulls":6},"6f","Příspěvek na krytí ztráty (-)","Příspěvek na krytí ztráty (-)","Beitrag für Verlustdeckung (-)",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KF_SKO",{"$nulls":6},6,"Stav na konci běžného období","Stav na konci běžného období","Bestand am Ende der Periode",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"Nerozdělený zisk minulých let","Nerozdělený zisk minulých let","Unverteilter Gewinn der Vorjahren"]
["NZ_SZO",{"$nulls":6},"7a","Stav na začátku období","Stav na začátku období","Bestand am Anfang der Periode",null,"      x","      x","      x","      x",6107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NZ_DO",{"$nulls":6},"7b","Nerozdělený zisk minulého roku (+)","Nerozdělený zisk minulého roku (+)","Unverteilter Gewinn des vorigen Jahres (+)",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
["NZ_ZNZ",{"$nulls":6},"7c","Navýšení zákl.kapitálu z NZ (-)","Navýšení zákl.jmění z NZ (-)",null,null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NZ_MKZ",{"$nulls":6},"7d","Maximum pro krytí ztráty","Maximum pro krytí ztráty","Maximum für Verlustdeckung",null,"      x","      x","      x","      x",6107,0,0,0,0,0,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
["NZ_PKZ",{"$nulls":6},"7e","Příspěvek na krytí ztráty (-)","Příspěvek na krytí ztráty (-)","Beitrag für Verlustdeckung",null,"      x","      x","      x","      x",6107,0,0,0,0,0,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
["NZ_SKO",{"$nulls":6},7,"Stav na konci běžného období","Stav na konci běžného období","Bestand am Ende der Periode",null,"      x","      x","      x","      x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"Neuhrazená ztráta minulých let","Neuhrazená ztráta minulých let","Ungedeckter Verlust der Vorjahren"]
["NZT_SZO",{"$nulls":6},"8a","Stav na začátku období","Stav na začátku období","Bestand am Anfang der Periode",null,"      x","      x","      x","      x",-6326,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
["NZT_ZPR",{"$nulls":6},"8b","Ztráta z předchozího roku (+)","Ztráta z předchozího roku (+)","Verlust des vorigen Jahres",null,"      x","      x","      x","      x",-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,0,0,0,0,0,0,0,0,0,0]
["NZT_ZK",{"$nulls":6},"8c","Ztráta ke krytí","Ztráta ke krytí","Verlust zur Deckung",null,"      x","      x","      x","      x",6445,2359.7936250000002,3764.333625,4128.833625,4493.333625,4857.833625,4857.833625,4857.833625,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155,4576.1155]
["NZT_KZ",{"$nulls":6},"8d","Krytí ztráty (+)","Krytí ztráty (+)","Verlustdeckung (+)",null,"      x","      x","      x","      x",6151,0,0,0,0,0,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["NZT_SKO",{"$nulls":6},8,"Stav na konci běžného období","Stav na konci běžného období","Bestand am Ende der Periode",null,"      x","      x","      x","      x",-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
{"$rows_empty":153}
["POM_RF",{"$nulls":6},1,"Rezervní fond",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["POM_NF",{"$nulls":6},2,"Nedělitelný fond",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["POM_SOF",{"$nulls":6},3,"Statutární a ostatní fondy",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["POM_KF",{"$nulls":6},4,"Kapitálové fondy (likvidační fond)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["POM_UZS",{"$nulls":6},5,"Úhrada ztráty společníky",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["POM_NZ",{"$nulls":6},6,"Nerozdělený zisk (neuhrazená ztráta)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_daň_z_příjmů","index":19,"n_rows":221,"n_cols":33,"rows_kept":221,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40DAPR",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4]
[]
[{"$nulls":8},"I.5. Daň z příjmů z běžné a mimořádné činnosti","I.5. Daň z příjmů","I.5. Einkommensteuer aus laufender und ausserordentlicher Tätigkeit"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["DP_HVPZ",{"$nulls":6},10,"Hospodářský výsledek před zdaněním","Hospodářský výsledek před zdaněním","Wirtschaftsergebnis vor Verstuerung",null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"POLOŽKY ZVYŠUJÍCÍ HOSPODÁŘSKÝ VÝSLEDEK","POLOŽKY ZVYŠUJÍCÍ HOSPODÁŘSKÝ VÝSLEDEK","Wirtschaftsergebnis erhöhende Posten"]
["DP_CNZP",{"$nulls":6},20,"Částky neopráv.zkracující příjmy a hodnota nepeněž.př.","Částky neopráv.zkracující příjmy a hodnota nepeněž.př.","Einkommen unberechtig kürzende Beträge und Wert der nichtgeldigen Einkommen"]
["DP_CO§34_3",{"$nulls":6},30,"Částky odečtené od zákl.daně dle §34,odst.3","Částky odečtené od zákl.daně dle §34,odst.3","Beträge abgerechnete von Steuerbasis      §34, Absatz 3"]
[{"$nulls":8},"Náklady daňově neuznané","Náklady daňově neuznané","Steuerlich nichtanerkannte Aufwendungen"]
["DP_CNL",{"$nulls":7},"a) Cestovné nad limit","a) Cestovné nad limit","a) Reisegebühren uber Limit"]
["DP_REP",{"$nulls":7},"b) Reprezentace","b) Reprezentace","b) Repräsentation"]
["DP_OCOS",{"$nulls":7},"c) Odměny členům orgánů společnosti (od r.2012 daňově uznané)","c) Odměny členům orgánů společnosti","c) Belohnungen den Mitgliedern der Gesellschaftsorgane",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ZPP",{"$nulls":7},"d) Ztráta z prodeje neodepisovaného dlouh.hmotného majetku","d) Ztráta z prodeje neodepisovaného dlouh.hmotného majetku","d) Verlust aus Grundstück- und Kunstwerkabgängen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_DAR",{"$nulls":7},"e) Dary","e) Dary","e) Geschenke"]
["DP_OPDN",{"$nulls":7},"f) Odpis pohledávek daňově neuznaný","f) Odpis pohledávek daňově neuznaný","f) Steuerlich nichtanerkannte Abschreibung von Forderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ODZA",{"$nulls":7},"g) Odpis zásob","g) Odpis zásob","g) Abschreibung der Vorräte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_TOR",{"$nulls":7},"h) Tvorba ostatních rezerv","h) Tvorba ostatních rezerv","h) Bildung der sonstigen Rückstellungenn",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_TRFN",{"$nulls":7},"i) Tvorba rezerv na finanční náklady","i) Tvorba rezerv na finanční náklady","i) Bildung der Finanzkostenruckstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_TOPPP",{"$nulls":7},"j) Tvorba opravných položek provozní povahy","j) Tvorba opravných položek provozní povahy","j) Bildung der Finanzkostenruckstellungen vom Betriebsvereich",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_TOPFP",{"$nulls":7},"k) Tvorba opravných položek finanční povahy","k) Tvorba opravných položek finanční povahy","k) Bildung der Finanzkostenruckstellungen vom Finanzbereich",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_UDN",{"$nulls":7},"l)  Úroky daňově neuznané","l) Úroky daňově neuznané","l) Steuerlich nicht anerkannte zinsen"]
["DP_OSNDN",{"$nulls":7},"m) Ostatní sociální náklady daňově neuznané","m) Ostatní sociální náklady daňově neuznané","m) Sonstige steuerlich nicht anerkannte Sozialkosten"]
["DP_OPPDN",{"$nulls":7},"n) Ostatní pokuty a penále daňově neuznané","n) Ostatní pokuty a penále daňově neuznané","n) Sonstige steuerlich nicht anerkannte Geldstrafen und Pönalien"]
["DP_OPNDN",{"$nulls":7},"o) Ostatní provozní náklady daňově neuznané","o) Ostatní provozní náklady daňově neuznané","o) Sonstige steuerlich nicht anerkannte Betriebsanwendungen"]
["DP_MNDN",{"$nulls":7},"p) Mimořádné náklady daňově neuznané","p) Mimořádné náklady daňově neuznané","p) Steuerlich nichtanerkannte ausserordentliche Aufwendungen"]
["DP_ODNN",null,null,"-",{"$nulls":4},"q) Ostatní  náklady daňově neuznané","q) Ostatní daňově neuznané náklady","q) Sonstige steuerlich nicht anerkannte Aufwendungen"]
["DP_NDNC",{"$nulls":6},40,"Náklady daňově neuznané celkem","Náklady daňově neuznané celkem","Gesamte steuerlich nicht anerkannte Aufwendungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_KRUDO",{"$nulls":6},50,"Kladný rozdíl účetních a daňových odpisů","Kladný rozdíl účetních a daňových odpisů","Positive Differenz zwischen Rechnungs- und Steuerabschreibungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ZTPNCP",{"$nulls":6},60,"Ztráta plynoucí z nakládání s cennými papíry","Ztráta plynoucí z nakládání s cennými papíry","Verlust resultierend vom Wertpapierenbehandlung",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_OPP",{"$nulls":6},62,"Ostatní přičitatelné položky","Ostatní přičitatelné položky","Sonstige zuzählbare Posten"]
["DP_PZHVC",null,"-",{"$nulls":4},70,"Položky zvyšující hospodářský výsledek celkem","Položky zvyšující hospodářský výsledek celkem","Gesamte Wirtschaftsergebnis erhöhende Posten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"POLOŽKY SNIŽUJÍCÍ HOSPODÁŘSKÝ VÝSLEDEK","POLOŽKY SNIŽUJÍCÍ HOSPODÁŘSKÝ VÝSLEDEK","Wirtschaftsergebnis vermindernde Posten"]
["DP_PNPD",{"$nulls":6},100,"Příjmy, které nejsou předmětem daně dle §18, odst.2","Příjmy, které nejsou předmětem daně dle §18, odst.2","Einkommen, die nach § 18, Absatz 2 nicht als Steuerobjekt"]
["DP_POD§19",{"$nulls":6},110,"Příjmy osvobozené od daně dle §19","Příjmy osvobozené od daně dle §19","Einkommen vom Steuer befreit nach § 19"]
[{"$nulls":8},"Příjmy zdaněné zvláštní sazbou","Příjmy zdaněné zvláštní sazbou","Einkommen, gesteuerte nach speziellen Tarif"]
["DP_VCPVPS",{"$nulls":7},"a) Výnosy z PCP a P v podnicích ve skupině","a) Výnosy z CPV v podnicích ve skupině","a) Erträge aus Wertpapieren und Beteiligungen in der Gruppe",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_VOICPV",{"$nulls":7},"b) Výnosy z ostatních dlouhodobých CPV (bez dluhopisů)","b) Výnosy z ostatních investičních CPV","b) Erträge aus sonstigen Wertpapieren und Beteiligungen in der Gruppe ohne Schulscheine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_VDD",{"$nulls":7},"c) Výnosy z dluhopisů diskontovaných",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_VKFM",{"$nulls":7},"d) Výnosy z krátkodobého finančního majetku","c) Výnosy z krátkodobého finančního majetku","c) Erträge aus kurzfristigen Finanzvermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_PZZSC",null,null,"-",null,null,null,120,"Příjmy zdaněné zvláštní sazbou celkem","Příjmy zdaněné zvláštní sazbou celkem","Einkommen, gesteuerte nach speziellen Tarif insgesamt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Jiné odčitatelné položky","Jiné odčitatelné položky","Andere abzählbare Posten"]
["DP_JJZV",{"$nulls":7},"a) Jiné již zdaněné výnosy (§23, ods.4,pís.d)","a) Jiné již zdaněné výnosy (§23, ods.4,pís.d)","a) Andere bereits gesteuerte Erträge (§ 23, Absatz 4, Buchstbe d)"]
["DP_ZORDPV",{"$nulls":7},"b) Zúčtování ostatních rezerv do provozních výnosů","b) Zúčtování ostatních rezerv do provozních výnosů","b) Buchung der sonstigen Rückstellungen in Betriebserträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ZOPDPV",{"$nulls":7},"c) Zúčtování opravných položek do provozních výnosů","c) Zúčtování opravných položek do provozních výnosů","c) Buchung der Korrekturposten in Betriebserträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ZRDFV",{"$nulls":7},"d) Zúčtování rezerv do finančních výnosů","d) Zúčtování rezerv do finančních výnosů","d) Buchung der Ruckstellungen in Finanzerträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ZOPDFV",{"$nulls":7},"e) Zúčtování opravných položek do finančních výnosů","e) Zúčtování opravných položek do finančních výnosů","e) Buchung der Korrektur",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_MVN",{"$nulls":7},"f) Mimořádné výnosy nezdaňované","f) Mimořádné výnosy nezdaňované","f) Nicht gesteuerte ausserordentliche Erträge"]
["DP_VV",{"$nulls":7},"g) Náklady na výzkum a vývoj"]
["DP_DOP",null,null,"-",{"$nulls":4},"h) Další odčitatelné položky","h) Další odčitatelné položky","h) Andere abzählbare Posten"]
["DP_JOPC",{"$nulls":6},140,"Jiné odčitatelné položky celkem","Jiné odčitatelné položky celkem","Andere abzählbare Posten insgesamt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_KRDUO",{"$nulls":6},150,"Kladný rozdíl daňových a účetních odpisů","Kladný rozdíl daňových a účetních odpisů","Positive differenz zwischen vermindernde Posten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_MEZI",null,"-",{"$nulls":4},170,"Položky snižující hospodářský výsledek celkem","Položky snižující hospodářský výsledek celkem","Gesamte Wirtschaftsergebnis vermindernde Posten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DP_ZDNDZ",{"$nulls":6},200,"Základ daně nebo daňová ztráta","Základ daně nebo daňová ztráta","Steuerbasis oder Steuerverlust",null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_CZDPNK",{"$nulls":6},201,"Část základu daně připadající na komplementáře","Část základu daně připadající na komplementáře","Steuerteil zufällende an die Komplementäre"]
["DP_ZDNDZPU",{"$nulls":6},220,"Základ daně nebo daňová ztráta po úpravách","Základ daně nebo daňová ztráta po úpravách","Steuerbasis oder Steuerverlust nach Buchungskorrekturen",null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["DR_ODZ_AUTO",{"$nulls":7},"Odečet daňové ztráty z minulých let - výpočet",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DR_ODZ_MAN",{"$nulls":7},"Odečet daňové ztráty z minulých let - manuální zadání"]
["DR_ODZ_UZITY",{"$nulls":6},230,"Odečet daňové ztráty z minulých let - použitý","Odečet daňové ztráty z minulých let","Abzug des Steuerverlustes der Vorjahren",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ODECELK",{"$nulls":6},240,"Odečet podle §34  odst. 3  a 4"]
[]
["DP_ZDSOO",null,"-",{"$nulls":4},250,"Základ daně snížený o odečty","Základ daně snížený o odečty","Um Abzüge verminderte Steuerbasis",null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_HD§20a",{"$nulls":6},"260a","Maximální hodnota darů podle §20","Maximální hodnota darů podle §20","Maximalwert der Geschenken nach § 20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_HD§20",null,"-",{"$nulls":4},"260b","Daňově uznané dary podle §20","Daňově uznané dary podle §20","Steuerlich anerkannte Geschence nadh § 20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ZDSOD",{"$nulls":6},270,"Základ daně snížený o dary","Základ daně snížený o dary","Um Geschenke verminderte Steuerbasis",null,-53979,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_SDP",{"$nulls":6},280,"Sazba daně z příjmů","Sazba daně z příjmů","Einkommensteuersatz",null,39,21,21,19,19,19,19,19,19,19,19,24,24,24,24,24,24,24,24,24,24]
["DP_DP","-",{"$nulls":5},290,"Daň z příjmů","Daň z příjmů","Einkommensteuer",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Slevy na dani §35","Slevy na dani §35","Steuernachlässe § 35"]
["DP_SNDVD",{"$nulls":7},"a) Sleva na dani z titulu výplaty dividend a podílu na zisku","a) Sleva na dani z titulu výplaty dividend a podílu na zisku","a) Steuernachlass  nach Rechtstitel für Dividend- und Gewinnanteilauszahlung",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_SNDVKZA",{"$nulls":7},"b) Sleva na dani vzhledem k zaměst. se sníženou prac.schop.","b) Sleva na dani vzhledem k zaměst. se sníženou prac.schop.","b) Steuernachlass mit Bezug auf Angestellte mit verminderter Arbeitsfähigkait"]
["DP_SLC","-",{"$nulls":5},300,"Slevy na dani §35 celkem","Slevy na dani §35 celkem","Steuernachlässe § 35 insgesamt",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_DPPS",{"$nulls":6},310,"Daň z příjmů po slevách","Daň z příjmů po slevách","Einkommensteuer nach Nachlässen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"I.5a Daň z příjmů z mimořádné činnosti","Daň z příjmů z mimořádné činnosti","Einkommensteuer aus ausserordentliche Tätigkeit"]
["DP_HVMCPZ",{"$nulls":6},1,"Hospodářský výsledek z mimořádné činnosti před zdaněním","Hospodářský výsledek z mimořádné činnosti před zdaněním","Wirtschftsergebnis aus ausserordentlicher Tätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_ODCIT",{"$nulls":6},2,"Odčitatelné položky","Odčitatelné položky","Abzählbare Posten"]
["DP_PRIC",null,"-",{"$nulls":4},3,"Přičitatelné položky","Přičitatelné položky","Zuzählbare Posten"]
["DP_ZDPMC",{"$nulls":6},4,"Základna daně z příjmů z mimořádné činnosti","Základna daně z příjmů z mimořádné činnosti","Basis der Einkommensteuer aus aussordentlicher Tätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_DPMC","-",{"$nulls":5},5,"Daň z příjmů z mimořádné činnosti","Daň z příjmů z mimořádné činnosti","Einkommensteuer aus ausserordentlicher Tätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_DPMCSP",{"$nulls":6},6,"  - daň splatná","  - daň splatná","   - fällige Steuer",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_DPMCOD",{"$nulls":6},7,"  - daň odložená","  - daň odložená","   - abgelegte Steuer",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"I.5b Daň z příjmů z běžné činnosti","Daň z příjmů z běžné činnosti","Eikommensteuer aus laufender Tätigkeit"]
["DP_DPBC",{"$nulls":6},8,"Daň z příjmů z běžné činnosti","Daň z příjmů z běžné činnosti","Eikommensteuer aus laufender Tätigkeit",null,0,0,0,0,-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
["DP_DPBCSP",{"$nulls":6},9,"  - daň splatná","  - daň splatná","   - fällige Steuer",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_DPBCOD",{"$nulls":6},10,"  - daň odložená","  - daň odložená","   - abgelegte Steuer",null,0,0,0,0,-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
{"$rows_empty":110}
["ZPP"]
{"$rows_empty":9}
[{"$nulls":8},"Výpočet automatického uplatnění daňového štítu"]
[{"$nulls":8},"Tvorba štítu",null,null,null,53979,4311,308,119,2550.3625,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Konec platnosti štítu v roce",null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[]
[{"$nulls":8},"Počáteční stav štítu",null,null,null,0,53979,58290,58598,58717,61267.3625,9022.362500000003,5161.362500000003,5303.362500000003,5634.362500000003,3084,1350,900,450,0,0,0,0,0,0,0]
[{"$nulls":8},"+Tvorba/-Použití štítu",null,null,null,53979,4311,308,119,2550.3625,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Expirace nepoužitého štítu",null,null,null,0,0,0,0,0,-53979,-4311,-308,-119,-2550.362500000003,-1734,-450,-450,-450,0,0,0,0,0,0,0]
[{"$nulls":8},"Konečný stav štítu",null,null,null,53979,58290,58598,58717,61267.3625,9022.362500000003,5161.362500000003,5303.362500000003,5634.362500000003,3084,1350,900,450,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Objem vytvořeného štítu celkem",null,null,null,53979,58290,58598,58717,61267.3625,63001.3625,63451.3625,63901.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625,64351.3625]
[{"$nulls":8},"Objem použitého štítu celkem",null,null,null,0,0,0,0,0,-53979,-58290,-58598,-58717,-61267.3625,-63001.3625,-63451.3625,-63901.3625,-64351.3625,-64351.3625,-64351.3625,-64351.3625,-64351.3625,-64351.3625,-64351.3625,-64351.3625]

{"sheet":"VS_Odložená_dan","index":20,"n_rows":53,"n_cols":33,"rows_kept":53,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ODDAN",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"I.6. Odložená daň","I.6. Odložená daň","I.6. Odložená daň"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",{"$nulls":6},"I.6.1 Stanovení přechodných rozdílů","I.6.1 Stanovení přechodných rozdílů","I.6.1 Stanovení přechodných rozdílů"]
[null,null,"-",{"$nulls":5},"a. Účetní - daňové odpisy","a. Účetní - daňové odpisy","a. Účetní - daňové odpisy"]
["PR_a_1",{"$nulls":6},1,"Daňové odpisy","Daňové odpisy","Daňové odpisy",null," x"," x"," x"," x",1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_a_2",{"$nulls":6},2,"Účetní odpisy","Účetní odpisy","Účetní odpisy",null,1899,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_a_3",{"$nulls":6},3,"Přechodný rozdíl   (1-2)","Přechodný rozdíl   (1-2)","Přechodný rozdíl   (1-2)",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"b. Opravné položky k odepisovanému DM","b. Opravné položky (d.n.) k zásobám","b. Opravné položky (d.n.) k zásobám"]
["PR_b_4",{"$nulls":6},4,"Zúčtování do výnosů","Zúčtování do výnosů","Zúčtování do výnosů",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_b_5",{"$nulls":6},5,"Zúčtování do nákladů","Zúčtování do nákladů","Zúčtování do nákladů",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_c_6",{"$nulls":6},6,"Přechodný rozdíl   (4-5)","Přechodný rozdíl   (4-5)","Přechodný rozdíl   (4-5)",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"c. Opravné položky k zásobám daňově neuznané","c. Opravné položky (d.n.) k pohledávkám","c. Opravné položky (d.n.) k pohledávkám"]
["PR_c_7",{"$nulls":6},7,"Zúčtování do výnosů","Zúčtování do výnosů","Zúčtování do výnosů",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_c_8",{"$nulls":6},8,"Zúčtování do nákladů","Zúčtování do nákladů","Zúčtování do nákladů",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_c_9",{"$nulls":6},9,"Přechodný rozdíl   (7-8)","Přechodný rozdíl   (7-8)","Přechodný rozdíl   (7-8)",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"d. Rezervy daňově neuznané","d. Rezervy daňově neuznané (d.n.)","d. Rezervy daňově neuznané (d.n.)"]
["PR_d_10",{"$nulls":6},10,"Zúčtování do výnosů","Zúčtování do výnosů","Zúčtování do výnosů",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_d_11",{"$nulls":6},11,"Zúčtování do nákladů","Zúčtování do nákladů","Zúčtování do nákladů",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_d_12",{"$nulls":6},12,"Přechodný rozdíl   (10-11)","Přechodný rozdíl   (10-11)","Přechodný rozdíl   (7-8)",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"e. Uplatnění daňové ztráty z minulých období","e. Uplatnění daňové ztráty z minulých období","e. Uplatnění daňové ztráty z minulých období"]
["PR_e_13",{"$nulls":6},13,"Daňová ztráta běžného období","Uplatněná daňová ztráta z minulých období","Uplatněná daňová ztráta z minulých období",null," x"," x"," x"," x",-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["PR_e_14",{"$nulls":6},14,"Odečet daňové ztráty z minulých období","Uplatněná daňová ztráta z minulých období","Uplatněná daňová ztráta z minulých období",null," x"," x"," x"," x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"f. Jiné přechodné rozdíly","g. Jiné přechodné rozdíly","g. Jiné přechodné rozdíly"]
["PR_g_16",{"$nulls":6},15]
["PR_g_17",{"$nulls":6},16]
["PR_g_18",{"$nulls":6},17]
["PR_g_19",{"$nulls":6},18]
["PR_g_20",{"$nulls":6},19]
["PR_g_21",{"$nulls":6},20,"Jiné přechodové rozdíly celkem","Jiné přechodové rozdíly celkem","Jiné přechodové rozdíly celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PR_celk_22",{"$nulls":6},21,"Přechodné rozdíly v běžném období celkem","Přechodné rozdíly v běžném období celkem","Přechodné rozdíly v běžném období celkem",null," x"," x"," x"," x",-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"-",{"$nulls":6},"I.6.2 Stanovení odložené daně","I.6.2 Stanovení odložené daně","I.6.2 Stanovení odložené daně"]
[{"$nulls":8},"Odložený daňový závazek (pohledávka) v b.o.","Odložený daňový závazek (pohledávka) v b.o.","Odložený daňový závazek (pohledávka) v b.o."]
["OD_DP",{"$nulls":6},22,"Sazba daně z příjmu","Sazba daně z příjmu","Sazba daně z příjmu",null,39,21,21,19,19,19,19,19,19,19,19,24,24,24,24,24,24,24,24,24,24]
["OD_DZ_bo",{"$nulls":6},23,"Odložená daň v b.o.                              ř.21*22(i+1)/100+ř(25-24)","Odložená daň v b.o.","Odložená daň v b.o.",null," x"," x"," x"," x",-484.56887500000005,-329.46,-85.5,-85.5,-85.5,0,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
[{"$nulls":8},"Výsledný odložený daň. závazek (pohledávka)","Výsledný odložený daň. závazek (pohledávka)","Výsledný odložený daň. závazek (pohledávka)"]
["OD_PS",{"$nulls":6},24,"Počáteční stav ODZ (ODP)","Počáteční stav ODZ (ODP)","Počáteční stav ODZ (ODP)",null," x",0,0,0,0,-484.56887500000005,-814.028875,-899.528875,-985.028875,-1070.528875,-1070.528875,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998]
["OD_PS_PREP",{"$nulls":6},25,"Počáteční stav ODZ (ODP) přepočtený na běžný rok","Počáteční stav ODZ (ODP) přepočtený na běžný rok","Počáteční stav ODZ (ODP) přepočtený na běžný rok",null," x",0,0,0,0,-484.56887500000005,-814.028875,-899.528875,-985.028875,-1070.528875,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,0]
["OD_KS_DZ",{"$nulls":6},26,"Konečný stav odloženého daňového závazku","Konečný stav odloženého daňového závazku","Konečný stav odloženého daňového závazku",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OD_KS_DP",{"$nulls":6},27,"Konečný stav odložené daňové pohledávky","Konečný stav odložené daňové pohledávky","Konečný stav odložené daňové pohledávky",null,0,0,0,0,-484.56887500000005,-814.028875,-899.528875,-985.028875,-1070.528875,-1070.528875,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,0]
["OD_KS",{"$nulls":6},28,"Odložený daňový závazek (pohledávka)","Odložený daňový závazek (pohledávka)   (26+27)","Odložený daňový závazek (pohledávka)   (26+27)",null,0,0,0,0,-484.56887500000005,-814.028875,-899.528875,-985.028875,-1070.528875,-1070.528875,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,0]

{"sheet":"VY_DP_pohledávky_a_závazky","index":21,"n_rows":16,"n_cols":33,"rows_kept":16,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PZDP",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2]
[]
[{"$nulls":8},"I.7. Pohledávky a závazky daně z příjmů","I.6. Pohledávky a závazky daně z příjmů","I.6. Forderungen und Verbindlichkeiten der Einkommensteuer (ES)"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["PZ_DP",{"$nulls":6},1,"Daň z příjmů","Daňová povinnost","Eikommensteuer",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PZ_HZ","-",{"$nulls":5},2,"Hrazené zálohy","Hrazené zálohy DP - zadané","Vergütene Vorschüsse",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PZ_HZDP",{"$nulls":6},"2.1a","   - hrazené zálohy DP - vypočtené","   - hrazené zálohy DP - vypočtené","Vergütene Vorschüsse ES - berechnete",null,"        x","        x","        x","        x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PZ_HZZA",{"$nulls":6},"2.1b","   - hrazené zálohy DP - zadané","   - hrazené zálohy DP - zadané","Vergütene Vorschüsse ES - vergebene"]
["PZ_HZM",{"$nulls":6},"2.2","   - mimořádné hrazené zálohy","   - mimořádné hrazené zálohy","Ausserordentliche vergütene Vorschüsse"]
["PZ_DOP",{"$nulls":6},3,"Doplatek + (vratka DP -)","Doplatek (vratka DP)","Nachzahlung (Rückgabe ES)",null,"        x","        x","        x","        x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PZ_SPO",{"$nulls":6},4,"Stát - pohledávka DP","Stát - pohledávka DP","Staat - Forderung ES",null,"        x","        x","        x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PZ_SZA",{"$nulls":6},5,"Stát - závazek DP","Stát - závazek DP","Staat - Verbindlichkeit ES",null,"        x","        x","        x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PZ_PDP",{"$nulls":6},6,"Placená DP","Placená DP","Bezahlte ES",null,"        x","        x","        x","        x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_rozvaha","index":22,"n_rows":432,"n_cols":216,"rows_kept":432,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ROFI",{"$nulls":6},"CR","IR","cesky","anglicky","nemecky","zn","tlacitko","TR","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21",{"$nulls":179},"PAMET"]
[null,1,2,3,4,5]
[]
[{"$nulls":9},"I.8. Rozvaha","I.7. Balance Sheet","I.7. Vermögensbilanz"]
[{"$nulls":9},"Autoservis","Autoservis","Autoservis",null,null,"tempo"]
[]
[{"$nulls":14},"růstu",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["R_A","+",{"$nulls":5},1,null,"AKTIVA CELKEM","TOTAL ASSETS","SUMME DER AKTIVEN",null,null,null,29367,28623,26273,25961,-2744.3624999999993,-4478.362499999999,-4928.362499999999,-5378.362499999999,-5828.362499999999,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,{"$nulls":179},301173.60243373155]
["R_A_A",{"$nulls":6},2,"A.","Pohledávky za upsaný vlastní kapitál","Stock subscriptions receivable","Forderungen an subskribenes Eigenvermögen"]
["R_A_B",null,"-",{"$nulls":4},3,"B.","Dlouhodobý majetek","Fixed assets","Anlagevermögen",null,null,null,11759,12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,{"$nulls":179},172718.258]
["R_A_B_I",null,null,"-",null,null,null,4,"B.I.","Dlouhodobý nehmotný majetek","Intagible assets","Immaterielle Anlagewerte",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},475]
["R_A_B_I_1",{"$nulls":6},5,"B.I.1.","Zřizovací výdaje","Organization costs","Gründungskosten",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_I_2",{"$nulls":6},6,"B.I.2.","Nehmotné výsledky výzkumu a vývoje","Capitalised research and development costs","Immaterielle Erträge aus der Forschung und ähnlicher Tätigkeit",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_I_3",{"$nulls":6},7,"B.I.3.","Software   ","Software","Software",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":177},475]
["R_A_B_I_4",{"$nulls":6},8,"B.I.4.","Ocenitelná práva","Intellectual property","Bewertbare Schutzrechte",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_I_5",{"$nulls":6},9,"B.I.5.","Jiný dlouhodobý nehmotný majetek ","Other intangibles","Sonstige immaterielle Anlagewerte",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_I_6",{"$nulls":6},10,"B.I.6.","Nedokončený dlouhodobý nehmotný majetek","Acquisition intangibles assets in progress ","Unfertige Immaterielle Investitionen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_7",{"$nulls":6},11,"B.I.7.","Poskytnuté zálohy na dlouhodobý nehmotný majetek","Deposits toward intangible assets acquisition","Bezahlte Vorschüsse an Immaterielle Anlagewerte",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_II",null,null,"-",null,null,null,12,"B.II.","Dlouhodobý hmotný majetek","Tangible fixed assets (property plant & equipment]","Sachanlagen",null,null,null,11759,12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,0,0,{"$nulls":177},164493.258]
["R_A_B_II_1",{"$nulls":6},13,"B.II.1.","Pozemky","Land","Grundstücke",null,null,null,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,null,0,{"$nulls":177},12000]
["R_A_B_II_2",{"$nulls":6},14,"B.II.2.","Stavby","Plant (buildings, factory halls, constructions)","Gebäude, Hallen, Bauten",null,null,null,4601,5173,4777,4671,4221,3771,3321,2871,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,null,0,{"$nulls":177},115621.258]
["R_A_B_II_3",{"$nulls":6},15,"B.II.3.","Samostatné movité věci a soubory movitých věcí","Capital equipment","Selbständige bewegliche Sachen und die Komplexe der beweglichen Sachen",null,null,null,3395,3727,3630,2784,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":177},35122]
["R_A_B_II_4",{"$nulls":6},16,"B.II.4.","Pěstitelské celky trvalých porostů","Orchards and vineyards","Ständige Kultivationbestände",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_II_5",{"$nulls":6},17,"B.II.5.","Základní stádo a tažná zvířata","Herd and draught animals","Grundherd und Zugtiere ",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_II_6",null,null,null,"-",null,null,18,"B.II.6.","Jiný dlouhodobý hmotný majetek","Other fixed assets","Sonstige Sachanlagen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},650]
["R_A_B_II_6a",{"$nulls":6},"18a","B.II.6.a","   - ostatní dlouhodobý hmotný majetek ",null,"Geringwertige Wirtschaftsgüter",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},100]
["R_A_B_II_6b",{"$nulls":6},"18b","B.II.6.b","   - umělecká díla, sbírky, drahé kovy a pozemky",null,"Übrige geringwetige Wirtschaftsgüter",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},550]
["R_A_B_II_7",{"$nulls":6},19,"B.II.7.","Nedokončený dlouhodobý hmotný majetek","Acquisition of fixed assets in progress ","Unfertige Sachanlagen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_8",{"$nulls":6},20,"B.II.8.","Poskytnuté zálohy na dlouhodobý hmotný majetek","Deposits given toward fixed asset acquisition","Bezahlte Vorschüsse an Sachvermögen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},700]
["R_A_B_II_9",{"$nulls":6},21,"B.II.9.","Opravná položka k nabytému majetku","Adjustment to gained property","Korrekturposten zu erwerbten Anlagewerten",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},400]
["R_A_B_III",null,null,"-",null,null,null,22,"B.III.","Dlouhodobý finanční majetek","Investments (long-term financial assets)","Finanzanlagen",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},7750]
["R_A_B_III_1",{"$nulls":6},23,"B.III.1.","Podílové CP a podíly v podnicích s rozhod.vlivem","Investments in subsidiaries with controlling influence","Wertpapiere und Beteiligungen in Betrieben mit herrschendem Einfluss",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},200]
["R_A_B_III_2",{"$nulls":6},24,"B.III.2.","Podílové CP a podíly v podnicích s podstatným vlivem","Investments affiliates with significant influence","Wertpapiere und Beteiligungen in Betrieben mit substantiellem Einfluss",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_III_3",null,null,null,"-",null,null,25,"B.III.3.","Ostatní dlouhodobé CP a podíly","Other investments and deposits","Andere Wertpapiere und Beteiligungen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},7300]
["R_A_B_III_3a",{"$nulls":6},"25a","B.III.3.a","   - realizovatelné CP a podíly (bez dluhopisů)","","Andere Wertpapiere und Beteiligungen (ohne Schuldscheine)",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},2300]
["R_A_B_III_3b",{"$nulls":6},"25b","B.III.3.b","   - dlužné cenné papíry držené do splatnosti","","Schuldscheine",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},5000]
["R_A_B_III_3c",{"$nulls":6},"25c","B.III.3.c","   - dlužné cenné papíry diskontované",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_III_4",{"$nulls":6},26,"B.III.4.","Půjčky podnikům ve skupině","Loans to group companies","Ausleihungen von der Seite der verbundenen Unternehmen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_III_5",{"$nulls":6},27,"B.III.5.","Jiný  finanční majetek","Other investments","Sonstige Finanzanlagen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_III_6",{"$nulls":6},28,"B.III.6.","Nedokončený dlouhodobý finanční majetek","Long-term financial assets in progress",null,null,"R.2002",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_B_III_7",{"$nulls":6},29,"B.III.7.","Poskytnuté zálohy na dlouhodobý finanční majetek","Deposits given toward Long-term financial assets ",null,null,"R.2002",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},250]
["R_A_C",null,"-",{"$nulls":4},30,"C.","Oběžná aktiva","Non-fixed assets","Umlaufvermögen",null,null,null,15149,14264,14103,14743,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},124355.34443373156]
["R_A_C_I",null,null,"-",null,null,null,31,"C.I.","Zásoby","Inventory","Vorräte",null,null,null,8501,8555,8408,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},26413.45449853497]
["R_A_C_I_1",{"$nulls":6},32,"C.I.1.","Materiál","Raw materials","Roh-, Hilfs- und Betriebsstoffe"]
["R_A_C_I_2",{"$nulls":6},33,"C.I.2.","Nedokončená výroba a polotovary","Work in process plus manufactured parts","Unfertige Erzeugnisse und Halberzeugnisse",null,null,null,171,90,276,324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_3",{"$nulls":6},34,"C.I.3.","Výrobky","Manufactured goods","Fertige Erzeugnisse"]
["R_A_C_I_4",{"$nulls":6},35,"C.I.4.","Zvířata","Animals","Tiere"]
["R_A_C_I_5",{"$nulls":6},36,"C.I.5.","Zboží","Merchandise","Handelsware",null,null,null,8330,8465,8132,8365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_6",{"$nulls":6},37,"C.I.6.","Poskytnuté zálohy na zásoby","Deposits toward inventory acquisition","Bezahlte Anzahlungen an Vorräte"]
["R_A_C_II",null,null,"-",null,null,null,38,"C.II.","Dlouhodobé pohledávky","Long-term receivables","Langfristige Forderungen",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},5999]
["R_A_C_II_1",{"$nulls":6},39,"C.II.1.","Pohledávky z obchodního styku","Long-term trade receivables","Forderungen aus Lieferungen und Leistungen"]
["R_A_C_II_3",{"$nulls":6},40,"C.II.2.","Pohledávky ke společníkům a sdružení ","Long-term receivables from partners","Forderungen an Belegschaftsmitglieder und verbundene Unternehmen"]
["R_A_C_II_4",{"$nulls":6},41,"C.II.3.","Pohledávky v podn. s rozhod. vlivem","Long-term receivables from parent","Forderungen an Betriebe mit herrschendem Einfluss"]
["R_A_C_II_5",{"$nulls":6},42,"C.II.4.","Pohledávky v podn. s podstat. vlivem","Long-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss"]
["R_A_C_II_6",null,null,null,"-",null,null,43,"C.II.5.","Jiné pohledávky","Other long-term receivables","Sonstige Forderungen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},2199]
["R_A_C_II_6a",{"$nulls":6},"43a","C.II.5.a","   - jiné pohledávky","  - other long-term receivables","Sonstige Forderungen"]
["R_A_C_II_6b",{"$nulls":6},"43b","C.II.5.b","   - jiné pohledávky z komplexního pronájmu","","Forderungen aus Finanzleasing"]
["R_A_C_III",null,null,"-",null,null,null,44,"C.III.","Krátkodobé pohledávky","Current receivables","Kurzfristige Forderungen",null,null,null,6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},27470.264135937505]
["R_A_C_III_1",null,null,null,"-",null,null,45,"C.III.1.","Pohledávky z obchodního styku","Current trade receivables","Forderungen aus Lieferungen und Leistungen",null,null,null,6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},25970.264135937505]
["R_A_C_III_1a",{"$nulls":6},"45a","C.III.1.a","   - z obchodního styku",{"$nulls":5},6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_1b",{"$nulls":6},"45b","C.III.1.b","   - krátkodobé poskytnuté zálohy"]
["R_A_C_III_2",{"$nulls":6},46,"C.III.2.","Pohledávky ke společníkům a sdružení","Long-term receivables from related parties","Forderungen an Gesellschafter und verbundene Unternehmen"]
["R_A_C_III_3",{"$nulls":6},47,"C.III.3.","Sociální zabezpečení","Receivable from social security","Sozialversicherungsbeiträge"]
["R_A_C_III_4",null,null,null,"-",null,null,48,"C.III.4.","Stát - daňové pohledávky a dotace","Receivable - taxes","Staat - Steuerforderungen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_C_III_4a",{"$nulls":6},"48a","C.III.4.a","   - pohledávka daně z příjmů","","  - Forderung aus Einkommensteuer",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_C_III_4b",{"$nulls":6},"48b","C.III.4.b","   - pohledávka daně z přidané hodnoty","","  - Forderung aus Mehrwrtsteuer"]
["R_A_C_III_4c",{"$nulls":6},"48c","C.III.4.c","   - ostatní daňové pohledávky","","  - Sonstige Steuerforderungen"]
["R_A_C_III_ODP",{"$nulls":7},"C.III.5.","Stát - odložená daňová pohledávka","Receivable - deferred taxes","Staat - abgelegte Steuerforderungen",null,"R.2001",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_C_III_6",{"$nulls":6},49,"C.III.5.","Pohledávky v podn. s rozhod. vlivem","Short-term receivables from subsidiaries","Forderungen an Betriebe mit herrschendem Einfluss"]
["R_A_C_III_7",{"$nulls":6},50,"C.III.6.","Pohledávky v podn. s podstat. vlivem","Short-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss"]
["R_A_C_III_8",{"$nulls":6},51,"C.III.7.","Jiné pohledávky ","Short-term other receivables","Sonstige Forderungen"]
["R_A_C_IV",null,null,"-",null,null,null,52,"C.IV.","Finanční majetek","Current liquid assets","Finanzvermögen",null,null,null,257,503,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},64472.62579925908]
["R_A_C_IV_1",{"$nulls":6},53,"C.IV.1.","Peníze","Petty cash","Kasse",null,null,null,154,338,540,146,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_2",{"$nulls":6},54,"C.IV.2.","Účty v bankách","Cash in bank","Bankguthaben",null,null,null,103,165,580,373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},64372.62579925908]
["R_A_C_IV_3",{"$nulls":6},55,"C.IV.3.","Krátkodobý finanční majetek celkem","Marketable securities","Kurzfristiges Finanzvermögen zusammen",{"$nulls":7},-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_A_C_IV_3a",{"$nulls":6},"55a","C.IV.3.a"," - krátkodobý finanční majetek zadaný ",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_3b",{"$nulls":6},"55b","C.IV.3.b"," - krátkodobý finanční majetek dopočtený automatizovaně",{"$nulls":9},-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0," KDYŽ(AJ7>s_posledni_rok;0;KDYŽ((AJ9+AJ10+AJ43+AJ50+AJ58+AJ73+AJ74+AJ76+AJ79)<(AJ88+AJ107+AJ113+AJ127+AJ143+AJ144+AJ146);-(AJ9+AJ10+AJ43+AJ50+AJ58+AJ73+AJ74+AJ76+AJ79)+(AJ88+AJ107+AJ113+AJ127+AJ143+AJ144+AJ146);KDYŽ(s_plug_uver;0;-(AJ9+AJ10+AJ43+AJ50+AJ58+AJ73+AJ74+AJ76+AJ79)+(AJ88+AJ107+AJ113+AJ127+AJ143+AJ144+AJ146))))"]
["R_A_C_IV_4",{"$nulls":6},56,"C.IV.4.","Nedokončený krátkodobý finanční majetek ","Marketable securities in progress","Unfertige Sachanlagen Kurzfristiges Finanzvermögen "]
["R_A_D",null,"-",{"$nulls":4},57,"D.","Ostatní aktiva - přechod.účty aktiv","Other assets - temporary debit accounts","Sonstige Aktiven - aktive transitorische und antizipative Posten",null,null,null,2459,1696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},2100]
["R_A_D_I",null,null,"-",null,null,null,58,"D.I.","Časové rozlišení","Accruals (accrued assets)","Transitorische und antizipative Posten",null,null,null,2349,1696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},900]
["R_A_D_I_1",null,null,null,"-",null,null,59,"D.I.1.","Náklady příštích období ","Pre-paid expenses","Transitorische Aufwendungen",null,null,null,1216,784,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},900]
["R_A_D_I_1a",{"$nulls":6},"59a","D.I.1.a","   - finanční leasing","","a) Finanzleasing"]
["R_A_D_I_1b",{"$nulls":6},"59b","D.I.1.b","   - ostatní","","b) Sonstige transitorische Aufwendungen"]
["R_A_D_I_2",{"$nulls":6},60,"D.I.2.","Příjmy příštích období","Accrued (un-billed) revenues","Antizipative Einnahmen",null,null,null,1133,912]
["R_A_D_I_3",{"$nulls":7},"D.I.3.","Kursové rozdíly aktivní","Exchange rate differences (losses)","Aktive Kursdifferenzen",null,"R.2001"]
["R_A_D_II",{"$nulls":6},61,"D.II.","Dohadné účty aktivní","Estimated pre-paid items","Aktive ungewisse Posten",null,null,null,110]
["R_P","+",{"$nulls":5},62,null,"PASIVA CELKEM","TOTAL LIABILITIES AND  EQUITY","SUMME DER PASSIVEN",null,null,null,-22850,28623,26273,25961,-2744.3625,-4478.3625,-4928.3625,-5378.3625,-5828.3625,-5828.3625,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,-5828.362499999999,{"$nulls":179},301173.60243373155]
["R_P_A",null,"-",{"$nulls":4},63,"A.","Vlastní kapitál","Owner's equity (Stockholder's equity)","Eigenkapital ",null,null,null,-47727,233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999,{"$nulls":179},170532.00802107507]
["R_P_A_I",null,null,"-",null,null,null,64,"A.I.","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,null,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,{"$nulls":178},109633]
["R_P_A_I_1",{"$nulls":6},65,"A.I.1.","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,null,null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$nulls":179},110633]
["R_P_A_I_2",{"$nulls":6},66,"A.I.2.","Vlastní akcie a vlastní obchodní podíl","Treasury stock ","Eigene Aktien",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},-1000]
["R_P_A_I_3",{"$nulls":6},67,"A.I.3.","Změny základního kapitálu",null,null,null,"R.2002"]
["R_P_A_II",null,null,"-",null,null,null,68,"A.II.","Kapitálové fondy","Other equity accounts ","Kapitalrücklagen",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},6800]
["R_P_A_II_1",{"$nulls":6},69,"A.II.1.","Emisní ažio","Additional paid-in capital","Emissionsagio",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},6800]
["R_P_A_II_2",{"$nulls":6},70,"A.II.2.","Ostatní kapitálové fondy","Other paid in capital","Sonstige Kapitalrücklagen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_P_A_II_3",{"$nulls":6},71,"A.II.3.","Oceňovací rozdíly z přecenění majetku a závazků","Adjustment to investments","Wertberichtigungen zu Sachanlagen"]
["R_P_A_II_4",{"$nulls":6},72,"A.II.4.","Oceňovací rozdíly z přecenění při přeměnách","Adjustment to capital investments","Wertberichtigungen zu Kapitalbeteiligungen"]
["R_P_A_III",null,null,"-",null,null,null,73,"A.III.","Fondy ze zisku","Restricted retained earnings","Gewinnrücklagen",null,null,null,44,44,44,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},12593]
["R_P_A_III_1",{"$nulls":6},74,"A.III.1.","Zákonný rezervní fond","Statutory reserve account","Gesetzliche Rücklage",null,null,null,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},3279]
["R_P_A_III_2",{"$nulls":6},75,"A.III.2.","Nedělitelný fond","Statutary reserve account (co-operatives)","Unverteilbare Rücklagen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_P_A_III_3",{"$nulls":6},76,"A.III.3.","Statutární a ostatní fondy","Other equity accounts","Statutarische und andere Rücklagen",null,null,null,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},9314]
["R_P_A_IV",null,null,"-",null,null,null,77,"A.IV.","Výsledek hospodaření minulých let","Retained earnings","Bilanzgewinn der Vorjahren",null,null,null,6108,4400,89,-219,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,0,{"$nulls":178},338]
["R_P_A_IV_1",{"$nulls":6},78,"A.IV.1.","Nerozdělený zisk minulých let","Retained earnings","Unverteiler Bilanzgewinn der Vorjahren",null,null,null,6108,6107,6107,6107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},338]
["R_P_A_IV_2",{"$nulls":6},79,"A.IV.2.","Neuhrazená ztráta minulých let","Retained loss","Ungedeckter Bilanzverlust der Vorjahren",{"$nulls":4},-1707,-6018,-6326,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,{"$nulls":179},0]
["R_P_A_V",{"$nulls":6},80,"A.V.","Výsledek hospodaření běžného obd. (+-)","Net income or net loss (+/-)","Bilanzgewinn laufender Periode (+/-)",null,null,null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998,{"$nulls":179},41168.00802107507]
["R_P_B",null,"-",{"$nulls":4},81,"B.","Cizí zdroje","Total liabilities","Fremdkapital",null,null,null,24352,28390,26348,26155,-484.56887500000005,-814.028875,-899.528875,-985.028875,-1070.528875,-1070.528875,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,0,{"$nulls":179},127603.59441265649]
["R_P_B_I",null,null,"-",null,null,null,82,"B.I.","Rezervy","Allowances","Rückstellungen",null,null,null,0,0,0,0,-484.56887500000005,-814.028875,-899.528875,-985.028875,-1070.528875,-1070.528875,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,0,0,{"$nulls":178},21549.87224]
["R_P_B_I_1",{"$nulls":6},83,"B.I.1.","Rezervy zákonné","Tax deductible allowances","Gesetzliche Rückstellungen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},14000]
["R_P_B_I_2",{"$nulls":7},"B.I.2.","Rezerva na kurzové ztráty","Exchange rate loss allowances","Rückstellungen an Kursverluste",null,"R.2001"]
["R_P_B_I_2_RDP",{"$nulls":6},84,"B.I.2","Rezerva na daň z příjmu","Income tax allowance","Rückstellungen an Einkommensteuer",null,"R.2002",{"$nulls":5},0,0,0,0,{"$nulls":192},0]
["R_P_B_I_3",{"$nulls":6},85,"B.I.3.","Ostatní rezervy","Non-tax deductible allowances","Andere Rückstellungen",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},2500]
["R_P_B_I_4",{"$nulls":6},86,"B.I.4.","Odložený daňový závazek (pohledávka -)","Deferred taxes  liabilities (receivables - )","Abgelegte Steuerforderungen Verbindlichkeiten (Forderungen -)",null,"R.2002",{"$nulls":5},-484.56887500000005,-814.028875,-899.528875,-985.028875,-1070.528875,-1070.528875,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,-1352.2469999999998,0,{"$nulls":179},5049.872240000001]
["R_P_B_II",null,null,"-",null,null,null,87,"B.II.","Dlouhodobé závazky","Long-term liabilities","Langfristige Verbindlichkeiten",null,null,null,4282,4771,3917,3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},26750]
["R_P_B_II_1",null,null,null,"-",null,null,88,"B.II.1.","Závazky k podnikům s rozhod. vlivem","Liabilities to subsidiaries","Verbindlichkeiten gegen Betrieben mit herrschendem Einfluss",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_P_B_II_1a",{"$nulls":6},"88a","B.II.1.a","   - závazky k podnikům s rozhod. vlivem úročené","","Verzinste Verbindlichkeiten gegen Betrieben mit herrschendem Einfluss"]
["R_P_B_II_1b",{"$nulls":6},"88b","B.II.1.b","   - závazky k podnikům s rozhod. vlivem ostatní","","Sonstige Verbindlichkeiten gegen Betrieben mit herrschendem Einfluss"]
["R_P_B_II_2",null,null,null,"-",null,null,89,"B.II.2.","Závazky k podnikům s podstat. vlivem","Liabilities to entities with significant influence","Verbindlichkeiten gegen Betriebe mit substantiellem Einfluss",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_P_B_II_2a",{"$nulls":6},"89a","B.II.2.a","   - závazky k podnikům s podstat. vlivem úročené","","Verzinste Verbindlichkeiten gegen Betriebe mit substantiellem Einfluss"]
["R_P_B_II_2b",{"$nulls":6},"89b","B.II.2.b","   - závazky k podnikům s podstat. vlivem ostatní","","Sonstige Verbindlichkeiten gegen Betrieben mit herrschendem Einfluss"]
["R_P_B_II_3_",{"$nulls":6},90,"B.II.3.","Dlouhodobé přijaté zálohy","Long-term deposits received","Langfristige erhaltene Anzahlungen",null,null,null,1720,1362,{"$nulls":198},1000]
["R_P_B_II_4",{"$nulls":6},91,"B.II.4.","Emitované dluhopisy","Bonds payable","Emitierte Schuldscheine"]
["R_P_B_II_5",{"$nulls":6},92,"B.II.5.","Dlouhodobé směnky k úhradě","Long.term notes payable","Langfristige Schuldwechseln"]
["R_P_B_II_6",null,null,null,"-",null,null,93,"B.II.6.","Jiné dlouhodobé závazky","Other long-term liabilities","Sonstige langfristige Verbindlichkeiten",null,null,null,2562,3409,3917,3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},15750]
["R_P_B_II_6a",{"$nulls":6},"93a","B.II.6.a","   - jiné dlouhodobé závazky úročené","","Sonstige langfristige verzinste Verbindlichkeiten",null,null,null,2562,3409,3917,3445,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_6b",{"$nulls":6},"93b","B.II.6.b","   - jiné dlouhodobé závazky z komplexního pronájmu","","Langfristige Verbindlichkeiten von Mietzahlung für Komplexleasing"]
["R_P_B_II_6c",{"$nulls":6},"93c","B.II.6.c","   - jiné dlouhodobé závazky ostatní","","Andere sonstige langfristige Verbindlichkeiten",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III",null,null,"-",null,null,null,94,"B.III.","Krátkodobé závazky","Current liabilities","Kurzfristige Verbindlichkeiten",null,null,null,11362,14593,14345,14556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},32597.722172656493]
["R_P_B_III_1",null,null,null,"-",null,null,95,"B.III.1.","Závazky z obchodního styku","Accounts payable","Verbindlichkeiten aus Lieferungen und Leistungen",null,null,null,9765,12177,12019,11950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_1a",{"$nulls":6},"95a","B.III.1.a","   - z obchodního styku",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_1b",{"$nulls":6},"95b","B.III.1.b","   - krátkodobé přijaté zálohy"]
["R_P_B_III_2",{"$nulls":6},96,"B.III.2.","Závazky ke společníkům a sdružení","Payable to related partners","Verbindlichkeiten gegen Gesellschafter und verbundene Unternehmen",null,null,null,500,1004,1004,1004,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_3",{"$nulls":6},97,"B.III.3.","Závazky k zaměstnancům","Payroll (Salaries) payable","Verbindlichkeiten gegen Angestellten",null,null,null,640,667,571,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_4",{"$nulls":6},98,"B.III.4.","Závazky ze sociálního zabezpečení","Social security payable","Verbindlichkeiten aus sozialen Abgaben",null,null,null,383,394,352,648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_5",null,null,null,"-",null,null,99,"B.III.5.","Stát - daňové závazky a dotace","Taxes payable ","Staat - Steuerverbindlichkeiten und Dotationen",null,null,null,74,351,399,354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},8208.323769468512]
["R_P_B_III_5a",{"$nulls":6},"99a","B.III.5.a","   - závazek daně z příjmů","","  - Verbindlichkeit aus Einkommensteuer",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},8208.323769468512]
["R_P_B_III_5b",{"$nulls":6},"99b","B.III.5.b","   - závazek daně z přidané hodnoty","","  - Verbindlichkeit aus Mehrwertsteuer"]
["R_P_B_III_5c",{"$nulls":6},"99c","B.III.5.c","   - ostatní daňové závazky","","  - Sonstige Steuerverbindlichkeiten"]
["R_P_B_III_6",{"$nulls":7},"B.III.6.","Stát - odložený daňový závazek","Defferred taxes payable","Staat - abgelegte Steurverbindlichkeiten",null,"R.2001",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_P_B_III_7",{"$nulls":6},100,"B.III.6.","Závazky k podnikům s rozhod. vlivem","Payable to subsidiaries","Verbindlichkeiten gegen Betriebe mit herrschendem Einfluss"]
["R_P_B_III_8",{"$nulls":6},101,"B.III.7.","Závazky k podnikům s podstat. vlivem","Payable to entities with significant influence","Verbindlichkeiten gegen Betrieben mit substantiellem Einfluss"]
["R_P_B_III_9",{"$nulls":6},102,"B.III.8.","Jiné závazky","Other payables","Sonstige Verbindlichkeiten"]
["R_P_B_IV",null,null,"-",null,null,null,103,"B.IV.","Bankovní úvěry a výpomoci","Bank loans and other credit","Bankkredite (Darlehen) und Bankhilfen",null,null,null,8708,9026,8086,7954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":178},46706]
["R_P_B_IV_1",{"$nulls":6},104,"B.IV.1.","Bankovní úvěry dlouhodobé","Long-term bank loans","Langfristige Bankkredite (Darlehen)"]
["R_P_B_IV_2",{"$nulls":6},105,"B.IV.2.","Běžné bankovní úvěry","Short-term bank loans","Kurzfristige Bankkredite (Darlehen)",null,null,null,8227,8485,8086,7954,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV_3",{"$nulls":6},106,"B.IV.3.","Krátkodobé finanční výpomoci (dopočtené automatizovaně)","Other short-term credit","Kurzfristige Finanzhilfen",null,null,null,481,541,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0," KDYŽ(AJ7>s_posledni_rok;0;KDYŽ(s_plug_uver;KDYŽ(AJ8-(AJ88+AJ107+AJ113+AJ127+AJ143+AJ144+AJ146)>=0;AJ8-(AJ88+AJ107+AJ113+AJ127+AJ143+AJ144+AJ146);0);0))",{"$nulls":93},"AJ143"," KDYŽ(AJ7>s_posledni_rok;0;KDYŽ(s_plug_uver;KDYŽ(AJ8-(AJ144+AJ142+AJ141+AJ127+AJ111+AJ105+AJ86)>=0;AJ8-(AJ144+AJ142+AJ141+AJ127+AJ111+AJ105+AJ86);0);0))"]
["R_P_C",null,"-",{"$nulls":4},107,"C.","Ostatní pasiva - přechodné účty pasiv","Other liabilities and equity ","Sonstige Passiven - transitorische und antizipative Posten",null,null,null,525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},3038]
["R_P_C_I",null,null,"-",null,null,null,108,"C.I.","Časové rozlišení","Accrued liabilities","Transitorische und antizipative Posten",null,null,null,525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":177},285]
["R_P_C_I_1",{"$nulls":6},109,"C.I.1.","Výdaje příštích období","Accrued expenses","Antizipative Ausgaben",null,null,null,525,0,null,0]
["R_P_C_I_2",{"$nulls":6},110,"C.I.2.","Výnosy příštích období","Unearned revenues","Transitorische Erträge"]
["R_P_C_I_3",{"$nulls":7},"C.I.3.","Kurzové rozdíly pasivní","Exchange rate differences (credit balance)","Passive Kursdifferenzen",null,"R.2001",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":179},0]
["R_P_C_II",{"$nulls":6},111,"C.II.","Dohadné účty pasivní","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten"]
[]
["R_A-P",{"$nulls":8},"Aktiva - pasiva","Total Assets - total liabilities and equity","Aktiva - pasiva",null,null,null,52217,0,0,0,0,0,0,0,0,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625]
[]
[]
[null,"-",{"$nulls":7},"Změny dlouhodobého majetku","Změny investičního majetku","Änerungen der Anlagewerte"]
[]
[null,null,"-",null,null,null,1,null,null,"Porovnání daňových a účetních odpisů"]
["DO_EQ_UC",{"$nulls":5},"z",1,null,"Daňové odpisy celkem",{"$nulls":5},0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_ZAD",{"$nulls":5},1,1,null,"Sumární zadání daňových odpisů vč. setrvačného bloku modelu investic "]
["DO_MODINV",{"$nulls":5},1,2,null,"Daňové odpisy nových investic z modelu investic",{"$nulls":5},0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_VYP",{"$nulls":6},2,null,"Účetní odpisy celkem",{"$nulls":5},0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["ROZDIL_DAN_UC",{"$nulls":6},3,null,"Rozdíl daňové - účetní odpisy",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":6},"Dlouhodobý nehmotný majetek","Software","Software"]
["R_A_B_I_1_",{"$nulls":6},5,"B.I.1","Odpisy ze zřizovacích nákladů"]
[{"$nulls":9},"Nehmotné výsledky výzkumu a vývoje"]
["R_A_B_I_2_",null,"-",{"$nulls":4},6,"B.I.2","Nehmotné výsledky výzkumu a vývoje (V&V)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_2a",{"$nulls":6},"6.1","B.I.2a","Pořízení nehmotných výsledků V&V - nákupem"]
["R_A_B_I_2b",{"$nulls":6},"6.2","B.I.2b","Pořízení nehmotných výsledků V&V - aktivací"]
["R_A_B_I_2c",{"$nulls":6},"6.3","B.I.2c","Odpisy nehmotných výsledků V&V "]
["R_A_B_I_2d",{"$nulls":6},"6.4","B.I.2d","Prodej nehmotných výsledků V&V - prodejní cena"]
["R_A_B_I_2_ZH",{"$nulls":6},"6.5","B.I.2d","Zůstatková hodnota prodaných nehmotných výsledků V&V "]
["R_A_B_I_2_NV",{"$nulls":6},"6.6","B.I.2d","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Software"]
["R_A_B_I_3_",null,"-",{"$nulls":4},7,"B.I.3.","Software","Software","Software",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_3a",{"$nulls":6},"7.1","B.I.3.a","Nabytí software formou nákupem nebo rekonstrukcí","","Erwerbung durch Investitions-, Aktivations-, Rekonstuktionsform",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_3AKT",{"$nulls":6},"7.2","B.I.3.b","Nabytí software aktivací",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_3b",{"$nulls":6},"7.3","B.I.3.c","Odpisy ze software získaného nákupem, aktivací nebo rekonstrukcí ","","Abschreibungen von Erwerbung durch Investitions-, Aktivations-, Rekonstruktionsform",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_3c",{"$nulls":6},"7.4","B.I.3.d","Nabytí z komplexního pronájmu - pronajímatel ","","Erwerbung durch Koplexleasing - Vermieter"]
["R_A_B_I_3d",{"$nulls":6},"7.5","B.I.3.e","Nabytí z komplexního pronájmu - nájemce","","Erwerbung durch Koplexleasing - Mieter"]
["R_A_B_I_3e",{"$nulls":6},"7.6","B.I.3.f","Odpisy z komplexního pronájmu - pronajímatel ",null,"Abschreibungen von Komplexleasing - Vermieter"]
["R_A_B_I_3f",{"$nulls":6},"7.7","B.I.3.g","Odpisy z komplexního pronájmu - nájemce","","Abschreibungen von Komplexleasing - Mieter"]
["R_A_B_I_3_NV",{"$nulls":6},"7.8","B.I.3.h","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_3g",{"$nulls":6},"7.9","B.I.3.i","Opravné položky ","","Korrekturposten",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Ocenitelná práva"]
["R_A_B_I_4_",null,"-",{"$nulls":4},8,"B.I.4.","Ocenitelná práva",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_4a",{"$nulls":6},"8.1","B.I.4.a","Nabytí ocenitelných práv"]
["R_A_B_I_4b",{"$nulls":6},"8.2","B.I.4.b","Odpisy ocenitelných práv"]
["R_A_B_I_4c",{"$nulls":6},"8.3","B.I.4.c","Prodej ocenitelných práv "]
["R_A_B_I_4_ZH",{"$nulls":6},"8.4","B.I.4.d","Zůstatková hodnota prodaných ocenitelných práv"]
["R_A_B_I_4_NV",{"$nulls":6},"8.5","B.I.4.e","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Jiný dlouhodobý nehmotný majetek","Other intangibles","Geringwertige immaterielle Anlagewerke"]
["R_A_B_I_5_a",null,"-",{"$nulls":4},9,"B.I.5.","Ostatní dlouhodobý nehmotný majetek","Other intangibles","Geringwertige immaterielle Anlagewerke",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_5_a1",{"$nulls":6},"9.1","B.I.5.a","Nabytí","","Erwerbung"]
["R_A_B_I_5_a2",{"$nulls":6},"9.2","B.I.5.b","Odpisy","","Abschreibungen"]
["R_A_B_I_5c",{"$nulls":6},"9.3","B.I.5.c","Prodej ostatního dlouhodobého nehmotného majetku "]
["R_A_B_I_5_ZH",{"$nulls":6},"9.4","B.I.5.d","Zůstatková hodnota prodaného ostatního NDM"]
["R_A_B_I_5_NV",{"$nulls":6},"9.5","B.I.5.e","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Pozemky","Land","Grundstücke"]
["R_A_B_II_1_",null,"-",{"$nulls":4},13,"B.II.1.","Pozemky","Land","Grundstücke",null,null,null,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763]
["R_A_B_II_1a",{"$nulls":6},"13.1","B.II.1.a","Nabytí pozemku nákupem ","","Erwerbung und Verkauf durch Investitionsform"]
["R_A_B_II_1b",{"$nulls":6},"13.2","B.II.1.b","Nabytí z komplexního pronájmu - pronajímatel","","Erwerbung von Komplexleasing - Vermieter"]
["R_A_B_II_1c",{"$nulls":6},"13.3","B.II.1.c","Nabytí z komplexního pronájmu - nájemce","","Erwerbung von Komplexleasing - Mieter"]
["R_A_B_II_1e",{"$nulls":6},"13.4","B.II.1.d","Prodej pozemků (prodejní cena)"]
["R_A_B_II_1f",{"$nulls":6},"13.5","B.II.1.e","Pořizovací hodnota  prodaných pozemků"]
["R_A_B_II_NV",{"$nulls":6},"13.6","B.II.1.f","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_1d",{"$nulls":6},"13.7","B.II.1.g","Opravné položky","","Korrekturposten",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Stavby","Plant (buildings, factory halls, constructions)","Gebäude, Hallen, Bauten"]
["R_A_B_II_2_",null,"-",{"$nulls":4},14,"B.II.2.","Stavby","Plant (buildings, factory halls, constructions)","Gebäude, Hallen, Bauten",null,null,null,4601,5173,4777,4671,4221,3771,3321,2871,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421]
["R_A_B_II_2a",{"$nulls":6},"14.1","B.II.2.a","Nabytí staveb nákupem nebo rekonstrukcí","","Erwerbung durch Investitions-, Aktivations-, Rekonstruktionsform",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_2AKT",{"$nulls":6},"14.2","B.II.2.b","Nabytí staveb aktivací",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_2b",{"$nulls":6},"14.3","B.II.2.c","Odpisy ze staveb získaných nákupem, aktivací nebo rekonstrukcí","","Abschreibungen von Erwerbung durch Investitions-, Aktivations-, Rekonstruktionsform",{"$nulls":7},450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_2e",{"$nulls":6},"14.4","B.II.2.d","Nabytí z komplexního pronájmu - pronajímatel","","Erwerbung durch Komplexleasing - Vermieter"]
["R_A_B_II_2f",{"$nulls":6},"14.5","B.II.2.e","Nabytí z komplexního pronájmu - nájemce","","Erwerbung durch Komplexleasing - Mieter"]
["R_A_B_II_2g",{"$nulls":6},"14.6","B.II.2.f","Odpisy z komplexního pronájmu - pronajímatel",null,"Abschreibungen von Komplexleasing - Vermieter"]
["R_A_B_II_2h",{"$nulls":6},"14.7","B.II.2.g","Odpisy z komplexního pronájmu - nájemce","","Abschreibungen von Komplexleasing - Mieter"]
["R_A_B_II_2_LKV",{"$nulls":6},"14.8","B.II.2.h","Vyřazení staveb likvidací"]
["R_A_B_II_2c",{"$nulls":6},"14.9","B.II.2.i","Prodej staveb","","Abverkauf"]
["R_A_B_II_2_ZH",{"$nulls":6},"14.10","B.II.2.j","Zůstatková cena prodaných staveb"]
["R_A_B_II_2_NV",{"$nulls":6},"14.11","B.II.2.k","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_2i",{"$nulls":6},"14.12","B.II.2.l","Opravné položky","","Korrekturposten (-)",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Samostatné movité věci a soubory movitých věcí","Independent movables and sets of movables","Selbständige bewegliche Sachen und die Komplexe der beweglichen Sachen"]
["R_A_B_II_3_",null,"-",{"$nulls":4},15,"B.II.3.","Samostatné movité věci a soubory movitých věcí","Independent movables and sets of movables","Selbständige bewegliche Sachen und die Komplexe der beweglichen Sachen",null,null,null,3395,3727,3630,2784,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_3a",{"$nulls":6},"15.1","B.II.3.a","Nabytí formou nákupu nebo rekonstrukcí","","Erwerbung durch Investitions-, Aktivations-, Rekonstruktionsform",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_3AKT",{"$nulls":6},"15.2","B.II.3.b","Nabytí aktivací",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_3b",{"$nulls":6},"15.3","B.II.3.c","Odpisy z nabytí formou investice, aktivace nebo rekonstrukce","","Abschreigungen von Erwerbung durch Investitions-, Aktivations-, Rekonstruktionsform",{"$nulls":7},1500,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_3d",{"$nulls":6},"15.4","B.II.3.d","Nabytí z komplexního pronájmu - pronajímatel","","Erwerbung durch Komplexleasing - Vemieter"]
["R_A_B_II_3e",{"$nulls":6},"15.5","B.II.3.e","Nabytí z komplexního pronájmu - nájemce","","Erwerbung durch komplexleasing - Mieter"]
["R_A_B_II_3f",{"$nulls":6},"15.6","B.II.3.f","Odpisy z komplexního pronájmu - pronajímatel",null,"Abschreibungen von Komplexleasing - Vermieter"]
["R_A_B_II_3g",{"$nulls":6},"15.7","B.II.3.g","Odpisy z komplexního pronájmu - nájemce","","Abschreibungen von Komplexleqsing - Mieter"]
["R_A_B_II_3h",{"$nulls":6},"15.8","B.II.3.h","Odkupní cena předmětů z leasingu","","Leasingabverkaufpreis"]
["R_A_B_II_3i",{"$nulls":6},"15.9","B.II.3.i","Odpisy odkupní ceny z leasingu","","Abschreibungen von Leasingabwerkaufpreis"]
["R_A_B_II_3k",{"$nulls":6},"15.10","B.II.3.j","Nabytí z poskytnutého leasingu"]
["R_A_B_II_3l",{"$nulls":6},"15.11","B.II.3.k","Odpisy z poskytnutého leasingu"]
["R_A_B_II_3_LKV",{"$nulls":6},"15.12","B.II.3.l","Vyřazení majetku likvidací"]
["R_A_B_II_3c",{"$nulls":6},"15.13","B.II.3.m","Prodej majetku","","Abverkauf"]
["R_A_B_II_3_ZH",{"$nulls":6},"15.14","B.II.3.n","Zůstatková cena prodaného majetku"]
["R_A_B_II_3_NV",{"$nulls":6},"15.15","B.II.3.o","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_3j",{"$nulls":6},"15.16","B.II.3.p","Opravné položky","","Korrekturposten",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Pěstitelské celky trvalých porostů"]
["R_A_B_II_4_",null,"-",{"$nulls":4},16,"B.II.4.","Pěstitelské celky trvalých porostů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_4a",{"$nulls":6},"16.1","B.II.4.a","Pořízení pěstitelských celků trvalých porostů"]
["R_A_B_II_4b",{"$nulls":6},"16.2","B.II.4.b","Odpisy pěstitelských celků trvalých porostů"]
["R_A_B_II_4c",{"$nulls":6},"16.3","B.II.4.c","Prodej pěstitelských celků trvalých porostů"]
["R_A_B_II_4_ZH",{"$nulls":6},"16.4","B.II.4.d","Zůstatková cena prodaného majetku"]
["R_A_B_II_4_NV",{"$nulls":6},"16.5","B.II.4.e","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Základní stádo a tažná zvířata"]
["R_A_B_II_5_",null,"-",{"$nulls":4},17,"B.II.5.","Základní stádo a tažná zvířata",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_5a",{"$nulls":6},"17.1","B.II.5.a","Pořízení základního stáda a tažných zvířat"]
["R_A_B_II_5b",{"$nulls":6},"17.2","B.II.5.b","Odpisy základního stáda a tažných zvířat"]
["R_A_B_II_5c",{"$nulls":6},"17.3","B.II.5.c","Prodej základního stáda a tažných zvířat"]
["R_A_B_II_5_ZH",{"$nulls":6},"17.4","B.II.5.d","Zůstatková cena prodaného majetku"]
["R_A_B_II_5_NV",{"$nulls":6},"17.5","B.II.5.e","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Jiný dlouhodobý hmotný majetek","Other fixed assets","Geringwertige Wirtschaftsgüter"]
["R_A_B_II_6a_",null,"-",{"$nulls":4},"18a","B.II.6.a","Ostatní dlouhodobý hmotný majetek","Other fixed assets","Geringwertige Wirtschaftsgüter",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_6a1",{"$nulls":6},"18a.1","B.II.6.a.1","Nabytí","","Erwerbung"]
["R_A_B_II_6a2",{"$nulls":6},"18a.2","B.II.6.a.2","Odpisy","","Abschreibungen"]
["R_A_B_II_6a3",{"$nulls":6},"18a.3","B.II.6.a.3","Prodej jiného dlouhodobého majektu"]
["R_A_B_II_6a_ZH",{"$nulls":6},"18a.4","B.II.6.a.4","Zůstatková cena prodaného majetku"]
["R_A_B_II_6a_NV",{"$nulls":6},"18a.5","B.II.6.a.5","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_6b_",null,"-",{"$nulls":4},"18b","B.II.6.b","Umělecká díla, sbírky, drahé kovy","Umělecká díla, sbírky, drahé kovy","Umělecká díla, sbírky, drahé kovy",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_6b1",{"$nulls":6},"18b.1","B.II.6.b.1","Nákup","Nákup","Nákup"]
["R_A_B_II_6b2",{"$nulls":6},"18b.2","B.II.6.b.2","Prodej uměleckých děl, sbírek aj.","Prodej (prodejní cena)","Prodej (prodejní cena)"]
["R_A_B_II_6b_ZH",{"$nulls":6},"18b.3","B.II.6.b.3","Pořizovací hodnota prodaných uměleckých děl","Prodej (nákupní cena)","Prodej (nákupní cena)"]
["R_A_B_II_6b_NV",{"$nulls":6},"18b.4","B.II.6.b.4","Nepeněžní vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_6b4",{"$nulls":6},"18b.5","B.II.6.b.5","Opravné položky","","Korrekturposten",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},2]
[null,null,"-",{"$nulls":6},"Poskytnuté zálohy na dlouhodobý majetek","Deposits toward fixed assets","Bezahlte Vorschüsse an Sachvermögen"]
["R_A_B_I_7_",{"$nulls":6},11,"B.I.7.","Poskytnuté zálohy na dlouhodobý nehmotný majetek (+,-)"]
["R_A_B_II_8_",{"$nulls":6},20,"B.II.8.","Poskytnuté zálohy na dlouhodobý hmotný majetek celkem","Deposits toward fixed assets","Bezahlte Vorschüsse an Sachvermögen",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_8a",{"$nulls":6},"20a","B.II.8.a","Zálohy na odkoupení za zůst. cenu leasingu","","Vorschüsse an Abverkauf des Leasingresterte"]
["R_A_B_II_8b",{"$nulls":6},"20b","B.II.8.b","Jiné zálohy na DHM (+ poskytnutí, - čerpání, zúčtování)","","Sonstige Vörschusse an Sachvermögen"]
["R_A_B_III_7_",{"$nulls":6},29,"B.III.7","Poskytnuté zálohy na dlouhodobý finanční majetek (+, -)"]
{"$rows_empty":73}
[{"$nulls":9},"Bilance nepeněžitého vkladu"]
[{"$nulls":9},"Dlouhodobý nehmotný majetek",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Dlouhodobý hmotný majetek",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Dlouhodobý finanční majetek",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Stálá aktiva celkem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zásoby",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Pohledávky dlouhodobé",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Pohledávky krátkodobé",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Oběžná aktiva celkem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Peněžní vklad celkem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Bilance základního kapitálu"]
[{"$nulls":9},"Celkové zvýšení z emisí akcií (vč.ážia)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"z toho emisní ažio",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Peněžní vklad (s.r.o.)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení z emisního ažia",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení z ost.kap.fondů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení z nerozděleného zisku",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení z rezervního fondu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení z nedělitelných fondů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení ze statutárních a ostatních fondů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Snížení ZK o vlastní akcie",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Snížení jmenovité hodnoty VK",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Snížení ZK s výplatou akcionářům",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení o věcný vklad",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zvýšení ZK",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Snížení ZK",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Tržby z prodeje  dlouhodobého majetku celkem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":7},"6.5","B.I.2d","Zůstatková hodnota prodaných nehmotných výsledků V&V ",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"8.4","B.I.4.d","Zůstatková hodnota prodaných ocenitelných práv",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"9.4","B.I.4.d","Zůstatková hodnota prodaného jiného NDM",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"13.5","B.II.1.e","Pořizovací hodnota  prodaných pozemků",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"14.8","B.II.2.h","Zůstatková cena prodaných staveb",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"15.12","B.II.3.l","Zůstatková cena prodaného majetku",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"16.3","B.II.4.c","Zůstatková hodnota pěstitelských celků trvalých porostů",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"17.4","B.II.5.d","Zůstatková cena prodaných tažných zvířat",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"18a.4","B.II.6.a.4","Zůstatková cena jiného DHM",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"18b3","B.II.6.b.3","Pořizovací hodnota prodaných uměleckých děl","Prodej (nákupní cena)","Prodej (nákupní cena)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zůstatková cena prodaného majetku celkem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zůstatková cena prodaného nehmotného majetku ",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Zisk (ztráta) z prodeje SA celkem",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":13},1]
[{"$nulls":9},"Součet odpisů ze software, staveb a strojů z tabulky",{"$nulls":5},0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_MOD_D",{"$nulls":6},"Daňové odpisy",null,"Součet odpisů z modelu daňové",null,null,null,"mod.inv.",null,null,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_MOD_U",{"$nulls":6},"Účetní odpisy",null,"Součet odpisů z modelu - účetní",null,null,null,"mod.inv.",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":9},"Úročené cizí zdroje",{"$nulls":5},11270,12435,12003,11399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UCZ_EV",{"$nulls":8},"Úročené cizí zdroje (pro EVALENT) ",{"$nulls":5},2562,3409,3917,3445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Položky pro přenos do PROJEKTů"]
[{"$nulls":9},"PT PROJEKTU"]
["PHV_P0",{"$nulls":8}," 1. Provozní hospodářský výsledek před zdaněním",{"$nulls":5},-52652,-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP",{"$nulls":8}," 2. Odpisy dlouhodobého majetku",{"$nulls":5},1899,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZR",{"$nulls":8}," 3. Změna zůstatků rezerv (bez odlož.daň pohl./záv.)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZCR",{"$nulls":8}," 4. Změna zůstatků časového rozlišení a dohadných účtů",{"$nulls":5},0,238,1696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZOP",{"$nulls":8}," 5. Změna zůstatků opravných položek k DM",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZ_PSA",{"$nulls":8}," 6. Zisk (ztráta) z prodeje stálých aktiv",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PK",{"$nulls":8}," 7. Pracovní kapitál",{"$nulls":5},3787,-329,-242,187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPK",{"$nulls":8}," 8. Přírůstek pracovního kapitálu",{"$nulls":5},3787,-4116,87,429,-187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NDNM",{"$nulls":8}," 9. Nabytí dlouhodobého nehmotného majetku",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP",{"$nulls":8},"10. Nákup pozemků",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NDHM_S",{"$nulls":8},"11. Nabytí dlouhodobého hmotného majetku - stavby",{"$nulls":5},0,3056,1609,1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"PT_VLASTNiKA"]
["NU",{"$nulls":8}," 1. Nákladové úroky",{"$nulls":5},516,507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUDUO",{"$nulls":8}," 2. Změny bankovních úvěrů, dodavatelských úvěrů a obligací",{"$nulls":5},0,489,-854,-272,-3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZK",{"$nulls":8}," 3. Zvýšení základního kapitálu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DD",{"$nulls":8}," 4. Dary a dotace",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VDPZ",{"$nulls":8}," 5. Vyplacené dividendy a podíly na zisku",{"$nulls":5},0,52271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"NÁKLADY KAPITÁLU PROPOJENÉHO PROJEKTU (PRO DRUHÝ PROJEKT)"]
["NVK",{"$nulls":8},"1. Náklady vlastního kapitálu ",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PVK",{"$nulls":8},"2. Podíl vlastního kapitálu (z finančního plánu)",{"$nulls":5},0,1.6607270135424093,-0.6287726358148894,-1.701008329679965,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["PVK_zad",{"$nulls":8},"3. Uživatelská korekce podílu vlastního kapitálu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PVK_uz",{"$nulls":8},"4. Podíl vlastního kapitálu užitý k výpočtu",{"$nulls":5},"ř23(22)",1.6607270135424093,-0.6287726358148894,-1.701008329679965,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["NCK",{"$nulls":8},"5. Náklady cizího kapitálu",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PCK",{"$nulls":8},"6. Podíl CIZÍHO kapitálu užitý k výpočtu",{"$nulls":5},{"$error":"#VALUE!"},98.33927298645759,100.62877263581488,101.70100832967996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SDP",{"$nulls":8},"7. Sazba daně z příjmu",{"$nulls":5},0,21,21,19,19,19,19,19,19,19,19,24,24,24,24,24,24,24,24,24,24]
["WACC",{"$nulls":8},"8. Vážené náklady celkového kapitálu užitého k financování podniku",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_rozvaha_10","index":23,"n_rows":169,"n_cols":34,"rows_kept":169,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ROZK",{"$nulls":6},"CR","IR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4]
[]
[{"$nulls":9},"I.9. Rozvaha - met.2010","I.8. Balance Sheet (met. 2010)","I.8.  Vermögensbilanz (meth. 2010)"]
[{"$nulls":9},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":13},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["R_A","-",{"$nulls":5},1,null,"AKTIVA CELKEM","TOTAL ASSETS","SUMME DER AKTIVEN",null,29367,28623,26273,25961,-2259.7936249999984,-3664.3336249999993,-4028.8336249999993,-4393.333624999999,-4757.833624999999,7254.528875,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,6184]
["R_A_A",{"$nulls":6},2,"A.","Pohledávky za upsaný základní kapitál ","Stock subscriptions receivable","Forderungen an subskribenes Eigenvermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B",null,"-",{"$nulls":4},3,"B.","Dlouhodobý majetek","Fixed assets","Anlagevermogen",null,11759,12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["R_A_B_I",null,null,"-",null,null,null,4,"B.I.","Dlouhodobý nehmotný majetek","Intagible assets","Immaterielle Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_1",{"$nulls":6},5,"B.I.1.","Zřizovací výdaje","Organization costs","Gründungskosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_2",{"$nulls":6},6,"B.I.2.","Nehmotné výsledky výzkumu a vývoje","Capitalised research and development costs","Immaterielle Erträge aus der Forschung und ähnlicher Tätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_3",{"$nulls":6},7,"B.I.3.","Software","Software","Software",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_4",{"$nulls":6},8,"B.I.4.","Ocenitelná práva","Intellectual property","Bewertbare Schutzrechte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_5",{"$nulls":6},9,"B.I.5.","Goodwill (+/-)","Goodwill","Goodwill",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_6",{"$nulls":6},10,"B.I.6.","Jiný dlouhodobý nehmotný majetek","Other intangibles","Sonstige immaterielle Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_7",{"$nulls":6},11,"B.I.7.","Nedokončený dlouhodobý nehmotný majetek","Acquisition intangibles assets in progress ","Unfertige Immaterielle Investitionen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_8",{"$nulls":6},12,"B.I.8.","Poskytnuté zálohy na dlouhodobý nehmotný majetek","Deposits toward intangible assets acquisition","Bezahlte Vorschüsse an Immaterielle Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II",null,null,"-",null,null,null,13,"B.II.","Dlouhodobý hmotný majetek","Tangible fixed assets","Sachanlagen",null,11759,12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["R_A_B_II_1",{"$nulls":6},14,"B.II.1.","Pozemky","Land","Grundstüke",null,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763,3763]
["R_A_B_II_2",{"$nulls":6},15,"B.II.2.","Stavby","Plant (buildings, factory halls, constructions)","Gebäude, Hallen, Bauten",null,4601,5173,4777,4671,4221,3771,3321,2871,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421,2421]
["R_A_B_II_3",{"$nulls":6},16,"B.II.3.","Samostatné movité věci a soubory movitých věcí","Capital equipment","Selbständige bewegliche Sachen und die Komplexe der beweglichen Sachen",null,3395,3727,3630,2784,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_4",{"$nulls":6},17,"B.II.4.","Pěstitelské celky trvalých porostů","Orchards and vineyards","Ständige Kultivationbestände",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_5",{"$nulls":6},18,"B.II.5.","Dospělá zvířata a jejich skupiny","Herd and draught animals","Grundherd und Zugtiere",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_6",{"$nulls":6},19,"B.II.6.","Jiný dlouhodobý hmotný majetek","Other fixed assets","Sonstige Sachanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_7",{"$nulls":6},20,"B.II.7.","Nedokončený dlouhodobý hmotný majetek","Acquisition of fixed assets in progress ","Unfertige immaterielle Investitionen und Sachanlagen im Bau",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_8",{"$nulls":6},21,"B.II.8.","Poskytnuté zálohy na dlouhodobý hmotný majetek","Deposits given toward fixed asset acquisition","Bezahlte Vorschüsse an immaterielle Anlagewerte und Sachanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_9",{"$nulls":6},22,"B.II.9.","Oceňovací rozdíl k nabytému majetku","Adjustment to gained property","Korrekturposten zu erwerbten Anlagenwerten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III",null,null,"-",null,null,null,23,"B.III.","Dlouhodobý finanční majetek","Financial assets","Finanzanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_1",{"$nulls":6},24,"B.III.1.","Podíly v ovládaných a řízených osobách","Investments in subsidiaries with controlling influence","Beteiligungen in Betrieben mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_2",{"$nulls":6},25,"B.III.2.","Podíly v účetních jednotkách pod podstatným vlivem","Investments in entities with significant influence","Beteiligungen in Betrieben mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_3",{"$nulls":6},26,"B.III.3.","Ostatní dlouhodobé CP a podíly","Other investments and deposits","Andere Wertpapiere und Beteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_4",{"$nulls":6},27,"B.III.4.","Půjčky a úvěry - ovládající a řídící osoba, podstatný vliv","Loans to subsidiaries","Ausleihungen von der Seite der verbundenen Unternehmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_5",{"$nulls":6},28,"B.III.5.","Jiný dlouhodobý finanční majetek","Other investments","Sonstige Finanzanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_6",{"$nulls":6},29,"B.III.6.","Pořizovaný dlouhodobý finanční majetek","Acquisition of Financial assets in progress ","Unfertige Finanzanlagen im Bau",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_7",{"$nulls":6},30,"B.III.7.","Poskytnuté zálohy na dlouhodobý finanční majetek","Deposits given toward Long-term financial assets ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C",null,"-",{"$nulls":4},31,"C.","Oběžná aktiva","Current assets","Umlaufvermögen",null,15259,14264,14103,14743,-11527.793624999998,-11198.333625,-11112.833625,-11027.333625,-10941.833625,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
["R_A_C_I",null,null,"-",null,null,null,32,"C.I.","Zásoby","Inventory","Vorräte",null,8501,8555,8408,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_1",{"$nulls":6},33,"C.I.1.","Materiál","Raw materials","Roh-, Hilfs- und Betriebsstoffe",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_2",{"$nulls":6},34,"C.I.2.","Nedokončená výroba a polotovary","Work in process","Unfertige Erzeugnisse und Halberzeugnisse",null,171,90,276,324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_3",{"$nulls":6},35,"C.I.3.","Výrobky","Manufactured goods","Fertige Erzeugnisse",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_4",{"$nulls":6},36,"C.I.4.","Mladá zvířata a jejich skupiny","Animals","Tiere",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_5",{"$nulls":6},37,"C.I.5.","Zboží","Merchandise","Handelsware",null,8330,8465,8132,8365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_6",{"$nulls":6},38,"C.I.6.","Poskytnuté zálohy na zásoby","Deposits toward inventory acquisition","Bezahlte Anzahlungen an Vorräte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II",null,null,"-",null,null,null,39,"C.II.","Dlouhodobé pohledávky","Long-term receivables","Langfristige Forderungen",null,0,0,0,0,484.56887500000005,814.028875,899.528875,985.028875,1070.528875,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
["R_A_C_II_1",{"$nulls":6},40,"C.II.1.","Pohledávky z obchodních vztahů","Long-term trade receivables","Forderungen aus Lieferungen und Leistungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_3",{"$nulls":6},41,"C.II.2.","Pohledávky - ovládající a řídící osoba","Long-term receivables from subsidiaries","Forderungen an Betriebe mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_4",{"$nulls":6},42,"C.II.3.","Pohledávky - podstatný vliv","Long-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_5",{"$nulls":6},43,"C.II.4.","Pohledávky za společníky, členy družstva a účastníky sdružení","Long-term receivables from related parties","Forderungen an Belegschaftsmitglieder und verbundene Unternehmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},44,"C.II.5.","Dlouhodobé poskytnuté zálohy",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_6",{"$nulls":6},45,"C.II.6.","Dohadné účty aktivní","Estimated pre-paid items","Aktive ungewisse Posten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_7",{"$nulls":6},46,"C.II.7.","Jiné pohledávky ","Long-term other receivables","Sonstige Forderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_8",{"$nulls":6},47,"C.II.8.","Odložená daňová pohledávka","Receivable - deferred taxes","Abgelegte Steuerforderungen",null,0,0,0,0,484.56887500000005,814.028875,899.528875,985.028875,1070.528875,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
["R_A_C_III",null,null,"-",null,null,null,48,"C.III.","Krátkodobé pohledávky","Current receivables","Kurzfristige Forderungen",null,6501,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_1",{"$nulls":6},49,"C.III.1.","Pohledávky z obchodního styku","Short-term trade receivables","Forderungen aus Lieferungen und Leistungen",null,6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_2",{"$nulls":6},50,"C.III.2.","Pohledávky - ovládající a řídící osoba","Long-term receivables from subsidiaries","Forderungen an Betriebe mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_3",{"$nulls":6},51,"C.III.3.","Pohledávky -  podstatný vliv","Long-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_4",{"$nulls":6},52,"C.III.4.","Pohledávky za společníky, členy družstva a účastníky sdružení","Short-term receivables from related parties","Forderungen an Gesellschafter und verbundene Unternehmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_5",{"$nulls":6},53,"C.III.5.","Sociální zabezpečení a zdravotní pojištění","Receivable from social security","Sozialversicherungsbeiträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_6",{"$nulls":6},54,"C.III.6.","Stát - daňové pohledávky","Receivable - taxes","Staat - Steuerforderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_7",{"$nulls":6},55,"C.III.7.","Krátkodobé poskytnuté zálohy","Other Deposits","Sonstige Anzahlungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_8",{"$nulls":6},56,"C.III.8.","Dohadné účty aktivní","Estimated pre-paid items","Aktive ungewisse Posten",null,110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_9",{"$nulls":6},57,"C.III.9.","Jiné pohledávky ","Long-term other receivables","Sonstige Forderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV",null,null,"-",null,null,null,58,"C.IV.","Krátkodobý finanční majetek","Current liquid assets","Geldkonten",null,257,503,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_1",{"$nulls":6},59,"C.IV.1.","Peníze","Petty cash","Kasse",null,154,338,540,146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_2",{"$nulls":6},60,"C.IV.2.","Účty v bankách","Cash in bank","Bankguthaben",null,103,165,580,373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_3",{"$nulls":6},61,"C.IV.3.","Krátkodobé cenné papíry a podíly","Marketable securities","Kurzfristige Wertpapiere",null,0,0,0,0,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_4",{"$nulls":6},62,"C.IV.4.","Pořizovaný krátkodobý finanční majetek","Acquisition of Marketable securities in progress ","Unfertige Kurzfristige Wertpapiere im Bau",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_I",null,null,"-",null,null,null,63,"D.","Časové rozlišení","Prepayments and accruals","Transitorische und antizipative Posten",null,2349,1696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_I_1",{"$nulls":6},64,"D.I.1.","Náklady příštích období ","Prepaid expenses","Transitorische Aufwendungen",null,1216,784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_I_2",{"$nulls":6},65,"D.I.2.","Komplexní náklady příštích období",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_I_3",{"$nulls":6},66,"D.I.3.","Příjmy příštích období","Accrued revenues","Antizipative Einnahmen",null,1133,912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P","-",{"$nulls":5},67,null,"PASIVA CELKEM","TOTAL LIABILITIES AND OWNER'S EQUITY","SUMME DER PASSIVEN",null,-32615,16446,14254,14011,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
["R_P_A",null,"-",{"$nulls":4},68,"A.","Vlastní kapitál","Owner's equity (Stockholder's equity)","Eigenkapital ",null,-47727,233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
["R_P_A_I",null,null,"-",null,null,null,69,"A.I.","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["R_P_A_I_1",{"$nulls":6},70,"A.I.1.","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["R_P_A_I_2",{"$nulls":6},71,"A.I.2.","Vlastní akcie a vlastní obchodní podíly","Treasury stock (Common stock)","Eigene Aktien",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_I_3",{"$nulls":6},72,"A.I.3.","Změny základního kapitálu",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II",null,null,"-",null,null,null,73,"A.II.","Kapitálové fondy","Capital accounts (Equity eccounts)","Kapitalrüchlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_1",{"$nulls":6},74,"A.II.1.","Emisní ažio","Additional paid-in capital","Emissionsagio",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_2",{"$nulls":6},75,"A.II.2.","Ostatní kapitálové fondy","Other capital (equity) accounts","Andere Kapitalrücklagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_3",{"$nulls":6},76,"A.II.3.","Oceňovací rozdíly z přecenění majetku a závazků ","Adjustment to assests","Wertberichtigungen zu Sachanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_4",{"$nulls":6},77,"A.II.4.","Oceňovací rozdíly z přecenění při přeměnách","Adjustment to capital investments","Wertberichtigungen zu Kapitalbeteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},78,"A.II.5","Rozdíly z přeměn společnosti",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_III",null,null,"-",null,null,null,79,"A.III.","Fondy ze zisku","Restricted retained earnings","Gewinnrücklagen",null,44,44,44,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_III_1",{"$nulls":6},80,"A.III.1.","Zákonný rezervní fond a nedělitelný fond","Statutary reserve account","Gesetzliche Rücklage",null,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_III_2",{"$nulls":6},81,"A.III.2.","Statutární a ostatní fondy","Other equity accounts","Statutarische und andere Rücklagen",null,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_IV",null,null,"-",null,null,null,82,"A.IV.","Výsledek hospodaření minulých let","Retained earnings","Bilanzgewinn der Vorjahren",null,6108,4400,89,-219,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
["R_P_A_IV_1",{"$nulls":6},83,"A.IV.1.","Nerozdělený zisk minulých let","Retained earnings","Unverteiler Bilanzgewinn der Vorjahren",null,6108,6107,6107,6107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_IV_2",{"$nulls":6},84,"A.IV.2.","Neuhrazená ztráta minulých let","Retained loss","Ungedeckter Bilanzverlust der Vorjahren",null,0,-1707,-6018,-6326,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
["R_P_A_V",{"$nulls":6},85,"A.V.","Výsledek hospodaření běžného účetního období","Net income or net loss (+/-)","Bilanzgewinn laufender Periode (+/-)",null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
["R_P_B",null,"-",{"$nulls":4},86,"B.","Cizí zdroje","Total liabilities","Fremdkapital",null,14587,16213,14329,14205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I",null,null,"-",null,null,null,87,"B.I.","Rezervy","Reserves","Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I_1",{"$nulls":6},88,"B.I.1.","Rezervy podle zvláštních předpisů","Tax deductible reserve","Gesetzliche Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I_2",{"$nulls":6},89,"B.I.2.","Rezerva na důchody a podobné závazky",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I_3",{"$nulls":6},90,"B.I.3.","Rezerva na daň z příjmu","Income tax allowance","Rückstellungen an Einkommensteuer",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I_4",{"$nulls":6},91,"B.I.4.","Ostatní rezervy","Other reserves","Andere Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II",null,null,"-",null,null,null,92,"B.II.","Dlouhodobé závazky","Long-term liabilities","Langfristige Verbindlichkeiten",null,4282,4771,3917,3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_1",{"$nulls":6},93,"B.II.1.","Závazky z obchodních vztahů","Accounts payable","Verbindlichkeiten aus Lieferungen und Leistungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_2",{"$nulls":6},94,"B.II.2.","Závazky - ovládající a řídící osoba","Liabilities to subsidiaries","Verbindlichkeiten gegen Betriebe mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_3",{"$nulls":6},95,"B.II.3.","Závazky - podstatný vliv","Liabilities to entities with significant influence","Verbindlichkeiten gegen Betriebe mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_4",{"$nulls":6},96,"B.II.4.","Závazky ke společníkům, členům družstva a k účastníkům sdružení","Payable to related partners","Verbindlichkeiten gegen Gesellschafter und verbundene Unternehmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_5",{"$nulls":6},97,"B.II.5.","Dlouhodobé přijaté zálohy","Long-term deposits received","Langfristige erhaltene Anzahlungen",null,1720,1362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_6",{"$nulls":6},98,"B.II.6.","Vydané dluhopisy","Bonds payable","Emitierte Obligationen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_7",{"$nulls":6},99,"B.II.7.","Dlouhodobé směnky k úhradě","Long-term notes payable","Langfristige Schuldwechsel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_8",{"$nulls":6},100,"B.II.8.","Dohadné účty pasivní","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_9",{"$nulls":6},101,"B.II.9.","Jiné dlouhodobé závazky","Other long-term liabilities","Sonstige langfristige Verbindlichkeiten",null,2562,3409,3917,3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_10",{"$nulls":6},102,"B.II.10.","Odložený daňový závazek","Defferred taxes payable","Staat - abgelegte Steurverbindlichkeiten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III",null,null,"-",null,null,null,103,"B.III.","Krátkodobé závazky","Current liabilities","Kurzfristige Verbindlichkeiten",null,1597,2416,2326,2606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_1",{"$nulls":6},104,"B.III.1.","Závazky z obchodních vztahů","Accounts payable","Verbindlichkeiten aus Lieferungen und Leistungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_2",{"$nulls":6},105,"B.III.2.","Závazky - ovládající a řízené osoby","Liabilities to subsidiaries","Verbindlichkeiten gegen Betriebe mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_3",{"$nulls":6},106,"B.III.3.","Závazky - podstatný vliv","Liabilities to entities with significant influence","Verbindlichkeiten gegen Betriebe mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_4",{"$nulls":6},107,"B.III.4.","Závazky ke společníkům, členům družstva a k účastníkům sdružení","Accounts payable to related parties","Verbindlichkeiten gegen Gesellschafter und verbundene Unternehmen",null,500,1004,1004,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_5",{"$nulls":6},108,"B.III.5.","Závazky k zaměstnancům","Payroll (Salaries) payable","Verbindlichkeiten gegen Angestellten",null,640,667,571,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_6",{"$nulls":6},109,"B.III.6.","Závazky ze sociálního zabezpečení a zdravotního pojištění","Social security payable","Verbindlichkeiten aus sozialen Abgaben",null,383,394,352,648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_7",{"$nulls":6},110,"B.III.7.","Stát - daňové závazky a dotace","Taxes payable and subsidies","Staat - Steuerverbindlichkeiten und Dotationen",null,74,351,399,354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_8",{"$nulls":6},111,"B.III.8.","Krátkodobé přijaté zálohy","Defferred taxes payable","Staat - abgelegte Steurverbindlichkeiten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_9",{"$nulls":6},112,"B.III.9.","Vydané dluhopisy","Bonds payable","Emitierte Obligationen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_10",{"$nulls":6},113,"B.III.10.","Dohadné účty pasivní","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_11",{"$nulls":6},114,"B.III.11.","Jiné závazky","Other payables","Sonstige Verbindlichkeiten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV",null,null,"-",null,null,null,115,"B.IV.","Bankovní úvěry a výpomoci","Bank loans","Bankkredite (Darlehen) und Bankhilfen",null,8708,9026,8086,7954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV_1",{"$nulls":6},116,"B.IV.1.","Bankovní úvěry dlouhodobé","Long-term bank loans","Langfristige Bankkredite (Darlehen)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV_2",{"$nulls":6},117,"B.IV.2.","Krátkodobé bankovní úvěry","Current bank loans","Kurzfristige Bankkredite (Darlehen)",null,8227,8485,8086,7954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV_3",{"$nulls":6},118,"B.IV.3.","Krátkodobé finanční výpomoci","Short-term trade notes payable","Kurzfristige Finanzhilfen",null,481,541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C_I",null,"-",{"$nulls":4},119,"C.","Časové rozlišení","Prepayments and accruals","Transitorische und antizipative Posten",null,525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C_I_1",{"$nulls":6},120,"C.I.1.","Výdaje příštích období","Accrued expenses","Antizipative Ausgaben",null,525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C_I_2",{"$nulls":6},121,"C.I.2.","Výnosy příštích období","Unearned revenues","Transitorische Erträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["R_A_P",{"$nulls":8},"Aktiva - pasiva","Total Assets - total liabilities and equity","Aktiva - pasiva",null,61982,12177,12019,11950,0,0,0,0,0,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625,12012.3625]
[]
[]
[]
[]
[]
[null,"-",{"$nulls":7},"Rozčlenění vybraných položek"]
["R_A_OPNM",{"$nulls":6},21,"B.II.9.","Opravná položka k nabytému majetku","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten","plán",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_GOOD",{"$nulls":6},9,"B.I.5.","Goodwill"]
["R_A_ORNM",{"$nulls":6},22,"B.II.9.","Oceňovací rozdíl k nabytému majetku",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},39,"C.II.1","Dlouhodobé pohledávky z obchodního styku",null,null,"plán",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},40,"C.II.1","Dlouhodobé pohledávky z obchodního styku",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_DPZd",{"$nulls":6},44,"C.II.5.","Dlouhodobé poskytnuté zálohy"]
["R_A_NPO_CELK",{"$nulls":6},59,"D.I.1.","Náklady příštích období (59  D.I.1.)",null,null,"plán",1216,784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_NPO",{"$nulls":6},64,"D.I.1.","Náklady příštích období (59  D.I.1.)",null,null,null,1216,784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_KNPO",{"$nulls":6},65,"D.I.2.","Komplexní náklady příštích období"]
["R_A_DUA",{"$nulls":6},61,"D.II.","Dohadné účty aktivní - celkem","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten","plán",110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_DUA_D",{"$nulls":6},45,"C.II.6.","Dohadné účty aktivní - dlouhodobé"]
["R_A_DUA_K",{"$nulls":6},56,"C.III.8.","Dohadné účty aktivní - krátkodobé",null,null,null,110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["R_P_OST_R_CELK",{"$nulls":6},85,"B.I.3.","Ostatní rezervy",null,null,"plán",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_RDUCH",{"$nulls":6},89,"B.I.2.","Rezervy na důchody a podobné závazky"]
["R_P_OST_R",{"$nulls":6},91,"B.I.4.","Ostatní rezervy",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"95a","B.III.1a","Závazky z obchodního styku krátkodobé",null,null,"plán",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_Z_OS_DL",{"$nulls":6},93,"B.II.1.","Závazky z obchodního styku dlouhodobé"]
[{"$nulls":7},104,"B.III.1.","Závazky z obchodního styku krátkodobé",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_Z_SPOL",{"$nulls":6},96,"B.III.2","Závazky ke společníkům a sdružením",null,null,"plán",500,1004,1004,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_Z_SPOL_D",{"$nulls":6},96,"B.II.4.","Dlouhodobé závazky ke společníkům, členům družstva aj."]
["R_P_Z_SPOL_K",{"$nulls":6},107,"B.III.4.","Krátkodobé závazky ke společníkům, členům družstva aj.",null,null,null,500,1004,1004,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_DL",{"$nulls":6},91,"B.II.4.","Emitované dluhopisy",null,null,"plán",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_DL_D",{"$nulls":6},98,"B.II.6.","Vydané dluhopisy - dlouhodobé závazky",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_DL_K",{"$nulls":6},112,"B.III.9.","Vydané dluhopisy - krátkodobé závazky"]
["R_P_DUP",{"$nulls":6},111,"C.II.","Dohadné účty pasivní - celkem","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten","plán",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_DUP_D",{"$nulls":6},100,"B.II.8.","Dohadné účty pasivní - dlouhodobé"]
["R_P_DUP_K",{"$nulls":6},113,"B.III.10.","Dohadné účty pasivní - krátkodobé",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Automatický dopočet"]
["ODZ_CELK",{"$nulls":8},"Odložená daňová pohledávka (+), závazek (-)","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten","plán",0,0,0,0,484.56887500000005,814.028875,899.528875,985.028875,1070.528875,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
["ODZ_DP",{"$nulls":6},93,"C.II.7.","Odložená daňová pohledávka",null,null,null,0,0,0,0,484.56887500000005,814.028875,899.528875,985.028875,1070.528875,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
["ODZ_DZ",{"$nulls":6},100,"C.II.10.","Odložený daňový závazek",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_peněžní_toky_95","index":24,"n_rows":223,"n_cols":33,"rows_kept":223,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PT95",{"$nulls":6},"CR","IR","cesky","anglicky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4]
[]
[{"$nulls":9},"I.10. Peněžní toky - A","I.9. Cash flow statement (meth.95)","I.9. Kassenzuflüsse - Methodik 1995"]
[{"$nulls":9},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":13},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["PT_SPPNPO",{"$nulls":6},1,"P","Stav peněžních prostředků na počátku období","Cash  on the beginning of the period","Geldbrstand am Aufgang der Periode",null,257,503,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625]
[]
["PT_UHV","-",{"$nulls":5},2,"Z","Účetní hospodářský výsledek bez odložené daně","Net income ","Bilanzwirtschaftsergebnis",null,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"A","ČISTÝ PENĚŽNÍ TOK Z BĚŽNÉ","OPERATING CASH FLOW","Reiner Kassenzufluss aus der laufenden "]
[null,null,"-",{"$nulls":6},"A MIMOŘÁDNÉ ČINNOSTI",null,"und ausserordentlichen Tätigkeit"]
["PT_UONO",null,null,"-",null,null,null,3,"A.1","Úpravy o nepeněžní operace","Noncash adjustments","Berichtigungen um Nichtgeldoperationen",null,2390,3798,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OSA",{"$nulls":6},4,"A.1.1","Odpisy stálých aktiv","Depreciation of fixed assets","Abschreibungen des Anlagevermögens ",null,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OOPUNM",{"$nulls":6},5,"A.1.2","Odpis opravné položky k úplatně nabytému majetku","Depreciation of adjustment to gained property","Abschreibungen des Korrekturpostens zum durch Einkauf erworbenen Vermögen ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZR",{"$nulls":6},6,"A.1.3","Změna zůstatků rezerv (bez ODZ)","Change of reserves","Bestandsveränderung der Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZCRDU",{"$nulls":6},7,"A.1.4","Změna zůstatků čas.roz. a dohad.účtů","Changes in contingencies and estimated accruals ","Bestandsveränderung der transitorischen/ antizipativen Posten und der ungewissen Posten",null,238,1696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZOPSA",{"$nulls":6},8,"A.1.5","Změna zůstatků opravných položek k stál.aktivům","Change of adjustments","Bestandsveränderung der Korrekturposten zum Anlagevermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZPSA",{"$nulls":6},9,"A.1.6","Zisk (ztráta) z prodeje stálých aktiv","Gain (loss) on sale of fixed assets ","Gewinn Verlust aus dem Abgang des Anlagevermögens",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZORKU",{"$nulls":6},10,"A.1.7","Zúčtování oceňovacích rozdílů z kap.účastí","Adjustments to capital accruels","Buchung der Wertdifferenzen zu den Kapitalbeteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_UOA",null,null,"-",null,null,null,11,"A.2","Úpravy oběžných aktiv","Adjustments of current assets","Berichtigungen des Umlaufvermögens",null,4680,-410,-1162,-8286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSP",{"$nulls":6},12,"A.2.1","Změna stavu pohledávek","Change in receivables ","Bestandsveränderung der Forderungen",null,1185,631,-960,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSKZBUV",{"$nulls":6},13,"A.2.2","Změna stavu krátk.závazků, běž.úvěrů a výpomocí","Change in short-term liabilities and current loans","Bestandsveränderung der kurzfristien Verbindlichkeiten, Darlehen und Finanzhilfen",null,3549,-1188,79,-22510,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSZ",{"$nulls":6},14,"A.2.3","Změna stavu zásob","Change in inventories","Bestandsveränderung der Vorräten",null,-54,147,-281,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PTPCC",{"$nulls":6},15,null,"Peněžní tok z provozní činnosti celkem","Operating cash flow","Kassenzufluss aus der Betriebstätigkeit insgesamt",null,2759,3080,728,-8886.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"B","INVESTIČNÍ ČINNOST","INVESTING ACTIVITIES","Investitionstätigkeit"]
["PT_NSA",null,null,"-",null,null,null,16,"B.1","Nabytí stálých aktiv","Outlays on acquisition of fixed assets","Erwerbung des Anlagevermögens",null,-3056,-1609,-1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_NHIM",{"$nulls":6},17,"B.1.1","Nabytí dlouhodobého hmotného majetku","Outlays on acquisition of tangible fixed assets","Erwerbung des Sachvermögens",null,-3056,-1609,-1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_NNIM",{"$nulls":6},18,"B.1.2","Nabytí dlouhodobého nehmotného majetku","Outlays on acquisition of intangible fixed assets","Erwerbung der immateriellen Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_NFI",{"$nulls":6},19,"B.1.3","Nabytí dlouhodobého finančního majetku","Outlays on acquisition of financial assets","Erwerbung der Finanzivestitionen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VZPSA",null,null,"-",null,null,null,20,"B.2","Výnosy z prodeje stálých aktiv","Revenues from sale of fixed assets","Erträge aus den Anlagewerteabgängen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VZPIM",{"$nulls":6},21,"B.2.1","Výnosy z prodeje dlouhodobého HM a NM","Revenues from sale of intangible and tangible fixed assets","Erträge aus den Anlagenabgängen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VPFI",{"$nulls":6},22,"B.2.2","Výnosy z prodeje dlouhodobého FM","Revenues from sale of financial assets","Erträge aus Finanzanlagenabgängen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PVCP",{"$nulls":6},23,"B.3","Příjmy z vyplacených CP držených do splatnosti",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_KP",null,null,"-",null,null,null,24,"B.4","Komplexní pronájem",null,"Komplexleasing",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_UPKP",{"$nulls":6},25,"B.4.1","Úhrada pohledávek z kompl. pronájmu",null,"Deckung der Komplexleasingforderungen"]
["PT_UZKP",{"$nulls":6},26,"B.4.2","Úhrada závazků z kompl.pronájmu",null,"Deckung der Komplexleasingverbindlichkeiten"]
["PT_PTIC",{"$nulls":6},27,null,"Peněžní tok z investiční činnosti celkem","Cash flow from investing activities","Kassenfluss aus der Investitionstätigkeit insgesamt",null,-3056,-1609,-1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"C","FINANČNÍ ČINNOST","FINANCIAL ACTIVITIES","Finanzielle Tätigkeit"]
["PT_ZSDZ",null,null,"-",null,null,null,28,"C.1","Změna stavu dlouhodobých závazků","Change in long-term liabilities","Bestandsveränderung der langfristigen Verbindlichkeiten",null,489,-854,-272,-3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZDU",{"$nulls":6},29,"C.1.1","Zvýšení dlouhodobých úvěrů","Increase of  long-term bank loans","Erhöhung der langfristigen Krediten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_SDU",{"$nulls":6},30,"C.1.2","Snížení dlouhodobých úvěrů","Decrease of  long-term bank loans","Verminderung der langfristigen Krediten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZD",{"$nulls":6},31,"C.1.3","Zvýšení závazků z dluhopisů","Increase of  liabilities from bonds","Erhöhung der Schuldscheinverbindlichkeiten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_SZD",{"$nulls":6},32,"C.1.4","Snížení závazků z dluhopisů","Decrease of  liabilities from bonds","Verminderung der Schuldscheinberbindlichteiten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZODZ",{"$nulls":6},33,"C.1.5","Zvýšení ostatních dlouh.závazků","Increase other long-term liabilities","Erhöhung sonstigen langfristigen Verbindlichkeiten",null,489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_SODZ",{"$nulls":6},34,"C.1.6","Snížení ostatních dlouh.závazků","Decrease other long-term liabilities","Verminderung sonstigen lanfgristigen Verbindlichkeiten",null,0,-854,-272,-3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZVJVO",null,null,"-",null,null,null,35,"C.2","Zvýšení a snížení vlast. kapitálu z vyb.operací","Results of changes in owner`s  equity","Erhöhung und Verminderung des Eigenvermögens aus gewählten Operationen",null,52271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_UCP",{"$nulls":6},36,"C.2.1","Změny základního kapitálu (+navýšení z emisí, - výplata) ","Increase of cash from increase of capital stock (invested capital)","Subskription der Wertpapiere und Beteiligungen (Erhöhung des Eigenvermögens)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PDA",{"$nulls":6},37,"C.2.2","Přeměna dluhopisů na akcie ","Bonds to stock","Schuldscheinveränderung in die Aktien",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PDD",{"$nulls":6},38,"C.2.3","Peněžní dary a dotace","Cash gifts and subsidies ","Geldgaben und Dotationen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_KZ",{"$nulls":6},39,"C.2.4","Kapitalizace závazků","Capitalisation of liabilities","Kapitalisation der Verbindlichkeiten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_UZS",{"$nulls":6},40,"C.2.5","Úhrada ztráty společníky","Refundment of loss by partners","Deckung des Verlustes von den Mitinhabern",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_NDPZ",{"$nulls":6},41,"C.2.6","Vyplacené dividendy a podíly na zisku","Dividends and profit shares paid","Ausgezahlte Dividenden und Gewinnanteile",null,52271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VVJS",{"$nulls":6},42,"C.2.7","Vyplacení vlastního kapitálu společníkům",null,"Auszahlung des Eigenvermögens den Mitinhabern",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OVA",{"$nulls":6},43,"C.2.8","Odpis vlastních akcií","Depreciation of treasury stock ","Abschreibung der eigenen Aktien",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OVZ",{"$nulls":6},44,"C.2.9","Ostatní výdaje ze zisku","Other usage of income","Sonstige Kassenausflüsse des Gewinnes",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PTFC",{"$nulls":6},45,null,"Peněžní tok z finanční činnosti celkem","Cash flow from financial activities","Kassenzufluss aus der finanziellen Tätigkeit",null,52760,-854,-272,-3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PT_PTC","-",{"$nulls":5},46,null,"Peněžní tok celkem","Net cash flow","Kassenzufluss insgesamt",null,52463,617,-601,-12531.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VR",{"$nulls":6},47,null,"Vyrovnávací rozdíl",null,"Ausgleichsdifferenz",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_SPPKO",{"$nulls":6},48,null,"Stav peněžních prostředků na konci období","Cash  on the end of period","Geldbestand am Ende der Periode",null,52720,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625]
{"$rows_empty":138}
[{"$nulls":9},"Pomocná buňka pro přírůstek OP k nabyt.maj.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[{"$nulls":9},"Očištění přírůstku hmotného majetku o nepeněžní toky"]
[{"$nulls":9},"Odpisy staveb, strojů, leas.1 a 2 , drobn.maj, stáda a por.",null,null,null,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Likvidace staveb a strojů",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Odpisy z KP staveb a strojů, nájemce a pronajim.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Nabytí pozemku, staveb a strojů z KP, nájemce a pronaj.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"OP (tvorba-zúčt) pozemk., stavby, stroje",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Očištění přírůstku hmotného majetku celkem",null,null,null,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Očištění přírůstku nehmotného majetku o nepeněžní toky"]
[{"$nulls":9},"Odpisy soft., zřizov.nákl., V&V, oc.práv a ost.nehm.maj.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Odpisy z KP DNM, nájemce a pronajim.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Nabytí softu z KP nájemce a pronajim.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"OP (tvorba-zúčt) DNM",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},"Očištění přírůstku nehmotného majetku celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_peněžní_toky_96","index":25,"n_rows":78,"n_cols":33,"rows_kept":78,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PT96",{"$nulls":6},"CR","IR","cesky","anglicky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4,5]
[]
[{"$nulls":9},"I.11. Peněžní toky - B","I.10. Cash flow statement (aktual.meth.)","I.10. Kassenzuflüsse - 2002"]
[{"$nulls":9},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":13},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["PT_SPPPEPO",{"$nulls":6},1,"P","Stav peněžních prostředků  na počátku období","Cash and cash equivalents on the beginning of the period","Geldbestand und Geldäkvivalentenbestand am Anfang der Periode",null,257,503,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625]
[{"$nulls":10},"",""]
["PT_UHVBCPZ","-",{"$nulls":5},2,"Z","Výsledek hospodaření z běžné činnosti před zdaněním","Net income before tax","Bilanzwirtschaftsergebnis vor Versteuerung",null,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":10},"",""]
[null,null,"-",{"$nulls":5},"A","PENĚŽNÍ TOKY Z PROVOZNÍ ČINNOSTI","OPERATING CASH FLOW","Kassenzuflüsse aus der Betriebstätigkeit"]
["PT_UNO",null,null,"-",null,null,null,3,"A.1","Úpravy o nepeněžní operace","Noncash adjustments","Berichtigungen um Nichtgeldoperationen",null,2659,2679,2495,2226.3625,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OSAP",null,null,null,"-",null,null,4,"A.1.1","Odpisy stálých aktiv a a opravné položky k nab.majetku","Depreciation of fixed assets and receivables","Abschreibungen des Anlagevermögens  und der Forderungen",null,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OSA",{"$nulls":6},5,"A.1.1.1","Odpisy stálých aktiv","Depreciation of fixed assets","Abschreibungen des Anlagevermögens  ",null,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OOPUNM",{"$nulls":6},6,"A.1.1.2","Odpis opravné položky k úplatně nabytému majetku","Depreciation of adjustment to gained property","Abschribung des Korrekturpostens zum durch Einkauf erworhenem Vermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSOPRPU",null,null,null,"-",null,null,7,"A.1.2","Změny stavu opravných položek a rezerv","Change in adjustments to reserves and to prepayments and accruels","Bestandsveränderungen der Korrekturposten zu Reserven und Transitorien",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSOP",{"$nulls":6},8,"A.1.2.1","Změna stavu opravných položek","Change of adjustments","Bestandsveränderung der Korrekturposten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSRE",{"$nulls":6},9,"A.1.2.2","Změna stavu rezerv (bez ODZ)","Change of reserves","Bestandsveränderung der Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZPSAVOR",null,null,null,"-",null,null,10,"A.1.3","Zisk (ztráta) z prodeje stálých aktiv","Gain (loss) on sale of fixed assets including adjustments to capital accruels","Gewinn (Verlust) aus dem Abgang des Anlagevermögens",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZPIM",{"$nulls":6},11,"A.1.3.1","Zisk (ztráta) z prodeje dlouhodobého majetku","Gain (loss) on sale of fixed assets ","Gewinn (verlust) aus dem Abgang der Sachanlagen und der immateriellen Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZZPFI",{"$nulls":6},12,"A.1.3.2","Zisk (ztráta) z prodeje dlouhodobého finančního majetku","Gain (loss) on sale of investments","Gewinn (verlust) aus dem Abgang der Finanzinvestitionen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ORZKU",{"$nulls":6},13,"A.1.3.3","Oceňovací rozdíly z kapitálových účastí","Adjustments to capital accruels","Wertberichtigungen  aus Kapitalbeteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VDPNZ",{"$nulls":6},14,"A.1.4","Výnosy z dividend a podílů na zisku","Gain in dividends and profit shares","Erträge aus den Dividenden und aus den Gewinnanteilen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VVNU",null,null,null,"-",null,null,15,"A.1.5","Vyúčtované výnosové a nákladové úroky","Interest revenue and expanse","Abgerechnete Ertrag - und Aufwandzinsen",null,507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VNU",{"$nulls":6},16,"A.1.5.1","Vyúčtované nákladové úroky","Interest expense","Abgerechnete Aufwandzinsen",null,507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VVU",{"$nulls":6},17,"A.1.5.2","Vyúčtované výnosové úroky","Interest revenue","Abgerechnete Ertragzinsen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_CPTPCPZZ",{"$nulls":6},18,"A*","Čistý pen.tok z prov.čin.před zdan., změnami PK","Net operating cash flow before tax and changes in work.capital","Reiner Kassenzufluss aus der Betriebstätigkeit vor der Versteuerung und durch Veränderungen des Arbeitskapitel",null,-1652,2371,2376,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZPPK",null,null,"-",null,null,null,19,"A.2","Změna potřeby pracovního kapitálu (PK)","Change in working capital","Veränderung des Bedürfnisses des Arbeitskapital",null,4600,2226,-1030,-332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSPZPC",null,null,null,"-",null,null,20,"A.2.1","Změna stavu pohledávek a přech. účtů aktiv","Change in receivables from operating activities","Bestandsveränderung der Forderungen aus Betriebstätigkeit",null,1948,2327,-960,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSDPZPC",{"$nulls":6},21,"A.2.1.1","Změna stavu dlouhodobých pohledávek","Change of long-term receivables","Bestandsverämderung der langfristigen Forderungen aus Betriebstätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSKPZPC",{"$nulls":6},22,"A.2.1.2","Změna stavu krátkodobých pohledávek","Change of short-term receivables","Bestandsveränderung der kurzfristigen Forderungen aus Betriebstätigkeit",null,1185,631,-960,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSPUA",{"$nulls":6},23,"A.2.1.3","Změna stavu přechodných účtů aktiv",null,null,null,763,1696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSKZZPC",null,null,null,"-",null,null,24,"A.2.2","Změna stavu závazků a přech. účtů pasiv","Change in short-term liabilities from operating activities","Bestandsveränderung der kurzfistigen Verbindlichkeiten aus Betriebstätigkeit",null,2706,-248,211,-14556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSKZ",{"$nulls":6},25,"A.2.2.1","Změna stavu krátkodobých závazků ",null,null,null,3231,-248,211,-14556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSPUP",{"$nulls":6},26,"A.2.2.2","Změna stavu přechodných účtů pasiv",null,null,null,-525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSZ",{"$nulls":6},27,"A.2.3","Změna stavu zásob","Change in inventories","Bestandsveränderung der Vorräte",null,-54,147,-281,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_CPTPCPZM",{"$nulls":6},28,"A**","Čistý pen.tok z prov.čin.před zdaněním a mim.polož.","Net operating cash flow before tax and extraordinary items","Reiner Kassenzufluss aus der Betriebstätigkeit und ausserordentliche Posten",null,2948,4597,1346,-656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VZPU",{"$nulls":6},29,"A.3","Vyplacené úroky s vyjímkou kapit. úroků","Interest paid","Kassenausfluss für Zinsenzahlungen",null,-507,-577,-486,-276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PU",{"$nulls":6},30,"A.4","Přijaté úroky","Interest received","Angenommene Zinsen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZDZPBC",{"$nulls":6},31,"A.5","Zaplacená daň z příjmů za běžnou činnost","Income tax from operations paid","Bezahlte Einkommensteuer für Betriebstätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PVSMUP",{"$nulls":6},32,"A.6","Příjmy a výdaje spojené s mimoř. účetními případy","Receipts and outlays on extraordinary items","Einkommen und Ausgaben verbundene mit ausserordentlichen Buchungsposten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PDPZ",{"$nulls":6},33,"A.7","Přijaté dividendy a podíly na zisku",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_CPTPC",{"$nulls":6},34,"A***","Čistý peněžní tok z provozní činnosti","Operating cash flow","Reiner Kassenzufluss aus Betriebstätigkeit",null,2441,4020,860,-932.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":10},"",""]
[null,null,"-",{"$nulls":5},"B","PENĚŽNÍ TOKY Z INVESTIČNÍ ČINNOSTI","CASH FLOWS FROM INVESTING ACTIVITIES","KASSENZUFLÜSSE (CASH FLOW) AUS INVESTITIONSTÄTIGKEIT"]
["PT_VSSPSA",null,null,"-",null,null,null,35,"B.1","Výdaje spojené s nabytím stálých aktiv","Outlays on acquisition of fixed assets","Ausgaben verbundene mit Anlagewertenzugang",null,-3056,-1609,-1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VSSPIM",{"$nulls":6},36,"B.1.1","Výdaje spojené s nabytím dlouhodobého majetku","Outlays on acquisition of intangible and tangible fixed assets","Ausgaben verbundene mit dem Investitionsvermögenzugang",null,-3056,-1609,-1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VSSPFI",{"$nulls":6},37,"B.1.2","Výdaje spojené s nabytím dlouhodobého fin. majetku","Outlays on acquisition of financial assets","Augaben verbundene mit dem Finanzinvestitionenzugang",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PZPSA",null,null,"-",null,null,null,38,"B.2","Příjmy z prodeje stálých aktiv","Receipts from sale of fixed assets","Einkommen aus dem Abgang der Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PZPIM",{"$nulls":6},39,"B.2.1","Příjmy z prodeje dlouhodobého majetku","Receipts from sale of intangible and tangible fixed assets","Einkommen aus dem Investitionsvermögensabgang",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PZPFI",{"$nulls":6},40,"B.2.2","Příjmy z prodeje dlouhodobého finančního majetku","Receipts from sale of financial assets","Einkommen aus demFinanzinvestitionenabgang",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PVCP",{"$nulls":6},41,"B.3","Příjmy z vyplacení CP držených do splatnosti",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PUUV",null,null,"-",null,null,null,42,"B.4","Poskytnuté půjčky a úvěry",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PUSO",{"$nulls":6},43,"B.4.1","Půjčky a úvěry podnikům ve skupině","Loans and credits to reeated parties / persons","Anleihen und Kredite den Verwandten Personen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PJS",{"$nulls":6},44,"B.4.2","Půjčky a úvěry jiným subjektům",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_CPTIC",{"$nulls":6},45,"B***","Čistý peněžní tok z investiční činnosti","CASH FLOWS FROM INVESTING ACTIVITIES","REINER KASSENZUFLÜSS (CASH FLOW) AUS INVESTITIONSTÄTIGKEIT",null,-3056,-1609,-1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":10},"",""]
[null,null,"-",{"$nulls":5},"C","PENĚŽNÍ TOKY Z FINANČNÍ ČINNOSTI","CASH FLOWS FROM FINANCIAL ACTIVITIES","KASSENZUFLÜSSE (CASH FLOW) AUS DER FINANZIELLEN TÄTIGKEIT"]
["PT_ZSDPKZ",null,null,"-",null,null,null,46,"C.1","Dopady změn dlouhodobých (příp. krátk.) závazků na PP a PE","Change in short term / long term liabilities","Bestandsveränderung der langfristigen, eventuell der kurzfristigen Verbindlichkeiten",null,807,-1794,-404,-11599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSDZ",{"$nulls":6},47,"C.1.1","Změna stavu dlouhodobých závazků","Change in long-term liabilities","Bestandsveränderung der langfristigen Verbindlichkeiten",null,489,-854,-272,-3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSDU",{"$nulls":6},48,"C.1.2","Změna stavu dlouhodobých úvěrů","Change in long-term bank loans","Bestandsveränderung der langfristigen Kraditen (Darlehen)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZSBBUFV",{"$nulls":6},49,"C.1.3","Změna stavu běžných bank.úvěrů a finan.výpomocí","Change in current bank loans and short-term trade notes payable","Bestandsveränderung der kurzfristigen Bankkrediten  (Darlehen) und Finanzhilfen",null,318,-940,-132,-7954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_DZVJNPP",null,null,"-",null,null,null,50,"C.2","Dopady změn vlastního kapitálu na peněžní prostředky","Results of changes in owner`s (stockholder`s) equity","Einfälle der Eigenvermögenveränderungen an Geldmittel",null,52271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_ZPP",{"$nulls":6},51,"C.2.1","Zvýšení PP a PE z titulu zvýšení ZK vč.emisního ážia","Increase of cash from increase of capital stock (invested capital)","Erhöhung der Geldmittel auf (Grund) der Grundkapitalerhöhung",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VPNVJS",{"$nulls":6},52,"C.2.2","Vyplacení podílu na vlastním kapitálu společníkům","Payment of shares on invested capital to partners","Auszahlung des Anteils des Eigenvermögens den Mitinhabern",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PDDDVJ",{"$nulls":6},53,"C.2.3","Další vklady peněžních prostředků společníky a akcionáři","Cash gifts and subsidies to owner`s (stockholder`s) equity","Geldgaben und Dotationen ins Eigenkapital",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_UZS",{"$nulls":6},54,"C.2.4","Úhrada ztráty společníky","Refundment of loss by partners","Deckung des Verlustes von den Mitinhabern",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_PPNVF",{"$nulls":6},55,"C.2.5","Přímé platby na vrub fondů","Direct payments on debit of funds","Direkte Zahlungen zu Lasten der Fonds",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_VDAPNZ",{"$nulls":6},56,"C.2.6","Vyplacené dividendy a podíly na zisku","Dividends and profit shares paid","Ausgezahlte Dividenden und Gewinnanteile",null,52271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_OUZ",{"$nulls":6},57,"C.3","Ostatní užití zisku","Other usage of net income","Sonstige Verwendung des Gewinnes",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_CPTFC",{"$nulls":6},58,"C***","Čistý peněžní tok z finanční činnosti","CASH FLOWS FROM FINANCIAL ACTIVITIES","REINER KASSENZUFLÜSSE (CASH FLOW) AUS DER FINANZIELLEN TÄTIGKEIT",null,53078,-1794,-404,-11599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":10},"",""]
["PT_CZPPJE",{"$nulls":6},59,"F","Čisté zvýšení, resp.snížení PP a PE","NET CASH FLOW","Reine Erhöhungresp. Verminderung der Geldmittel und ihren Äkvivelenten",null,52463,617,-601,-12531.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT_SPPAENKO",{"$nulls":6},60,"R","Stav PP a PE \\*  na konci období","Cash and equivalents on the end of period","Geldbestand und Geldäkvivalentenbestand am Ende der Periode",null,52720,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625]
[]
[]
[{"$nulls":9}," * PP a PE - peněžní prostředky a peněžní ekvivalenty"]

{"sheet":"VS_Změny_VK","index":26,"n_rows":93,"n_cols":33,"rows_kept":93,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ZMENAVK",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"I.12. Přehled o změnách vlastního kapitálu"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[]
[null,"-",{"$nulls":6},"Vlastní kapitál - změny podle skupin"]
[]
[null,null,"-",{"$nulls":5},"A.       Základní kapitál zapsaný v OR (úč. 411)","A.       Základní kapitál zapsaný v OR (účet 411)","A.       Základní kapitál zapsaný v OR (účet 411)"]
["ZKA1",{"$nulls":6},1,"A.1     počáteční zůstatek","A.1     počáteční zůstatek","A.1     počáteční zůstatek",null,"    x",100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["ZKA2",{"$nulls":6},2,"A.2     zvýšení","A.2     zvýšení","A.2     zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKA3",{"$nulls":6},3,"A.3     snížení","A.3     snížení","A.3     snížení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKA4",{"$nulls":6},4,"A.4     konečný zůstatek","A.4     konečný zůstatek","A.4     konečný zůstatek",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"-",{"$nulls":5},"B.       Základní kapitál nezapsaný v OR (úč. 419)","B.       Základní kapitál nezapsaný v OR (účet 419)","B.       Základní kapitál nezapsaný v OR (účet 419)"]
["ZKB1",{"$nulls":6},5,"B.1     počáteční zůstatek","B.1     počáteční zůstatek","B.1     počáteční zůstatek",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKB2",{"$nulls":6},6,"B.2     zvýšení","B.2     zvýšení","B.2     zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKB3",{"$nulls":6},7,"B.3     snížení","B.3     snížení","B.3     snížení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKB4",{"$nulls":6},8,"B.4     konečný zůstatek","B.4     konečný zůstatek","B.4     konečný zůstatek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"C.       A. +/- B. vč. účtu 252","C.       A. +/- B. vč. účtu 252","C.       A. +/- B. vč. účtu 252"]
["ZKC1",{"$nulls":6},9,"C.1     počáteční zůstatek A. +/- B.","C.1     počáteční zůstatek A. +/- B.","C.1     počáteční zůstatek A. +/- B.",null,"    x",100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["ZKC2",{"$nulls":6},10,"C.2     počáteční zůstatek vl.akcií a vl.obchodních podílů","C.2     počáteční zůstatek vl.akcií a vl.obchodních podílů","C.2     počáteční zůstatek vl.akcií a vl.obchodních podílů",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKC3",{"$nulls":6},11,"C.3     změna stavu účtu 252","C.3     změna stavu účtu 252","C.3     změna stavu účtu 252",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKC4",{"$nulls":6},12,"C.4     konečný zůstatek účtu 252","C.4     konečný zůstatek účtu 252","C.4     konečný zůstatek účtu 252",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKC5",{"$nulls":6},13,"C.5     konečný zůstatek A. +/- B.","C.5     konečný zůstatek A. +/- B.","C.5     konečný zůstatek A. +/- B.",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"-",{"$nulls":5},"D.       Emisní ážio","D.       Emisní ážio","D.       Emisní ážio"]
["ZKD1",{"$nulls":6},14,"D.1     počáteční zůstatek","D.1     počáteční zůstatek","D.1     počáteční zůstatek",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKD2",{"$nulls":6},15,"D.2     zvýšení","D.2     zvýšení","D.2     zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKD3",{"$nulls":6},16,"D.3     snížení","D.3     snížení","D.3     snížení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKD4",{"$nulls":6},17,"D.4     konečný zůstatek","D.4     konečný zůstatek","D.4     konečný zůstatek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"E.       Zákonný rezervní fond","E.       Rezervní fondy","E.       Rezervní fondy"]
["ZKE1",{"$nulls":6},18,"E.1     počáteční zůstatek","E.1     počáteční zůstatek","E.1     počáteční zůstatek",null,"    x",10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKE2",{"$nulls":6},19,"E.2     zvýšení","E.2     zvýšení","E.2     zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["ZKE3",{"$nulls":6},20,"E.3     snížení","E.3     snížení","E.3     snížení",null,"    x",0,0,0,-10,0,0,0,0,0,0,-14.085906249999994,0,0,0,0,0,0,0,0,0]
["ZKE4",{"$nulls":6},21,"E.4     konečný zůstatek","E.4     konečný zůstatek","E.4     konečný zůstatek",null,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"F.       Ostatní fondy ze zisku","F.       Ostatní fondy ze zisku","F.       Ostatní fondy ze zisku"]
["ZKF1",{"$nulls":6},22,"F.1     počáteční zůstatek","F.1     počáteční zůstatek","F.1     počáteční zůstatek",null,"    x",34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKF2",{"$nulls":6},23,"F.2     zvýšení","F.2     zvýšení","F.2     zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKF3",{"$nulls":6},24,"F.3     snížení","F.3     snížení","F.3     snížení",null,"    x",0,0,0,-34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKF4",{"$nulls":6},25,"F.4     konečný zůstatek","F.4     konečný zůstatek","F.4     konečný zůstatek",null,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"G.       Kapitálové fondy","G.       Kapitálové fondy","G.       Kapitálové fondy"]
["ZKG1",{"$nulls":6},26,"G.1     počáteční zůstatek","G.1     počáteční zůstatek","G.1     počáteční zůstatek",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKG2",{"$nulls":6},27,"G.2     zvýšení","G.2     zvýšení","G.2     zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKG3",{"$nulls":6},28,"G.3     snížení","G.3     snížení","G.3     snížení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKG4",{"$nulls":6},29,"G.4     konečný zůstatek","G.4     konečný zůstatek","G.4     konečný zůstatek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"H.       Rozdíly z přecenění nezahrnuté do HV","H.       Rozdíly z přecenění nezahrnuté do HV","H.       Rozdíly z přecenění nezahrnuté do HV"]
["ZKH1",{"$nulls":6},30,"H.1     počáteční zůstatek","H.1     počáteční zůstatek","H.1     počáteční zůstatek",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKH2",{"$nulls":6},31,"H.2     zvýšení","H.2     zvýšení","H.2     zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKH3",{"$nulls":6},32,"H.3     snížení","H.3     snížení","H.3     snížení",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKH4",{"$nulls":6},33,"H.4     konečný zůstatek","H.4     konečný zůstatek","H.4     konečný zůstatek",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"I.        Zisk účetních období (úč. 428)","I.        Zisk účetních období (účet 428 + MD účtu 431)","I.        Zisk účetních období (účet 428 + MD účtu 431)"]
["ZKI1",{"$nulls":6},34,"I.1      počáteční zůstatek","I.1      počáteční zůstatek","I.1      počáteční zůstatek",null,"    x",6108,6107,6107,6107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZKI2",{"$nulls":6},35,"I.2      zvýšení","I.2      zvýšení","I.2      zvýšení",null,"    x",0,0,0,0,0,0,0,0,0,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
["ZKI3",{"$nulls":6},36,"I.3      snížení","I.3      snížení","I.3      snížení",null,"    x",-1,0,0,-6107,0,0,0,0,0,0,-267.6322187499999,0,0,0,0,0,0,0,0,0]
["ZKI4",{"$nulls":6},37,"I.4      konečný zůstatek ","I.4      konečný zůstatek","I.4      konečný zůstatek",null,6108,6107,6107,6107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"J.       Ztráta účetních období (úč. 429)","J.       Ztráta účetních období (účet 429 + MD účtu 431)","J.       Ztráta účetních období (účet 429 + MD účtu 431)"]
["ZKJ1",{"$nulls":6},38,"J.1     počáteční zůstatek","J.1     počáteční zůstatek","J.1     počáteční zůstatek",null,"    x",0,-1707,-6018,-6326,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
["ZKJ2",{"$nulls":6},39,"J.2     zvýšení","J.2     zvýšení","J.2     zvýšení",null,"    x",-1707,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,0,0,0,0,0,0,0,0,0,0]
["ZKJ3",{"$nulls":6},40,"J.3     snížení","J.3     snížení","J.3     snížení",null,"    x",0,0,0,6151,0,0,0,0,0,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["ZKJ4",{"$nulls":6},41,"J.4     konečný zůstatek","J.4     konečný zůstatek","J.4     konečný zůstatek",null,0,-1707,-6018,-6326,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
[null,null,"-",{"$nulls":5},"K.       Zisk / Ztráta za účetní období po zdanění","K.       Zisk / Ztráta za účetní období po zdanění","K.       Zisk / Ztráta za účetní období po zdanění"]
["ZKK1",{"$nulls":6},42,"K.1     Zisk / Ztráta za účetní období po zdanění","K.1     Zisk / Ztráta za účetní období po zdanění","K.1     Zisk / Ztráta za účetní období po zdanění",null,-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
[]
[]
[null,"-",{"$nulls":6},"Vlastní kapitál - rekapitulace změn","Vlastní kapitál - rekapitulace změn","Vlastní kapitál - rekapitulace změn"]
[]
["VK_L",{"$nulls":6},43,"L.       Vlastní kapitál (poč. stav pol.63  v rozvaze)","L.       Vlastní kapitál (suma poč.stavů C1; C2; D až K)","L.       Vlastní kapitál (suma poč.stavů C1; C2; D až K)",null,"    x",-47727,233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155]
[null,null,"-",{"$nulls":5},"M.      Zvýšení vlastního kapitálu","M.      Zvýšení vlastního kapitálu","M.      Zvýšení vlastního kapitálu"]
["ZVVKM1",{"$nulls":6},44,"M.1    Zvýšení ZK (úč.411 a 419) vč. účtu vl.akcií (úč.252)","M.1    Zvýšení ZK (úč.411 a 419) vč. účtu vl.akcií (252)","M.1    Zvýšení ZK (úč.411 a 419) vč. účtu vl.akcií (252)",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZVVKM2",{"$nulls":6},45,"M.2    Zvýšení emisního ážia","M.2    Zvýšení emisního ážia","M.2    Zvýšení emisního ážia",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZVVKM3",{"$nulls":6},46,"M.3    Zvýšení zákonného rezervního fondu","M.3    Zvýšení zákonného rezervního fondu","M.3    Zvýšení zákonného rezervního fondu",null,"    x",0,0,0,0,0,0,0,0,0,0,14.085906249999994,0,0,0,0,0,0,0,0,0]
["ZVVKM4",{"$nulls":6},47,"M.4    Zvýšení ostatních fonfů ze zisku","M.4    Zvýšení ostatních fonfů ze zisku","M.4    Zvýšení ostatních fonfů ze zisku",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZVVKM5",{"$nulls":6},48,"M.5    Zvýšení kapitálových fondů","M.5    Zvýšení kapitálových fondů","M.5    Zvýšení kapitálových fondů",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZVVKM6",{"$nulls":6},49,"M.6    Zvýšení rozdílů z přecenění","M.6    Zvýšení rozdílů z přecenění","M.6    Zvýšení rozdílů z přecenění",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZVVKM7",{"$nulls":6},50,"M.7    Zvýšení zisku minulých období (úč. 428)","M.7    Zvýšení zisku minulých období (428 + MD účtu 431)","M.7    Zvýšení zisku minulých období (428 + MD účtu 431)",null,"    x",0,0,0,0,0,0,0,0,0,0,267.6322187499999,0,0,0,0,0,0,0,0,0]
["ZVVKM8",{"$nulls":6},51,"M.8    Zvýšení ztráty minulých období (úč. 429)","M.8    Zvýšení ztráty minulých období (429 + MD účtu 431)","M.8    Zvýšení ztráty minulých období (429 + MD účtu 431)",null,"    x",-1707,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,0,0,0,0,0,0,0,0,0,0]
["ZVVKM9",{"$nulls":6},52,"M.9    Zvýšení vlastního kapitálu celkem","M.9    Zvýšení vlastního kapitálu celkem","M.9    Zvýšení vlastního kapitálu celkem",null,"    x",-1707,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
[null,null,"-",{"$nulls":5},"N.      Snížení vlastního kapitálu","N.      Snížení vlastního kapitálu","N.      Snížení vlastního kapitálu"]
["SNVKM1",{"$nulls":6},53,"N.1    Snížení ZK (úč.411 a 419) vč. účtu vl.akcií (úč.252)","N.1    Snížení ZK (úč.411 a 419) vč. účtu vl.akcií (252)","N.1    Snížení ZK (úč.411 a 419) vč. účtu vl.akcií (252)",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNVKM2",{"$nulls":6},54,"N.2    Snížení emisního ážia","N.2    Snížení emisního ážia","N.2    Snížení emisního ážia",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNVKM3",{"$nulls":6},55,"N.3    Snížení zákonného rezervního fondu","N.3    Snížení zákonného rezervního fondu","N.3    Snížení zákonného rezervního fondu",null,"    x",0,0,0,-10,0,0,0,0,0,0,-14.085906249999994,0,0,0,0,0,0,0,0,0]
["SNVKM4",{"$nulls":6},56,"N.4    Snížení ostatních fonfů ze zisku","N.4    Snížení ostatních fonfů ze zisku","N.4    Snížení ostatních fonfů ze zisku",null,"    x",0,0,0,-34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNVKM5",{"$nulls":6},57,"N.5    Snížení kapitálových fondů","N.5    Snížení kapitálových fondů","N.5    Snížení kapitálových fondů",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNVKM6",{"$nulls":6},58,"N.6    Snížení rozdílů z přecenění","N.6    Snížení rozdílů z přecenění","N.6    Snížení rozdílů z přecenění",null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNVKM7",{"$nulls":6},59,"N.7    Snížení zisku minulých období (úč. 428)","N.7    Snížení zisku minulých období (428 + MD účtu 431)","N.7    Snížení zisku minulých období (428 + MD účtu 431)",null,"    x",-1,0,0,-6107,0,0,0,0,0,0,-267.6322187499999,0,0,0,0,0,0,0,0,0]
["SNVKM8",{"$nulls":6},60,"N.8    Snížení ztráty minulých období (úč. 429)","N.8    Snížení ztráty minulých období (429 + MD účtu 431)","N.8    Snížení ztráty minulých období (429 + MD účtu 431)",null,"    x",0,0,0,6151,0,0,0,0,0,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["SNVKM9",{"$nulls":6},61,"N.9    Snížení vlastního kapitálu celkem","N.9    Snížení VK celkem","N.9    Snížení VK celkem",null,"    x",-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},62,"O.1    Zisk běžného období ",null,null,null,"    x",-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
[{"$nulls":7},63,"O.2    Zisk běžného období v minulém roce     (-)",null,null,null,"    x",-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["VK_O",{"$nulls":6},64,"P.1    Vlastní kapitál konečný stav (L+M+N+O)","O.      Vlastní kapitál (konečný zůstatek)","O.      Vlastní kapitál (konečný zůstatek)",null,"    x",233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
[{"$nulls":7},65,"P.2    Konečný stav VK (rozvaha pol. 63)",null,null,null,"    x",233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
[{"$nulls":7},66,"P.3    Rozdíl (VK výpočet - rozvaha pol. 63)",null,null,null,"    x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_horiz_analýza_výn_a_nák","index":27,"n_rows":30,"n_cols":35,"rows_kept":30,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40HAVN",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21",null,"OB_PP","OB_PL"]
[null,1]
[]
[{"$nulls":8},"I.13. Horizontální analýza výnosů a nákladů","I.11. Horizontal analysis of revenues and costs","I.11. Horizontale Analyse der Erträge und Aufwendungen"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},"2012/2011","2013/2012","2014/2013","2015/2014","2016/2015","2017/2016","2018/2017","2019/2018","2020/2019","2021/2020","2022/2021","2023/2022","2024/2023","2025/2024","2026/2025","2027/2026","2028/2027","2029/2028","2030/2029","2031/2030",null,"2019/2011","2019/2015"]
["VN_VC",{"$nulls":6},1,"Výnosy celkem","Total revenues","Erträge insgesamt",null,250.7655116841257,13.791802041285157,3.61371075893694,-100.4509206296188,100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,100]
["VN_NC",{"$nulls":6},2,"Náklady celkem","Total costs","Aufwendungen insesamt",null,-8.549044889493084,6.746049990038772,3.3263943722632976,-96.90662688267659,-22.115109287009645,-74.0484429065744,0,0,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-99.36933275405379,-79.78765811946617]
["VN_PH",{"$nulls":6},3,"Přidaná hodnota","Value addded","Mehrwert",null,134.7194415886586,32.75929244915452,-1.3500029347889886,-101.92776819182484,100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,100,100]
["VN_PHV",{"$nulls":6},4,"Provozní hospodářský výsledek","Operating income","Betriebswirtschaftsergebniss",null,93.95464559750816,128.4637134778511,12.251655629139073,-323.59882005899703,23.7467018469657,74.0484429065744,0,0,100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,99.1453316113348,80.21108179419525]
["VN_HVFI",{"$nulls":6},5,"Hospodářský výsledek z fin.operací","Income from financial operations","Wirtschaftsergebniss aus Finanztransaktionen",null,14.996232102486813,-7.624113475177305,6.42504118616145,75.67231514084507,100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,100,100]
["VN_ZPRZ",{"$nulls":6},6,"Zisk před zdaněním","Net income for current period (+/-)","Wirtschaftsergebniss laufender Buchungsperiode (+/-) vor Versteuerung",null,92.01356082921136,92.85548596613314,61.36363636363637,-2043.1617647058827,32.00966529267899,74.0484429065744,0,0,100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,99.16634246651475,82.35544947041842]
["VN_ZPOZ",{"$nulls":6},7,"Zisk po zdanění","Net income before taxation (+/-)","Wirtschaftsergebniss nach Versteuerung (+/-)",null,92.01356082921136,92.85548596613314,61.36363636363637,-1635.961029411765,32.009665292678996,74.0484429065744,0,0,100,"        x",-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x",null,99.32473739787696,82.35544947041842]
[{"$nulls":9},"",""]
["VN_TPZ",{"$nulls":6},8,"Tržby za prodej zboží","Merchandise sales","Umsatzerlöse für Handelswaren",null,"        x",-18.1934318627343,9.75741094747045,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,"        x","        x"]
["VN_TVVS",{"$nulls":6},9,"Tržby z vl.výkonů a služeb","Sales of manufacturing goods and services","Umsatzerlöse für Fertigerzeugnisse und Dienstleistungen",null,-6.8156766687079,108.2013537490964,-3.5161921595858847,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,"        x"]
[{"$nulls":9},"",""]
["VN_NPZ",{"$nulls":6},10,"Náklady na prodané zboží","Cost of merchandise sold","Umsatzkosten (Selbskosten des Umsatzes)",null,-12.484436143721096,-10.330022103096974,9.33559994333475,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,"        x"]
["VN_SME",{"$nulls":6},11,"Spotřeba materiálu a energie","Raw materials and utilities used","Material- und Energieverbrauch",null,-0.32131381649410923,339.86389684813753,-2.915072062535624,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,"        x"]
["VN_SL",{"$nulls":6},12,"Služby","Service used","Dienstleistungen",null,2.638058389025677,-19.87662782727896,-6.757912745936698,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,"        x"]
["VN_ON",{"$nulls":6},13,"Osobní náklady","Payroll","Kosten im Personalbereich",null,-6.161566878092981,1.2181534576246007,-0.1907976810743377,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,"        x"]
["VN_DP",{"$nulls":6},14,"Daně a poplatky","Taxes and fees","Steuern und Gebühren",null,30.379746835443036,3.3980582524271843,15.492957746478874,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,"        x","        x"]
["VN_OD",{"$nulls":6},15,"Odpisy","Depreciation of intangible and tangible fixed assets","Abschreibungen auf Sachanlagen und auf immaterialle Anlagewerte",null,13.322801474460242,-2.323420074349442,-4.424357754519505,-2.9367844698855152,-11.076923076923077,-74.0484429065744,0,0,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-76.30331753554502,-76.92307692307692]
["VN_ZS_ROPKN",{"$nulls":6},16,"Změna stavu rezerv, OP a KNPO",null,null,null,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,"        x","        x"]
["VN_OPN",{"$nulls":6},17,"Ostatní provozní náklady","Other operating expenses","Sonstige Betriebsaufwände",null,101.92307692307692,-24.444444444444443,-55.46218487394958,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,"        x"]
[{"$nulls":9},"",""]
["VN_FV",{"$nulls":6},18,"Finanční výnosy","Financial gains","Korrekturposten in Finanzerträge",null,-100,"        x",-88.88888888888889,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,"        x"]
["VN_FN",{"$nulls":6},19,"Finanční náklady","Financial expenses","Korrekturposten in Finanzaufwendungen",null,-15.18796992481203,8.421985815602836,-7.031888798037612,-75.69371152154794,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,-100]
["VN_UR",{"$nulls":6},20,"  z toho úroky","   interest paid","   davon Zinsaufwendungen",null,-1.744186046511628,13.806706114398422,-15.771230502599654,-43.135288065843625,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",null,-100,-100]

{"sheet":"VY_verti_analýzy_výn_a_nák","index":28,"n_rows":27,"n_cols":33,"rows_kept":27,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VAVN",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"I.14. Vertikální analýza výnosů a nákladů","I.12. Vertical analysis of revenues and costs","I.12. Vertikale Analyse der Erträge und Aufwendungen"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["VN_VC",{"$nulls":6},1,"Výnosy celkem","Total revenues","Erträge insgesamt",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["VN_TPZ",{"$nulls":6},2,"Tržby za prodej zboží","Merchandise sales","Umsatzerlöse für Handelswaren",null,0,74.49870368547143,53.55819285621584,56.73388724200799,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_TVVS",{"$nulls":6},3,"Tržby z vl.výkonů a služeb","Sales of manufacturing goods and services","Umsatzerlöse für Fertigerzeugnisse und Dienstleistungen",null,93.99102106596064,24.969643267368973,45.686186857398305,42.5424129820606,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_OV",{"$nulls":6},4,"Ostatní výkony","Other revenues","Sonstige Leistungen",null,0.9842293081616208,0.33474451117455944,0.671982926442384,0.4829304274003869,100,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_OPV",{"$nulls":6},5,"Ostatní provozní výnosy","Revenues from other operating activities","Sonstige Betriebserträge",null,5.0074824450328075,0.19690853598503494,0.0706591489177614,0.23937761819269898,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_FV",{"$nulls":6},6,"Finanční výnosy","Financial gains","Finanzerträge",null,0.017267180844940715,0,0.012978211025711279,0.0013917303383296452,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_MV",{"$nulls":6},7,"Mimořádné výnosy","Extraordinary revenues","Ausserordentliche Erträge",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":10},""]
["VN_NC",{"$nulls":6},8,"Náklady celkem","Total costs","Aufwendungen insgesamt",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["VN_NPZ",{"$nulls":6},9,"Náklady na prodané zboží","Cost of merchandise sold","Umsatzkosten (Selbskosten des Umsetzes)",null,63.03308900817064,60.32059828666881,50.671165027636206,53.61807369532596,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_SME",{"$nulls":6},10,"Spotřeba materiálu a energie","Raw materials and utilities used","Material- und Energieverbraucht",null,3.9255532353229716,4.278730479824683,17.631182255401622,16.56616461957428,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_SL",{"$nulls":6},11,"Služby","Sevice used","Dienstleistungen",null,7.968831023222569,8.943650100378527,6.713085923480008,6.057911409992775,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_ON",{"$nulls":6},12,"Osobní náklady","Payroll","Kosten im Personalbereich",null,20.10707328353398,20.632001593796453,19.563563276146724,18.897626854888014,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_DP",{"$nulls":6},13,"Daně a poplatky","Taxes and fees","Steuern und Gebühren",null,0.22143427746555855,0.3156942975801879,0.3057928361208815,0.34179958872895017,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_ODP",{"$nulls":6},14,"Odpisy","Depreciation of intangible and tangible fixed assets","Abschreibungen (auf Sachanlagen und auf immaterialle Anlagewerte)",null,2.6614157778930108,3.297932662099827,3.0177302419065395,2.791363307953093,87.58681481564659,100,100,100,100,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_ZS_ROPKN",{"$nulls":6},15,"Změna stavu rezerv, OP a KNPO",null,null,null,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_OPN",{"$nulls":6},16,"Ostatní provozní náklady","Other operating expenses","Sonstige Betriebsaufwände",null,0.21863131192801985,0.4827364259114523,0.34168401406934173,0.14727949758239314,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_UR",{"$nulls":6},17,"Úroky","Interest paid","Zinsen",null,0.7231651086849887,0.776975771228909,0.828368387050463,0.6752626021230479,12.4131851843534,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_OFN",{"$nulls":6},18,"Ostatní finanční náklady","Other financial expenses","Sonstige Finanzaufwendungen",null,1.1408069737782573,0.951680382511149,0.9274280381882133,0.9045184238314901,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["VN_MN",{"$nulls":6},19,"Mimořádné náklady","Extraordinary expenses","Ausserordentliche Aufwendunen",null,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"VY_horiz_analýza_rozvahy","index":29,"n_rows":115,"n_cols":36,"rows_kept":115,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40HARO",{"$nulls":6},"CR","IR","cesky","anglicky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21",null,"OB_PP","OB_PL"]
[null,1,2,3,4]
[]
[{"$nulls":9},"I.15. Horizontální analýza rozvahy","I.13. Horizontal analysis of balance ","I.13.  Horizontale Analyse der Vermögensbilanz"]
[{"$nulls":9},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":13},"2012/2011","2013/2012","2014/2013","2015/2014","2016/2015","2017/2016","2018/2017","2019/2018","2020/2019","2021/2020","2022/2021","2023/2022","2024/2023","2025/2024","2026/2025","2027/2026","2028/2027","2029/2028","2030/2029","2031/2030",null,"2019/2011","2019/2015"]
["R_A","-",{"$nulls":5},1,null,"AKTIVA CELKEM","TOTAL ASSETS","SUMME DER AKTIVEN",null,-2.533455919910103,-8.210180623973727,-1.1875309252845125,-110.57109703016062,-63.18407280379324,-10.048315651088988,-9.13082185005669,-8.366858872007978,206.10184249864352,0,0,0,0,0,0,0,0,0,0,0,null,-119.84663908468691,-112.37582498667726]
["R_A_A",{"$nulls":6},2,"A","Pohledávky za upsaný vlastní kapitál","Stock subscriptions receivable","Forderungen an subskribenes Eigenvermögen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B",null,"-",{"$nulls":4},3,"B","Dlouhodobý majetek","Fixed assets","Anlagevermögen",null,7.687728548345948,-3.8932322514412068,-7.822514379622021,-17.382777678730612,-18.70953819594303,-5.972922750199097,-6.352343308865048,-6.783237865541151,0,0,0,0,0,0,0,0,0,0,0,0,null,-47.410494089633474,-33.27578765645231]
["R_A_B_I",null,null,"-",null,null,null,4,"B.I","Dlouhodobý nehmotný majetek","Intagible assets","Immaterielle Anlagewerte",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_I_1",{"$nulls":6},5,"B.I.1","Zřizovací výdaje","Organization costs","Gründungskosten",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_I_2",{"$nulls":6},6,"B.I.2","Nehmotné výsledky výzkumu a vývoje","Capitalised research and development costs","Immaterielle Erträge aus der Forschung und ähnlicher Tätigkeit",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_I_3",{"$nulls":6},7,"B.I.3","Software   ","Software","Software",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_I_4",{"$nulls":6},8,"B.I.4","Ocenitelná práva","Intellectual property","Bewertbare Schutzrechte",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_I_5",{"$nulls":6},9,"B.I.5","Jiný dlouhodobý nehmotný majetek ","Other intangibles","Sonstige immaterielle Anlagewerte",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_I_6",{"$nulls":6},10,"B.I.6","Nedokončený dlouhodobý nehmotný majetek","Acquisition intangibles assets in progress ","Unfertige Immaterielle Investitionen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_I_7",{"$nulls":6},11,"B.I.7","Poskytnuté zálohy na dlouhodobý nehmotný majetek","Deposits toward intangible assets acquisition","Bezahlte Vorschüsse an Immaterielle Anlagewerte",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_II",null,null,"-",null,null,null,12,"B.II","Dlouhodobý hmotný majetek","Tangible fixed assets (property plant & equipment]","Sachanlagen",null,7.687728548345948,-3.8932322514412068,-7.822514379622021,-17.382777678730612,-18.70953819594303,-5.972922750199097,-6.352343308865048,-6.783237865541151,0,0,0,0,0,0,0,0,0,0,0,0,null,-47.410494089633474,-33.27578765645231]
["R_A_B_II_1",{"$nulls":6},13,"B.II.1","Pozemky","Land","Grundstücke",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["R_A_B_II_2",{"$nulls":6},14,"B.II.2","Stavby","Plant (buildings, factory halls, constructions)","Gebäude, Hallen, Bauten",null,12.432079982612477,-7.655132418325923,-2.2189658781662134,-9.633911368015415,-10.660980810234541,-11.933174224343675,-13.550135501355012,-15.673981191222571,0,0,0,0,0,0,0,0,0,0,0,0,null,-47.381004129537054,-42.643923240938165]
["R_A_B_II_3",{"$nulls":6},15,"B.II.3","Samostatné movité věci a soubory movitých věcí","Capital equipment","Selbständige bewegliche Sachen und die Komplexe der beweglichen Sachen",null,9.779086892488955,-2.602629460692246,-23.305785123966942,-53.879310344827594,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,-100]
["R_A_B_II_4",{"$nulls":6},16,"B.II.4","Pěstitelské celky trvalých porostů","Orchards and vineyards","Ständige Kultivationbestände",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_II_5",{"$nulls":6},17,"B.II.5","Základní stádo a tažná zvířata","Herd and draught animals","Grundherd und Zugtiere ",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_II_6",{"$nulls":6},18,"B.II.6","Jiný dlouhodobý hmotný majetek","Other fixed assets","Sonstige Sachanlagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_II_7",{"$nulls":6},19,"B.II.7","Nedokončený dlouhodobý hmotný majetek","Acquisition of fixed assets in progress ","Unfertige Sachanlagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_II_8",{"$nulls":6},20,"B.II.8","Poskytnuté zálohy na dlouhodobý hmotný majetek","Deposits given toward fixed asset acquisition","Bezahlte Vorschüsse an Sachvermögen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_II_9",{"$nulls":6},21,"B.II.9","Opravná položka k nabytému majetku","Adjustment to gained property","Korrekturposten zu erwerbten Anlagewerten",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_III",null,null,"-",null,null,null,22,"B.III","Dlouhodobý finanční majetek","Investments (long-term financial assets)","Finanzanlagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_III_1",{"$nulls":6},23,"B.III.1","Podílové CP a podíly v podnicích s rozhod.vlivem","Investments in subsidiaries with controlling influence","Wertpapiere und Beteiligungen in Betrieben mit herrschendem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_III_2",{"$nulls":6},24,"B.III.2","Podílové CP a podíly v podnicích s podstatným vlivem","Investments affiliates with significant influence","Wertpapiere und Beteiligungen in Betrieben mit substantiellem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_III_3",{"$nulls":6},25,"B.III.3","Ostatní dlouhodobé CP a podíly","Other investments and deposits","Andere Wertpapiere und Beteiligungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_III_4",{"$nulls":6},26,"B.III.4","Půjčky podnikům ve skupině","Loans to group companies","Ausleihungen von der Seite der verbundenen Unternehmen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_B_III_5",{"$nulls":6},27,"B.III.5","Jiný  finanční majetek","Other investments","Sonstige Finanzanlagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C",null,"-",{"$nulls":4},30,"C","Oběžná aktiva","Non-fixed assets","Umlaufvermögen",null,-5.841969766981319,-1.1287156477846327,4.538041551442955,-181.47841348436546,0,0,0,0,100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-179.29475542940128,0]
["R_A_C_I",null,null,"-",null,null,null,31,"C.I","Zásoby","Inventory","Vorräte",null,0.6352193859545936,-1.7182933956750437,3.3420551855375833,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_C_I_1",{"$nulls":6},32,"C.I.1","Materiál","Raw materials","Roh-, Hilfs- und Betriebsstoffe",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_I_2",{"$nulls":6},33,"C.I.2","Nedokončená výroba a polotovary","Work in process plus manufactured parts","Unfertige Erzeugnisse und Halberzeugnisse",null,-47.368421052631575,206.66666666666669,17.391304347826086,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_C_I_3",{"$nulls":6},34,"C.I.3","Výrobky","Manufactured goods","Fertige Erzeugnisse",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_I_4",{"$nulls":6},35,"C.I.4","Zvířata","Animals","Tiere",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_I_5",{"$nulls":6},36,"C.I.5","Zboží","Merchandise","Handelsware",null,1.6206482593037215,-3.933845245126993,2.865223807181505,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_C_I_6",{"$nulls":6},37,"C.I.6","Poskytnuté zálohy na zásoby","Deposits toward inventory acquisition","Bezahlte Anzahlungen an Vorräte",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_II",null,null,"-",null,null,null,38,"C.II","Dlouhodobé pohledávky","Long-term receivables","Langfristige Forderungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_II_1",{"$nulls":6},39,"C.II.1","Pohledávky z obchodního styku","Long-term trade receivables","Forderungen aus Lieferungen und Leistungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_II_3",{"$nulls":6},40,"C.II.2","Pohledávky ke společníkům a sdružení ","Long-term receivables from partners","Forderungen an Belegschaftsmitglieder und verbundene Unternehmen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_II_4",{"$nulls":6},41,"C.II.3","Pohledávky v podn. s rozhod. vlivem","Long-term receivables from parent","Forderungen an Betriebe mit herrschendem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_II_5",{"$nulls":6},42,"C.II.4","Pohledávky v podn. s podstat. vlivem","Long-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_II_6",{"$nulls":6},43,"C.II.5","Jiné pohledávky","Other long-term receivables","Sonstige Forderungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_III",null,null,"-",null,null,null,44,"C.III","Krátkodobé pohledávky","Current receivables","Kurzfristige Forderungen",null,-18.54169926459083,-12.12063004225893,20.983606557377048,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_C_III_1",{"$nulls":6},45,"C.III.1","Pohledávky z obchodního styku","Current trade receivables","Forderungen aus Lieferungen und Leistungen",null,-18.54169926459083,-12.12063004225893,20.983606557377048,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_C_III_2",{"$nulls":6},46,"C.III.2","Pohledávky ke společníkům a sdružení","Long-term receivables from related parties","Forderungen an Gesellschafter und verbundene Unternehmen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_III_3",{"$nulls":6},47,"C.III.3","Sociální zabezpečení","Receivable from social security","Sozialversicherungsbeiträge",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_III_4",{"$nulls":6},48,"C.III.4","Stát - daňové pohledávky a dotace","Receivable - taxes","Staat - Steuerforderungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_III_5",{"$nulls":6},49,"C.III.5","Pohledávky v podn. s rozhod. vlivem","Short-term receivables from subsidiaries","Forderungen an Betriebe mit herrschendem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_III_6",{"$nulls":6},50,"C.III.6","Pohledávky v podn. s podstat. vlivem","Short-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_III_7",{"$nulls":6},51,"C.III.7","Jiné pohledávky ","Short-term other receivables","Sonstige Forderungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_A_C_IV",null,null,"-",null,null,null,52,"C.IV","Finanční majetek","Current liquid assets","Finanzvermögen",null,95.71984435797665,122.66401590457257,-53.660714285714285,-2414.520712909441,0,0,0,0,100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-4774.071011673152,0]
["R_A_C_IV_1",{"$nulls":6},53,"C.IV.1","Peníze","Petty cash","Kasse",null,119.48051948051948,59.76331360946746,-72.96296296296296,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_C_IV_2",{"$nulls":6},54,"C.IV.2","Účty v bankách","Cash in bank","Bankguthaben",null,60.19417475728155,251.5151515151515,-35.689655172413794,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_C_IV_3",{"$nulls":6},55,"C.IV.3","Krátkodobý finanční majetek celkem","Marketable securities","Kurzfristiges Finanzvermögen zusammen",null,"    x","    x","    x","    x",0,0,0,0,100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x",0]
["R_A_D",null,"-",{"$nulls":4},57,"D","Ostatní aktiva - přechod.účty aktiv","Other assets - temporary debit accounts","Sonstige Aktiven - aktive transitorische und antizipative Posten",null,-31.028873525823506,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_D_I",null,null,"-",null,null,null,58,"D.I","Časové rozlišení","Accruals (accrued assets)","Transitorische und antizipative Posten",null,-27.79906343124734,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_D_I_1",{"$nulls":6},59,"D.I.1","Náklady příštích období ","Pre-paid expenses","Transitorische Aufwendungen",null,-35.526315789473685,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_D_I_2",{"$nulls":6},60,"D.I.2","Příjmy příštích období","Accrued (un-billed) revenues","Antizipative Einnahmen",null,-19.505736981465134,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_A_D_II",{"$nulls":6},61,"D.II","Dohadné účty aktivní","Estimated pre-paid items","Aktive ungewisse Posten",null,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
[]
["R_P","-",{"$nulls":5},62,null,"PASIVA CELKEM","TOTAL LIABILITIES AND  EQUITY","SUMME DER PASSIVEN",null,225.26477024070024,-8.210180623973727,-1.1875309252845125,-110.57109703016062,-63.18407280379322,-10.048315651088986,-9.130821850056686,-8.366858872007976,0,1.5604635123037187e-14,0,0,0,0,0,0,0,0,0,0,null,74.49294310722101,-112.37582498667723]
["R_P_A",null,"-",{"$nulls":4},63,"A","Vlastní kapitál","Owner's equity (Stockholder's equity)","Eigenkapital ",null,100.48819326586629,-132.18884120171674,-158.66666666666666,-1064.842074742268,-62.15346323936991,-9.94723836042631,-9.047283505036772,-8.296661057695111,0,5.921142839457745,0,0,0,0,0,0,0,0,0,-30.210279426435697,null,90.0311487732311,-110.54283773368905]
["R_P_A_I",null,null,"-",null,null,null,64,"A.I","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["R_P_A_I_1",{"$nulls":6},65,"A.I.1","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["R_P_A_I_2",{"$nulls":6},66,"A.I.2","Vlastní akcie a vlastní obchodní podíl","Treasury stock ","Eigene Aktien",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_A_II",null,null,"-",null,null,null,68,"A.II","Kapitálové fondy","Other equity accounts ","Kapitalrücklagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_A_II_1",{"$nulls":6},69,"A.II.1","Emisní ažio","Additional paid-in capital","Emissionsagio",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_A_II_2",{"$nulls":6},70,"A.II.2","Ostatní kapitálové fondy","Other paid in capital","Sonstige Kapitalrücklagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_A_II_3",{"$nulls":6},71,"A.II.3","Oceňovací rozdíly z přecenění majetku a závazků","Adjustment to investments","Wertberichtigungen zu Sachanlagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_A_II_4",{"$nulls":6},72,"A.II.4","Oceňovací rozdíly z přecenění při přeměnách","Adjustment to capital investments","Wertberichtigungen zu Kapitalbeteiligungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_A_III",null,null,"-",null,null,null,73,"A.III","Fondy ze zisku","Restricted retained earnings","Gewinnrücklagen",null,0,0,0,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_A_III_1",{"$nulls":6},74,"A.III.1","Zákonný rezervní fond","Statutory reserve account","Gesetzliche Rücklage",null,0,0,0,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_A_III_2",{"$nulls":6},75,"A.III.2","Nedělitelný fond","Statutary reserve account (co-operatives)","Unverteilbare Rücklagen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_A_III_3",{"$nulls":6},76,"A.III.3","Statutární a ostatní fondy","Other equity accounts","Statutarische und andere Rücklagen",null,0,0,0,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_A_IV",null,null,"-",null,null,null,77,"A.IV","Výsledek hospodaření minulých let","Retained earnings","Bilanzgewinn der Vorjahren",null,-27.96332678454486,-97.97727272727272,-346.0674157303371,-34.24657534246575,-702.6508928571429,-59.51961159315361,-9.682988712245184,-8.828159066351335,-8.112017277595317,0,5.799254292081695,0,0,0,0,0,0,0,0,0,null,-173.56472863457756,-1428.3447704081634]
["R_P_A_IV_1",{"$nulls":6},78,"A.IV.1","Nerozdělený zisk minulých let","Retained earnings","Unverteiler Bilanzgewinn der Vorjahren",null,-0.016371971185330715,0,0,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_A_IV_2",{"$nulls":6},79,"A.IV.2","Neuhrazená ztráta minulých let","Retained loss","Ungedeckter Bilanzverlust der Vorjahren",null,"    x",-252.54833040421795,-5.11797939514789,95.3525134366108,-702.6508928571429,-59.51961159315361,-9.682988712245184,-8.828159066351335,-8.112017277595317,0,5.799254292081695,0,0,0,0,0,0,0,0,0,null,"    x",-1428.3447704081634]
["R_P_A_V",{"$nulls":6},80,"A.V","Výsledek hospodaření běžného obd. (+-)","Net income or net loss (+/-)","Bilanzgewinn laufender Periode (+/-)",null,92.01356082921136,92.85548596613314,61.36363636363637,-1635.9610294117647,32.00966529267899,74.0484429065744,0,0,100,"    x",-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x",null,99.32473739787696,82.35544947041842]
["R_P_B",null,"-",{"$nulls":4},81,"B","Cizí zdroje","Total liabilities","Fremdkapital",null,16.581800262812088,-7.192673476576259,-0.7325034158190376,-101.85268160963487,-67.990334707321,-10.503312919950169,-9.50497559069463,-8.67994859541554,0,-26.315789473684198,0,0,0,0,0,0,0,0,0,100,null,-104.3960614117937,-120.92398629606573]
["R_P_B_I",null,null,"-",null,null,null,82,"B.I","Rezervy","Allowances","Rückstellungen",null,"    x","    x","    x","    x",-67.990334707321,-10.503312919950169,-9.50497559069463,-8.67994859541554,0,-26.315789473684198,0,0,0,0,0,0,0,0,0,100,null,"    x",-120.92398629606573]
["R_P_B_I_1",{"$nulls":6},83,"B.I.1","Rezervy zákonné","Tax deductible allowances","Gesetzliche Rückstellungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_I_2",{"$nulls":6},84,"B.I.2","Rezerva na daň z příjmu","Income tax allowance","Rückstellungen an Einkommensteuer",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_I_3",{"$nulls":6},85,"B.I.3","Ostatní rezervy","Non-tax deductible allowances","Andere Rückstellungen",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
[{"$nulls":7},86,"B.I.4","Odložený daňový závazek (pohledávka -)","Deferred taxes  liabilities (receivables - )","Abgelegte Steuerforderungen Verbindlichkeiten (Forderungen -)",null,"    x","    x","    x","    x",-67.990334707321,-10.503312919950169,-9.50497559069463,-8.67994859541554,0,-26.315789473684198,0,0,0,0,0,0,0,0,0,100,null,"    x",-120.92398629606573]
["R_P_B_II",null,null,"-",null,null,null,87,"B.II","Dlouhodobé závazky","Long-term liabilities","Langfristige Verbindlichkeiten",null,11.419897244278374,-17.899811360301822,-6.9440898646923666,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_II_1",{"$nulls":6},88,"B.II.1","Závazky k podnikům s rozhod. vlivem","Liabilities to subsidiaries","Verbindlichkeiten gegen Betrieben mit herrschendem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_II_2",{"$nulls":6},89,"B.II.2","Závazky k podnikům s podstat. vlivem","Liabilities to entities with significant influence","Verbindlichkeiten gegen Betriebe mit substantiellem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_II_3",{"$nulls":6},90,"B.II.3","Dlouhodobé přijaté zálohy","Long-term deposits received","Langfristige erhaltene Anzahlungen",null,-20.813953488372093,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_II_4",{"$nulls":6},91,"B.II.4","Emitované dluhopisy","Bonds payable","Emitierte Schuldscheine",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_II_5",{"$nulls":6},92,"B.II.5","Dlouhodobé směnky k úhradě","Long.term notes payable","Langfristige Schuldwechseln",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_II_6",{"$nulls":6},93,"B.II.6","Jiné dlouhodobé závazky","Other long-term liabilities","Sonstige langfristige Verbindlichkeiten",null,33.060109289617486,14.901730712819008,-6.9440898646923666,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_III",null,null,"-",null,null,null,94,"B.III","Krátkodobé závazky","Current liabilities","Kurzfristige Verbindlichkeiten",null,28.436894912867455,-1.699444939354485,1.470895782502614,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_III_1",{"$nulls":6},95,"B.III.1","Závazky z obchodního styku","Accounts payable","Verbindlichkeiten aus Lieferungen und Leistungen",null,24.70046082949309,-1.2975281267964194,-0.574091022547633,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_III_2",{"$nulls":6},96,"B.III.2","Závazky ke společníkům a sdružení","Payable to related partners","Verbindlichkeiten gegen Gesellschafter und verbundene Unternehmen",null,100.8,0,0,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_III_3",{"$nulls":6},97,"B.III.3","Závazky k zaměstnancům","Payroll (Salaries) payable","Verbindlichkeiten gegen Angestellten",null,4.21875,-14.3928035982009,5.078809106830122,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_III_4",{"$nulls":6},98,"B.III.4","Závazky ze sociálního zabezpečení","Social security payable","Verbindlichkeiten aus sozialen Abgaben",null,2.8720626631853787,-10.65989847715736,84.0909090909091,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_III_5",{"$nulls":6},99,"B.III.5","Stát - daňové závazky a dotace","Taxes payable ","Staat - Steuerverbindlichkeiten und Dotationen",null,374.3243243243243,13.675213675213676,-11.278195488721805,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_III_7",{"$nulls":6},100,"B.III.6","Závazky k podnikům s rozhod. vlivem","Payable to subsidiaries","Verbindlichkeiten gegen Betriebe mit herrschendem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_III_8",{"$nulls":6},101,"B.III.7","Závazky k podnikům s podstat. vlivem","Payable to entities with significant influence","Verbindlichkeiten gegen Betrieben mit substantiellem Einfluss",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_III_9",{"$nulls":6},102,"B.III.8","Jiné závazky","Other payables","Sonstige Verbindlichkeiten",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_IV",null,null,"-",null,null,null,103,"B.IV","Bankovní úvěry a výpomoci","Bank loans and other credit","Bankkredite (Darlehen) und Bankhilfen",null,3.651814423518603,-10.414358519831596,-1.6324511501360377,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_IV_1",{"$nulls":6},104,"B.IV.1","Bankovní úvěry dlouhodobé","Long-term bank loans","Langfristige Bankkredite (Darlehen)",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_B_IV_2",{"$nulls":6},105,"B.IV.2","Běžné bankovní úvěry","Short-term bank loans","Kurzfristige Bankkredite (Darlehen)",null,3.136015558526802,-4.702416028285209,-1.6324511501360377,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_B_IV_3",{"$nulls":6},106,"B.IV.3","Krátkodobé finanční výpomoci (dopočtené automatizovaně)","Other short-term credit","Kurzfristige Finanzhilfen",null,12.474012474012476,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_C",null,"-",{"$nulls":4},107,"C","Ostatní pasiva - přechodné účty pasiv","Other liabilities and equity ","Sonstige Passiven - transitorische und antizipative Posten",null,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_C_I",null,null,"-",null,null,null,108,"C.I","Časové rozlišení","Accrued liabilities","Transitorische und antizipative Posten",null,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_C_I_1",{"$nulls":6},109,"C.I.1","Výdaje příštích období","Accrued expenses","Antizipative Ausgaben",null,-100,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,-100,"    x"]
["R_P_C_I_2",{"$nulls":6},110,"C.I.2","Výnosy příštích období","Unearned revenues","Transitorische Erträge",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]
["R_P_C_II",{"$nulls":6},111,"C.II","Dohadné účty pasivní","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten",null,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",null,"    x","    x"]

{"sheet":"VY_vertik_analýza_rozvahy","index":30,"n_rows":115,"n_cols":34,"rows_kept":115,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VARO",{"$nulls":6},"CR","IR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4]
[]
[{"$nulls":9},"I.16. Vertikální analýza rozvahy","I.14. Vertical analysis of balance","I.14. Vertikale Analyse der Vermögensbilanz"]
[{"$nulls":9},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":13},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["R_A","-",{"$nulls":5},1,null,"AKTIVA CELKEM","TOTAL ASSETS","SUMME DER AKTIVEN",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["R_A_A",{"$nulls":6},2,"A","Pohledávky za upsaný vlastní kapitál","Stock subscriptions receivable","Forderungen an subskribenes Eigenvermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B",null,"-",{"$nulls":4},3,"B","Dlouhodobý majetek","Fixed assets","Anlagevermögen",null,40.041543228794225,44.240645634629495,46.32131846382217,43.21097030160625,-337.71048831923633,-168.23113358956542,-143.73942663511463,-123.34609279311316,-106.1018424986435,100,100,100,100,100,100,100,100,100,100,100,100]
["R_A_B_I",null,null,"-",null,null,null,4,"B.I","Dlouhodobý nehmotný majetek","Intagible assets","Immaterielle Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_1",{"$nulls":6},5,"B.I.1","Zřizovací výdaje","Organization costs","Gründungskosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_2",{"$nulls":6},6,"B.I.2","Nehmotné výsledky výzkumu a vývoje","Capitalised research and development costs","Immaterielle Erträge aus der Forschung und ähnlicher Tätigkeit",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_3",{"$nulls":6},7,"B.I.3","Software   ","Software","Software",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_4",{"$nulls":6},8,"B.I.4","Ocenitelná práva","Intellectual property","Bewertbare Schutzrechte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_5",{"$nulls":6},9,"B.I.5","Jiný dlouhodobý nehmotný majetek ","Other intangibles","Sonstige immaterielle Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_6",{"$nulls":6},10,"B.I.6","Nedokončený dlouhodobý nehmotný majetek","Acquisition intangibles assets in progress ","Unfertige Immaterielle Investitionen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_I_7",{"$nulls":6},11,"B.I.7","Poskytnuté zálohy na dlouhodobý nehmotný majetek","Deposits toward intangible assets acquisition","Bezahlte Vorschüsse an Immaterielle Anlagewerte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II",null,null,"-",null,null,null,12,"B.II","Dlouhodobý hmotný majetek","Tangible fixed assets (property plant & equipment]","Sachanlagen",null,40.041543228794225,44.240645634629495,46.32131846382217,43.21097030160625,-337.71048831923633,-168.23113358956542,-143.73942663511463,-123.34609279311316,-106.1018424986435,100,100,100,100,100,100,100,100,100,100,100,100]
["R_A_B_II_1",{"$nulls":6},13,"B.II.1","Pozemky","Land","Grundstücke",null,12.813702455136719,13.14677008000559,14.322688691812887,14.49481915180463,-137.1174544179204,-84.02624843343969,-76.35396138169627,-69.96553318970227,-64.56358882962411,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736,60.85058214747736]
["R_A_B_II_2",{"$nulls":6},14,"B.II.2","Stavby","Plant (buildings, factory halls, constructions)","Gebäude, Hallen, Bauten",null,15.667245547723635,18.072878454389826,18.182164198987554,17.992373175147335,-153.80621182515068,-84.20488515612571,-67.38546525341836,-53.380559603410894,-41.53825366901939,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264,39.14941785252264]
["R_A_B_II_3",{"$nulls":6},15,"B.II.3","Samostatné movité věci a soubory movitých věcí","Capital equipment","Selbständige bewegliche Sachen und die Komplexe der beweglichen Sachen",null,11.560595225933872,13.020997100234078,13.816465573021734,10.72377797465429,-46.786822076165244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_4",{"$nulls":6},16,"B.II.4","Pěstitelské celky trvalých porostů","Orchards and vineyards","Ständige Kultivationbestände",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_5",{"$nulls":6},17,"B.II.5","Základní stádo a tažná zvířata","Herd and draught animals","Grundherd und Zugtiere ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_6",{"$nulls":6},18,"B.II.6","Jiný dlouhodobý hmotný majetek","Other fixed assets","Sonstige Sachanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_7",{"$nulls":6},19,"B.II.7","Nedokončený dlouhodobý hmotný majetek","Acquisition of fixed assets in progress ","Unfertige Sachanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_8",{"$nulls":6},20,"B.II.8","Poskytnuté zálohy na dlouhodobý hmotný majetek","Deposits given toward fixed asset acquisition","Bezahlte Vorschüsse an Sachvermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_II_9",{"$nulls":6},21,"B.II.9","Opravná položka k nabytému majetku","Adjustment to gained property","Korrekturposten zu erwerbten Anlagewerten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III",null,null,"-",null,null,null,22,"B.III","Dlouhodobý finanční majetek","Investments (long-term financial assets)","Finanzanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_1",{"$nulls":6},23,"B.III.1","Podílové CP a podíly v podnicích s rozhod.vlivem","Investments in subsidiaries with controlling influence","Wertpapiere und Beteiligungen in Betrieben mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_2",{"$nulls":6},24,"B.III.2","Podílové CP a podíly v podnicích s podstatným vlivem","Investments affiliates with significant influence","Wertpapiere und Beteiligungen in Betrieben mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_3",{"$nulls":6},25,"B.III.3","Ostatní dlouhodobé CP a podíly","Other investments and deposits","Andere Wertpapiere und Beteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_4",{"$nulls":6},26,"B.III.4","Půjčky podnikům ve skupině","Loans to group companies","Ausleihungen von der Seite der verbundenen Unternehmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_B_III_5",{"$nulls":6},27,"B.III.5","Jiný  finanční majetek","Other investments","Sonstige Finanzanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C",null,"-",{"$nulls":4},30,"C","Oběžná aktiva","Non-fixed assets","Umlaufvermögen",null,51.58511254128784,49.83404954057925,53.67868153617783,56.78902969839375,437.7104883192364,268.23113358956545,243.73942663511465,223.34609279311317,206.10184249864352,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I",null,null,"-",null,null,null,31,"C.I","Zásoby","Inventory","Vorräte",null,28.947458031123368,29.88855116514691,32.002435960872376,33.46943492161319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_1",{"$nulls":6},32,"C.I.1","Materiál","Raw materials","Roh-, Hilfs- und Betriebsstoffe",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_2",{"$nulls":6},33,"C.I.2","Nedokončená výroba a polotovary","Work in process plus manufactured parts","Unfertige Erzeugnisse und Halberzeugnisse",null,0.5822862396567576,0.31443244942878107,1.0505081262132228,1.2480258849813182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_3",{"$nulls":6},34,"C.I.3","Výrobky","Manufactured goods","Fertige Erzeugnisse",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_4",{"$nulls":6},35,"C.I.4","Zvířata","Animals","Tiere",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_5",{"$nulls":6},36,"C.I.5","Zboží","Merchandise","Handelsware",null,28.36517179146661,29.57411871571813,30.951927834659156,32.22140903663187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_I_6",{"$nulls":6},37,"C.I.6","Poskytnuté zálohy na zásoby","Deposits toward inventory acquisition","Bezahlte Anzahlungen an Vorräte",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II",null,null,"-",null,null,null,38,"C.II","Dlouhodobé pohledávky","Long-term receivables","Langfristige Forderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_1",{"$nulls":6},39,"C.II.1","Pohledávky z obchodního styku","Long-term trade receivables","Forderungen aus Lieferungen und Leistungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_3",{"$nulls":6},40,"C.II.2","Pohledávky ke společníkům a sdružení ","Long-term receivables from partners","Forderungen an Belegschaftsmitglieder und verbundene Unternehmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_4",{"$nulls":6},41,"C.II.3","Pohledávky v podn. s rozhod. vlivem","Long-term receivables from parent","Forderungen an Betriebe mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_5",{"$nulls":6},42,"C.II.4","Pohledávky v podn. s podstat. vlivem","Long-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_II_6",{"$nulls":6},43,"C.II.5","Jiné pohledávky","Other long-term receivables","Sonstige Forderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III",null,null,"-",null,null,null,44,"C.III","Krátkodobé pohledávky","Current receivables","Kurzfristige Forderungen",null,21.76252255933531,18.188170352513712,17.413314048643095,21.320442201764184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_1",{"$nulls":6},45,"C.III.1","Pohledávky z obchodního styku","Current trade receivables","Forderungen aus Lieferungen und Leistungen",null,21.76252255933531,18.188170352513712,17.413314048643095,21.320442201764184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_2",{"$nulls":6},46,"C.III.2","Pohledávky ke společníkům a sdružení","Long-term receivables from related parties","Forderungen an Gesellschafter und verbundene Unternehmen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_3",{"$nulls":6},47,"C.III.3","Sociální zabezpečení","Receivable from social security","Sozialversicherungsbeiträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_4",{"$nulls":6},48,"C.III.4","Stát - daňové pohledávky a dotace","Receivable - taxes","Staat - Steuerforderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_5",{"$nulls":6},49,"C.III.5","Pohledávky v podn. s rozhod. vlivem","Short-term receivables from subsidiaries","Forderungen an Betriebe mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_6",{"$nulls":6},50,"C.III.6","Pohledávky v podn. s podstat. vlivem","Short-term receivables from entities with significant influence","Forderungen an Betriebe mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_III_7",{"$nulls":6},51,"C.III.7","Jiné pohledávky ","Short-term other receivables","Sonstige Forderungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV",null,null,"-",null,null,null,52,"C.IV","Finanční majetek","Current liquid assets","Finanzvermögen",null,0.875131950829162,1.7573280229186319,4.262931526662353,1.9991525750163708,437.7104883192364,268.23113358956545,243.73942663511465,223.34609279311317,206.10184249864352,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_1",{"$nulls":6},53,"C.IV.1","Peníze","Petty cash","Kasse",null,0.524398133959887,1.1808685322991999,2.0553419860693487,0.5623820345903471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_2",{"$nulls":6},54,"C.IV.2","Účty v bankách","Cash in bank","Bankguthaben",null,0.350733816869275,0.5764594906194319,2.207589540593004,1.4367705404260236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_C_IV_3",{"$nulls":6},55,"C.IV.3","Krátkodobý finanční majetek celkem","Marketable securities","Kurzfristiges Finanzvermögen zusammen",null,0,0,0,0,437.7104883192364,268.23113358956545,243.73942663511465,223.34609279311317,206.10184249864352,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D",null,"-",{"$nulls":4},57,"D","Ostatní aktiva - přechod.účty aktiv","Other assets - temporary debit accounts","Sonstige Aktiven - aktive transitorische und antizipative Posten",null,8.373344229917935,5.925304824791252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_I",null,null,"-",null,null,null,58,"D.I","Časové rozlišení","Accruals (accrued assets)","Transitorische und antizipative Posten",null,7.998774134232302,5.925304824791252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_I_1",{"$nulls":6},59,"D.I.1","Náklady příštích období ","Pre-paid expenses","Transitorische Aufwendungen",null,4.140702148670276,2.7390560039129372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_I_2",{"$nulls":6},60,"D.I.2","Příjmy příštích období","Accrued (un-billed) revenues","Antizipative Einnahmen",null,3.8580719855620256,3.1862488208783146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_A_D_II",{"$nulls":6},61,"D.II","Dohadné účty aktivní","Estimated pre-paid items","Aktive ungewisse Posten",null,0.37457009568563354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":10},"",""]
["R_P","-",{"$nulls":5},62,null,"PASIVA CELKEM","TOTAL LIABILITIES AND  EQUITY","SUMME DER PASSIVEN",null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["R_P_A",null,"-",{"$nulls":4},63,"A","Vlastní kapitál","Owner's equity (Stockholder's equity)","Eigenkapital ",null,208.87089715536106,0.8140306746322887,-0.285464164731854,-0.7472747582912831,82.34311702626749,81.82306869977587,81.74791576309576,81.68533870671604,81.6324246304172,81.6324246304172,76.79885216473753,76.79885216473753,76.79885216473753,76.79885216473753,76.79885216473753,76.79885216473753,76.79885216473753,76.79885216473753,76.79885216473753,76.79885216473753,99.99999999999999]
["R_P_A_I",null,null,"-",null,null,null,64,"A.I","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,-0.437636761487965,0.34936938825420116,0.38061888630913865,0.38519317437695005,-3.6438334950284443,-2.23295903357533,-2.0290715222348195,-1.859301971557328,-1.715747776498116,-1.715747776498116,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162]
["R_P_A_I_1",{"$nulls":6},65,"A.I.1","Základní kapitál","Capital stock at par (Corp.), Invested capital (Ltd.)","Grundkapital",null,-0.437636761487965,0.34936938825420116,0.38061888630913865,0.38519317437695005,-3.6438334950284443,-2.23295903357533,-2.0290715222348195,-1.859301971557328,-1.715747776498116,-1.715747776498116,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162,-1.7157477764981162]
["R_P_A_I_2",{"$nulls":6},66,"A.I.2","Vlastní akcie a vlastní obchodní podíl","Treasury stock ","Eigene Aktien",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II",null,null,"-",null,null,null,68,"A.II","Kapitálové fondy","Other equity accounts ","Kapitalrücklagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_1",{"$nulls":6},69,"A.II.1","Emisní ažio","Additional paid-in capital","Emissionsagio",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_2",{"$nulls":6},70,"A.II.2","Ostatní kapitálové fondy","Other paid in capital","Sonstige Kapitalrücklagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_3",{"$nulls":6},71,"A.II.3","Oceňovací rozdíly z přecenění majetku a závazků","Adjustment to investments","Wertberichtigungen zu Sachanlagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_II_4",{"$nulls":6},72,"A.II.4","Oceňovací rozdíly z přecenění při přeměnách","Adjustment to capital investments","Wertberichtigungen zu Kapitalbeteiligungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_III",null,null,"-",null,null,null,73,"A.III","Fondy ze zisku","Restricted retained earnings","Gewinnrücklagen",null,-0.1925601750547046,0.1537225308318485,0.167472309976021,0.169484996725858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_III_1",{"$nulls":6},74,"A.III.1","Zákonný rezervní fond","Statutory reserve account","Gesetzliche Rücklage",null,-0.0437636761487965,0.034936938825420115,0.038061888630913865,0.038519317437695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_III_2",{"$nulls":6},75,"A.III.2","Nedělitelný fond","Statutary reserve account (co-operatives)","Unverteilbare Rücklagen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_III_3",{"$nulls":6},76,"A.III.3","Statutární a ostatní fondy","Other equity accounts","Statutarische und andere Rücklagen",null,-0.1487964989059081,0.1187855920064284,0.12941042134510714,0.13096567928816302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_IV",null,null,"-",null,null,null,77,"A.IV","Výsledek hospodaření minulých let","Retained earnings","Bilanzgewinn der Vorjahren",null,-26.730853391684903,15.372253083184852,0.3387508088151334,-0.8435730518855206,10.712870475383626,52.69322492317225,76.38102158678467,76.7674849919469,77.09427176157969,83.34817240691532,83.34817240691534,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564]
["R_P_A_IV_1",{"$nulls":6},78,"A.IV.1","Nerozdělený zisk minulých let","Retained earnings","Unverteiler Bilanzgewinn der Vorjahren",null,-26.730853391684903,21.335988540684067,23.244395386899097,23.52374715920034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_A_IV_2",{"$nulls":6},79,"A.IV.2","Neuhrazená ztráta minulých let","Retained loss","Ungedeckter Bilanzverlust der Vorjahren",null,0,-5.963735457499214,-22.905644578083965,-24.36732021108586,10.712870475383626,52.69322492317225,76.38102158678467,76.7674849919469,77.09427176157969,83.34817240691532,83.34817240691534,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564,78.51459994123564]
["R_P_A_V",{"$nulls":6},80,"A.V","Výsledek hospodaření běžného obd. (+-)","Net income or net loss (+/-)","Bilanzgewinn laufender Periode (+/-)",null,236.2319474835886,-15.061314327638613,-1.172306169832147,-0.45837987750857057,75.2740800459123,31.36280281017894,7.395965698545917,6.777155686326461,6.253900645335632,0,-4.833572465679681,0,0,0,0,0,0,0,0,0,23.20114783526248]
["R_P_B",null,"-",{"$nulls":4},81,"B","Cizí zdroje","Total liabilities","Fremdkapital",null,-106.57330415754923,99.18596932536771,100.28546416473185,100.74727475829128,17.656882973732515,18.176931300224133,18.252084236904246,18.31466129328397,18.367575369582795,18.367575369582795,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,0]
["R_P_B_I",null,null,"-",null,null,null,82,"B.I","Rezervy","Allowances","Rückstellungen",null,0,0,0,0,17.656882973732515,18.176931300224133,18.252084236904246,18.31466129328397,18.367575369582795,18.367575369582795,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,0]
["R_P_B_I_1",{"$nulls":6},83,"B.I.1","Rezervy zákonné","Tax deductible allowances","Gesetzliche Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I_2",{"$nulls":6},84,"B.I.2","Rezerva na daň z příjmu","Income tax allowance","Rückstellungen an Einkommensteuer",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I_3",{"$nulls":6},85,"B.I.3","Ostatní rezervy","Non-tax deductible allowances","Andere Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_I_4",{"$nulls":6},86,"B.I.4","Odložený daňový závazek (pohledávka -)","Deferred taxes  liabilities (receivables - )","Abgelegte Steuerforderungen Verbindlichkeiten (Forderungen -)",null,0,0,0,0,17.656882973732515,18.176931300224133,18.252084236904246,18.31466129328397,18.367575369582795,18.367575369582795,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,23.20114783526248,0]
["R_P_B_II",null,null,"-",null,null,null,87,"B.II","Dlouhodobé závazky","Long-term liabilities","Langfristige Verbindlichkeiten",null,-18.739606126914662,16.668413513607938,14.908841776728961,14.040291206039829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_1",{"$nulls":6},88,"B.II.1","Závazky k podnikům s rozhod. vlivem","Liabilities to subsidiaries","Verbindlichkeiten gegen Betrieben mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_2",{"$nulls":6},89,"B.II.2","Závazky k podnikům s podstat. vlivem","Liabilities to entities with significant influence","Verbindlichkeiten gegen Betriebe mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_3",{"$nulls":6},90,"B.II.3","Dlouhodobé přijaté zálohy","Long-term deposits received","Langfristige erhaltene Anzahlungen",null,-7.527352297592998,4.75841106802222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_4",{"$nulls":6},91,"B.II.4","Emitované dluhopisy","Bonds payable","Emitierte Schuldscheine",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_5",{"$nulls":6},92,"B.II.5","Dlouhodobé směnky k úhradě","Long.term notes payable","Langfristige Schuldwechseln",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_II_6",{"$nulls":6},93,"B.II.6","Jiné dlouhodobé závazky","Other long-term liabilities","Sonstige langfristige Verbindlichkeiten",null,-11.212253829321662,11.910002445585718,14.908841776728961,14.040291206039829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III",null,null,"-",null,null,null,94,"B.III","Krátkodobé závazky","Current liabilities","Kurzfristige Verbindlichkeiten",null,-49.72428884026258,50.983474827935574,54.599779241045944,56.06871846230885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_1",{"$nulls":6},95,"B.III.1","Závazky z obchodního styku","Accounts payable","Verbindlichkeiten aus Lieferungen und Leistungen",null,-42.735229759299784,42.542710407714075,45.746583945495374,46.03058433804553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_2",{"$nulls":6},96,"B.III.2","Závazky ke společníkům a sdružení","Payable to related partners","Verbindlichkeiten gegen Gesellschafter und verbundene Unternehmen",null,-2.1881838074398248,3.5076686580721796,3.821413618543752,3.8673394707445783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_3",{"$nulls":6},97,"B.III.3","Závazky k zaměstnancům","Payroll (Salaries) payable","Verbindlichkeiten gegen Angestellten",null,-2.800875273522976,2.330293819655522,2.173333840825182,2.3111590462617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_4",{"$nulls":6},98,"B.III.4","Závazky ze sociálního zabezpečení","Social security payable","Verbindlichkeiten aus sozialen Abgaben",null,-1.676148796498906,1.3765153897215525,1.339778479808168,2.4960517699626363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_5",{"$nulls":6},99,"B.III.5","Stát - daňové závazky a dotace","Taxes payable ","Staat - Steuerverbindlichkeiten und Dotationen",null,-0.3238512035010941,1.2262865527722462,1.5186693563734632,1.3635838372944031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_7",{"$nulls":6},100,"B.III.6","Závazky k podnikům s rozhod. vlivem","Payable to subsidiaries","Verbindlichkeiten gegen Betriebe mit herrschendem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_8",{"$nulls":6},101,"B.III.7","Závazky k podnikům s podstat. vlivem","Payable to entities with significant influence","Verbindlichkeiten gegen Betrieben mit substantiellem Einfluss",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_III_9",{"$nulls":6},102,"B.III.8","Jiné závazky","Other payables","Sonstige Verbindlichkeiten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV",null,null,"-",null,null,null,103,"B.IV","Bankovní úvěry a výpomoci","Bank loans and other credit","Bankkredite (Darlehen) und Bankhilfen",null,-38.10940919037199,31.534080983824197,30.776843146956953,30.638265089942607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV_1",{"$nulls":6},104,"B.IV.1","Bankovní úvěry dlouhodobé","Long-term bank loans","Langfristige Bankkredite (Darlehen)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV_2",{"$nulls":6},105,"B.IV.2","Běžné bankovní úvěry","Short-term bank loans","Kurzfristige Bankkredite (Darlehen)",null,-36.00437636761488,29.64399259336897,30.776843146956953,30.638265089942607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_B_IV_3",{"$nulls":6},106,"B.IV.3","Krátkodobé finanční výpomoci (dopočtené automatizovaně)","Other short-term credit","Kurzfristige Finanzhilfen",null,-2.105032822757112,1.8900883904552284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C",null,"-",{"$nulls":4},107,"C","Ostatní pasiva - přechodné účty pasiv","Other liabilities and equity ","Sonstige Passiven - transitorische und antizipative Posten",null,-2.297592997811816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C_I",null,null,"-",null,null,null,108,"C.I","Časové rozlišení","Accrued liabilities","Transitorische und antizipative Posten",null,-2.297592997811816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C_I_1",{"$nulls":6},109,"C.I.1","Výdaje příštích období","Accrued expenses","Antizipative Ausgaben",null,-2.297592997811816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C_I_2",{"$nulls":6},110,"C.I.2","Výnosy příštích období","Unearned revenues","Transitorische Erträge",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R_P_C_II",{"$nulls":6},111,"C.II","Dohadné účty pasivní","Contingencies and estimated accruals (credit balance)","Passive ungewisse Posten",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_ekonomické_normály","index":31,"n_rows":106,"n_cols":34,"rows_kept":106,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40EKNO",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21","OB_PP","OB_PL"]
[null,1,2]
[]
[{"$nulls":8},"I.17. Ekonomické normály","I.15. Ekonomic normals","I.15. Ökonomische Normale"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},"2012/2011","2013/2012","2014/2013","2015/2014","2016/2015","2017/2016","2018/2017","2019/2018","2020/2019","2021/2020","2022/2021","2023/2022","2024/2023","2025/2024","2026/2025","2027/2026","2028/2027","2029/2028","2030/2029","2031/2030","2019/2011","2019/2015"]
[null,"-",{"$nulls":6},"A","A","A"]
["A_Z",{"$nulls":6},1,"Zisk","Gain","Gewinn",null,92.01356082921136,92.85548596613314,61.36363636363637,-1635.961029411765,32.009665292678996,74.0484429065744,0,0,100,"   x",-100,"   x","   x","   x","   x","   x","   x","   x","   x","   x",99.32473739787696,82.35544947041842]
["A_1",{"$nulls":6},2," >"," >"," >",null,-1,1,1,-1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["A_T",{"$nulls":6},3,"Tržby","Sales","Umsatzerlöse",null,271.2063686466626,13.53558349005246,3.647036601136248,-100,"   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","    x ",{"$error":"#DIV/0!"}]
["A_2",{"$nulls":6},4," >"," >"," >",null,1,1,1,-1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["A_N",{"$nulls":6},5,"Náklady","Costs","Aufwendungen",null,-8.549044889493084,6.746049990038772,3.3263943722632976,-96.90662688267659,-22.115109287009645,-74.0484429065744,0,0,-100,"        x","        x","        x","        x","        x","        x","        x","        x","        x","        x","        x",-99.36933275405379,-79.78765811946617]
["A_3",{"$nulls":6},6," >"," >"," >",null,-1,-1,1,1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ",1,"    x "]
["A_MN",{"$nulls":6},7,"Materiálové náklady","Raw material costs","Materialaufwendungen (Materialverbraucht",null,-0.32131381649410923,339.86389684813753,-2.915072062535624,-100,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ",-100,"    x "]
["A_4",{"$nulls":6},8," >"," >"," >",null,1,1,-1,-1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ",-1,"    x "]
["A_MZN",{"$nulls":6},9,"Mzdové náklady","Payroll","Kosten im Poersonalbereich (Löhne und Gehälter)",null,-6.045656800154769,1.894368372284567,-0.30312215822976657,-100,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ",-100,"    x "]
["A_5",{"$nulls":6},10," >"," >"," >",null,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["A_P",{"$nulls":6},11,"Pracovníci","Employments","Angestellten",null,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
[]
[null,"-",{"$nulls":6},"B","B","B"]
["B_Z",{"$nulls":6},1,"Zisk","Gain","Gewinn",null,92.01356082921136,92.85548596613314,61.36363636363637,-1635.961029411765,32.009665292678996,74.0484429065744,0,0,100,"   x",-100,"   x","   x","   x","   x","   x","   x","   x","   x","   x",99.32473739787696,82.35544947041842]
["B_1",{"$nulls":6},2," >"," >"," >",null,-1,1,1,-1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["B_T",{"$nulls":6},3,"Tržby","Sales","Umsatzerlöse",null,271.2063686466626,13.53558349005246,3.647036601136248,-100,"   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","    x ",{"$error":"#DIV/0!"}]
["B_2",{"$nulls":6},4," >"," >"," >",null,1,1,1,-1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["B_ZAS",{"$nulls":6},5,"Zásoby","Inventory","Vorräte",null,0.6352193859545936,-1.718293395675044,3.3420551855375833,-100,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ",-100,"    x "]
[]
[null,"-",{"$nulls":6},"C","C","C"]
["C_Z",{"$nulls":6},1,"Zisk","Gain","Gewinn",null,92.01356082921136,92.85548596613314,61.36363636363637,-1635.961029411765,32.009665292678996,74.0484429065744,0,0,100,"   x",-100,"   x","   x","   x","   x","   x","   x","   x","   x","   x",99.32473739787696,82.35544947041842]
["C_1",{"$nulls":6},2," >"," >"," >",null,-1,1,1,-1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["C_T",{"$nulls":6},3,"Tržby","sales","Umsatzerlöse",null,271.2063686466626,13.53558349005246,3.647036601136248,-100,"   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","   x","    x ",{"$error":"#DIV/0!"}]
["C_2",{"$nulls":6},4," >"," >"," >",null,1,1,1,-1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["C_HIM",{"$nulls":6},5,"Dlouhodobý hmotný majetek","Tangible fixed assets","Sachanlagen",null,7.687728548345948,-3.8932322514412068,-7.822514379622022,-17.382777678730612,-18.70953819594303,-5.972922750199097,-6.352343308865048,-6.783237865541151,0,0,0,0,0,0,0,0,0,0,0,0,-47.410494089633474,-33.27578765645231]
["C_3",{"$nulls":6},6," >"," >"," >",null,1,-1,-1,1,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ",1,"    x "]
["C_MZN",{"$nulls":6},7,"Mzdové náklady","Payroll","Kosten im Personalbereich (Löhne un Gehälter)",null,-6.045656800154769,1.894368372284567,-0.30312215822976657,-100,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ",-100,"    x "]
["C_4",{"$nulls":6},8," >"," >"," >",null,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["C_P",{"$nulls":6},9,"Pracovníci","Employments","Arbeiter",null,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
{"$rows_empty":67}
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$nulls":6},2024,2025]
[{"$nulls":8},"Tržby celkem (zbpží+výrobky)   ř.106",null,null,null,16330,60618,68823,71333,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0]

{"sheet":"VY_ukazatele","index":32,"n_rows":280,"n_cols":35,"rows_kept":280,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40UKAZ",{"$nulls":6},"CR","cesky","anglicky","nemecky","zkratka","vzorec","norma","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,{"$nulls":5},"Vzorce"]
[]
[{"$nulls":8},"I.18. Soustava finančních ukazatelů","I.16. Financial ratios","I.16. System Verhältniskennziffern "]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":13},"doporučená hodnota ",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[{"$nulls":7},"I.18 A","ABSOLUTNÍ  UKAZATELE","Absolute indicators","Absoluten  Kennziffern"]
[null,"-",{"$nulls":6},"I. Majetková oblast","I. Property Area","I. Grundstückfläche"]
["CA",{"$nulls":6},1,"Celková aktiva","Total Assets","Bilanzsumme","K","R1",null,28623,26273,25961,-2259.7936249999984,-3664.3336249999993,-4028.8336249999993,-4393.333624999999,-4757.833624999999,7254.528875,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,6184]
["SA",{"$nulls":6},2,"Dlouhodobý majetek","Fixed Assets","Anlagevermögen","DM","R3",null,12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["OA",{"$nulls":6},3,"Oběžná aktiva","Current Assets","Umlaufvermögen","OA","R31",null,14264,14103,14743,-11527.793624999998,-11198.333625,-11112.833625,-11027.333625,-10941.833625,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
["VK",{"$nulls":6},4,"Vlastní kapitál","Owner's equity","Eigenkapital","VK","R68",null,233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
["CZ",{"$nulls":6},5,"Cizí zdroje","Total liabilities","Verbindlichkeiten","CK","R85",null,16213,14329,14205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KCK",{"$nulls":6},6,"Krátkodobý cizí kapitál","Current liabilities","Kurzfristige Verbindlichkeiten","KCK","R102+R116+R117",null,11442,10412,10560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DCK",{"$nulls":6},7,"Dlouhodobý cizí kapitál","Long-term liabilities","Langfristige  Verbindlichkeiten","DCK","R86+R91+R115",null,4771,3917,3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DK",{"$nulls":6},8,"Dlouhodobý kapitál","Long-term  Capital","Langfristige   Kapital","DK","DCK + VK",null,5004,3842,3451,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
["PK",{"$nulls":6},9,"Pracovní kapitál","Working Capital","Working Capital","PK","OA - KCK",null,2822,3691,4183,-11527.793624999998,-11198.333625,-11112.833625,-11027.333625,-10941.833625,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
[]
[null,"-",{"$nulls":6},"II. Provozní oblast","II. Operating Area","II. Betrieb Bereich"]
["CV",{"$nulls":6},10,"Celkové výkony","Total output","Gesamtleistung","V","V4",null,15421,32148,30915,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CT",{"$nulls":6},11,"Celkové tržby","Total sales","Gesamtensatz","T","V1+V5",null,60618,68823,71333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PH",{"$nulls":6},12,"Přidaná hodnota","Added Value","Mehrwert","PH","V11",null,12833,17037,16807,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PHV",{"$nulls":6},13,"Provozní výsledek hospodaření","Operating income","Betriebswirtschaftsergebniss","PVH","V30",null,-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["HV_FIN",{"$nulls":6},14,"Finanční výsledek hospodaření","Income/loss from financial operations","Wirtschaftsergebniss aus Finanztransaktionen","FVH","V48",null,-1128,-1214,-1136,-276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HV_MIM",{"$nulls":6},15,"Mimořádný výsledek hospodaření","Extraordinary income/loss","Ausserordentliches Wirtschaftsergebniss","MVH","V53-V54",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HV_PŘED",{"$nulls":6},16,"Výsledek hospodaření před zdaněním","Net income before taxation (+/-)","Wirtschaftsergebniss vor Versteuerung (+/-)","HZ","V61",null,-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["HV_PO",{"$nulls":6},17,"Výsledek hospodaření za účetní období","Net income for fiscal period (+/-)","Wirtschaftsergebniss laufender Buchungsperiode (+/-)","Z","V60",null,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
[]
[{"$nulls":7},"I.18 B","POMĚROVÉ  UKAZATELE","I. Debt ratios","I. Kennziffern der Verschuldung"]
[null,"-",{"$nulls":6},"I. Ukazatele zadluženosti","I. Debt ratios","I. Kennziffern der Verschuldung"]
["U_SFN",{"$nulls":6},1,"Stupeň finanční nezávislosti","Shareholders equity to assets","Grad der finanziellen Unabhängikkeit","SFN","100*VK/K",null,0.8140306746322887,-0.285464164731854,-0.7472747582912831,100.00000000000007,100.00000000000003,100.00000000000003,100.00000000000003,100.00000000000003,-65.58432266216599,-59.39449038758948,-59.39449038758948,-59.39449038758948,-59.39449038758948,-59.39449038758948,-59.39449038758948,-59.39449038758948,-59.39449038758948,-59.39449038758948,-59.39449038758948,-94.24907018111253]
["U_SZ",{"$nulls":6},2,"Stupeň zadluženosti","Total liabilities to assets","Grad der Verschuldung","SZ","100*CK/K",null,56.64325891765363,54.538880219236475,54.716690420245754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U_SS",{"$nulls":6},3,"Stupeň samofinancování","Level of self-financing","Grad der Eigenfinanzierung","SS","100*(NZ+FZ)/(ZK+KF)",null,4444,133,-175,-294,-2359.7936250000002,-3764.3336250000007,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
["U_UK",{"$nulls":6},4,"Úrokové krytí","Interest coverage","Zinsdeckungsgrad","ÚK","100*(HZ+Ú)/Ú",null,-750.2958579881657,46.62045060658579,75.51440329218107,-822.832330725044,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_KSPCF",{"$nulls":6},5,"Krytí splátek úvěrů provozním CF","Retained earnings to capital stock","Grad der Selbstfinanzierung","KSPCF","100*SÚ/prov.CF",null,0,0,0,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
[]
[null,"-",{"$nulls":6},"II. Ukazatele krytí stálých aktiv","II. Coverage of fixed assets","II. Kennziffern der Deckungsgrad  des Anlagevermögens"]
["U_ISKSA",{"$nulls":6},6,"I. stupeň krytí stálých aktiv","Fixed assets to shareholders' equity ratio","Deckungsgrad  des Anlagevermögens I.","I.SKSA","100*VK/DM",null,1.840006317618258,-0.6162695152013147,-1.7293635229096096,-24.382753830384118,-48.63729260684896,-56.872298489553934,-66.22450444678927,-76.93780118046573,-76.93780118046573,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-94.24907018111253]
["U_IISKSA",{"$nulls":6},7,"II. stupeň krytí stálých aktiv","Fixed assets to shareholders' equity and long-term liabilities ","Deckungsgrad des Anlagevermögens II. ","II.SKSA","100*DK/DM",null,39.51670220326937,31.569433032046014,30.763059368871456,-24.382753830384118,-48.63729260684896,-56.872298489553934,-66.22450444678927,-76.93780118046573,-76.93780118046573,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-72.38220407503233,-94.24907018111253]
["U_IO",{"$nulls":6},8,"Poměr odpisů k ZH dlouhodobého majetku",null,null,"IO","100*Odpisy/ZH_DM",null,16.9943931137961,17.271980279375512,17.908718131574254,21.040138109624515,23.01566233076719,6.352343308865048,6.783237865541151,7.276843467011643,0,0,0,0,0,0,0,0,0,0,0,0]
["U_MR",{"$nulls":6},9,"Míra reprodukce dlouhodobého majetku",null,null,"MR","Přírůstek_DM/Odpisy",null,1.420074349442379,0.7654614652711703,0.5261324041811847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["U_LIKV","-",{"$nulls":6},"III. Likvidita","III. Liquidity ratios","III. Liquidität"]
["U_LI",{"$nulls":6},10,"Okamžitá likvidita","Acid ratio","Liquidität I","LI","100*FM/KCK",null,4.3960846005943015,10.756819054936612,4.9147727272727275,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_LII",{"$nulls":6},11,"Rychlá likvidita","Quick ratio","Liquidität II","LII","100*(FM+POHLK)/KCK",null,49.89512323020451,54.696504033807145,57.32954545454545,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_LIII",{"$nulls":6},12,"Běžná likvidita","Current ratio","Liquidität III","LIII","100*OA/KCK",null,124.6635203635728,135.4494813676527,139.61174242424244,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
[]
[null,"-",{"$nulls":6},"IV. Ukazatelé obratu","IV. Activity ratio","IV. Kennziffern der Umschlagshäufigkeit "]
["U_OZAS",{"$nulls":6},13,"Obrat zásob","Inventory turnover ","Lagerumschlagshäufigkeit aller Vorräte","OZÁS","T/ZÁS",null,7.108114446529081,8.114484466191122,8.34450488389776,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_OPOH",{"$nulls":6},14,"Obrat celkových pohledávek","Recievables turnover","Umschlagshäufigkeit der Forderungen","OPOHL","T/POHL",null,10.355855471085675,14.072794192822819,14.11137487636004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"    x "]
["U_OCZ",{"$nulls":6},15,"Obrat celkových závazků","Liabilities turnover","Umschlagshäufigkeit des Verbindlichkeiten","OZÁV","T/ZÁV",null,9.278738711158732,10.249143708116158,11.418761005282535,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_OVK",{"$nulls":6},16,"Obrat vlastního kapitálu","Shareholders' equity turnover ","Umschlagshäufigkeit des Eigenkapitals","OVK","T/VK",null,"    x ",871.1772151898734,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_OK",{"$nulls":6},17,"Obrat celkového kapitálu","Assets turnover ","Umschlagshäufigkeit des Gesamtkapitals","OK","T/K",null,2.0906363166063113,2.507395802972894,2.7312861354673204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"V. Ukazatelé rentability","V. Profitability ratios","V.  Kennziffern der Rentabilität"]
["U_RT",{"$nulls":6},18,"Rentabilita tržeb","Return on sales  - ROS","Umsatz - Rentabilität","RT","100*Z/T",null,-7.111748985449866,-0.4475248100199061,-0.16682320945424978,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_RVK",{"$nulls":6},19,"Rentabilita vlastního kapitálu","Return of equity - ROE","Eigenkapital - Rentabilität","RVK","100*Z/VK",null,"    x ",-389.873417721519,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_RK1",{"$nulls":6},20,"Rentabilita celkového kapitálu","Return on assets (on net income after tax) - ROA","Gesamtkapital - Rentabilität","RK1","100*(Z+Ú(1-Sdp))/K",null,-13.48670460424211,0.5385820460507142,1.0516521805720414,-15.543006299821734,47.41761750644369,9.475941134647764,8.655729319552519,7.966196880512703,0,3.8093758891468545,0,0,0,0,0,0,0,0,0,-19.71170052550803]
["U_RK2",{"$nulls":6},21,"Rentabilita celkového kapitálu","Return on assets (on net income before tax) - ROA","Gesamtkapital - Rentabilität","RK2","100*(HZ+Ú)/K",null,-13.119503362648732,0.9800349752258817,1.4052149940651684,-19.18889666644658,58.54026852647369,11.6986927588244,10.686085579694469,9.83481096359593,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"VI. Ukazatelé produktivity","VI. Productivity ratios","VI. Kennziffern der Arbeitsproduktivität "]
["U_PV",{"$nulls":6},22,"Produktivita z výkonů (tis.Kč/prac)","Labor productivity of manufacturing","Arbeitsproduktivität","PV","V/počet prac.",null,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_PPH",{"$nulls":6},23,"Produktivita z přidané hodnoty (tis.Kč/prac)","Labor productivity of value added","Arbeitsproduktivität aus Mehrwert","PPH","PH/počet prac.",null,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
[]
[null,"-",{"$nulls":6},"VII. Náročnost tržeb na náklady","VII. Cost ratios","VII. Kennziffern des kostengrades"]
["U_N",{"$nulls":6},24,"Nákladovost tržeb",null,null,"NT","100*N/T",null,107.64624368999307,101.20889818810572,100.89579857849803,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_NVS",{"$nulls":6},25,"Náročnost tržeb na výkonovou spotřebu",null,null,"NTVS","100*VS/T",null,14.233396020983866,24.63856559580373,22.826742181038227,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_NSME",{"$nulls":6},26,"Náročnost tržeb na materiál a energii",null,null,"NTSME","100*SME/T",null,4.605892639150087,17.84432529822879,16.71456408674807,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_NS",{"$nulls":6},27,"Náročnost tržeb na služby",null,null,"NTS","100*S/T",null,9.62750338183378,6.794240297574938,6.11217809429016,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_NON",{"$nulls":6},28,"Náročnost tržeb na osobní náklady",null,null,"NTON","100*ON/T",null,22.209574713781386,19.800066838120976,19.06691152762396,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_NOD",{"$nulls":6},29,"Náročnost tržeb na odpisy",null,null,"NTOD","100*OD/T",null,3.5501006301758555,3.054211528122866,2.8163683007864524,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_NÚ",{"$nulls":6},30,"Náročnost tržeb na úroky",null,null,"NTÚ","100*Ú/T",null,0.8363852321092745,0.8383825174723566,0.681311594913995,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_NOST",{"$nulls":6},31,"Náročnost tržeb na ostatních náklady",null,null,"NTOST","100*OST/T",null,66.81678709294269,52.877671708585794,55.504464974135395,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
[]
[null,"-",{"$nulls":6},"VIII. Struktura nákladů"]
["U_PVS",{"$nulls":6},32,"Podíl výkonové spotřeby",null,null,"PVS","100*VS/N",null,13.22238058020321,24.34426817888163,22.624076029567053,0,0,0,0,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_PME",{"$nulls":6},33,"Podíl spotřeby materiálu a energie","Rate of raw material and utilities","Anteil der Verbrauch von Material und Energie","PME","100*SME/N",null,4.278730479824683,17.631182255401622,16.56616461957428,0,0,0,0,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_PS",{"$nulls":6},34,"Podíl služeb","Rate of service used","Anteil der Dienstleistungen","PS","100*S/N",null,8.943650100378527,6.713085923480008,6.057911409992775,0,0,0,0,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_PON",{"$nulls":6},35,"Podíl osobních nákladů","Rate of wages and salaries expense","Anteil der Personalkosten","PON","100*ON/N",null,20.632001593796453,19.563563276146724,18.897626854888014,0,0,0,0,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_POD",{"$nulls":6},36,"Podíl odpisů","Rate of depreciation expenses","Anteil der Abschreibungen","POD","100*OD/N",null,3.297932662099827,3.0177302419065395,2.791363307953093,87.58681481564659,100,100,100,100,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_PU",{"$nulls":6},37,"Podíl úroků","Rate of interest of expense","Anteil der Zinsen","PÚ","100*Ú/N",null,0.776975771228909,0.828368387050463,0.6752626021230479,12.4131851843534,0,0,0,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["U_POST",{"$nulls":6},38,"Podíl ostatních nákladů","Rate of other expenses","Anteil der übrigen Kosten","POST","100*OST/N",null,62.0707093926716,52.24606991601464,55.011671205468794,0,0,0,0,0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
[]
[null,"-",{"$nulls":6},"IX. Ukazatelé kapitálového trhu","VI. Market value ratios","VI. Kennziffern des Kapitalmarktes"]
["U_ZAK",{"$nulls":6},39,"Zisk na 1 000 Kč akciového kap.","Earnings per 1000 Kc of capital stock","Gewinn pro 1000 Kč Aktienkapitals","ZAK","Z/(ZK/1000)",null,-43110,-3080,-1190,-20657.936250000002,-14045.4,-3645,-3645,-3645,0,2817.1812499999987,0,0,0,0,0,0,0,0,0,-13522.469999999998]
["U_DAK",{"$nulls":6},40,"Dividendy na 1 000 Kč akciového kap.","Dividends per 1000 Kc  of capital stock","Dividende pro 1000 Kč Aktienkapitals","DAK","DIV/(ZK/1000)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["U_PDZ",{"$nulls":6},41,"Podíl dividend ze zisku","Dividends to net profit after taxes","Anteil der Dividenden am Gewinn","PDZ","100*DIV/Z",null,0,0,0,0,0,0,0,0,0,"    x ",0,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
{"$rows_empty":114}
["CA_vyp",{"$nulls":7},"Celkový kapitál",{"$nulls":5},28623,26273,25961,-2259.7936249999984,-3664.3336249999993,-4028.8336249999993,-4393.333624999999,-4757.833624999999,7254.528875,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,6184,0]
["SA_vyp",{"$nulls":7},"Dlouhodobý majetek (Stálá aktiva)",{"$nulls":5},12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,0]
["DM_HM",{"$nulls":7},"Dlouhodobý hmotný a nehmotný majetek",{"$nulls":5},12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["INV_HIM",{"$nulls":7},"Investice NIM a HIM",{"$nulls":5},3056,1609,1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OA_vyp",{"$nulls":7},"Oběžná aktiva",{"$nulls":5},14264,14103,14743,-11527.793624999998,-11198.333625,-11112.833625,-11027.333625,-10941.833625,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0,0]
["VK_vyp",{"$nulls":7},"Vlastní kapitál",{"$nulls":5},233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999,0]
["CZ_vyp",{"$nulls":7},"Cizí zdroje",{"$nulls":5},16213,14329,14205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DK_vyp",{"$nulls":7},"Dlouhodobý kapitál",{"$nulls":5},5004,3842,3451,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999,0]
["PH_vyp",{"$nulls":7},"Přidaná hodnota v mil.Kč",{"$nulls":5},12.833,17.037,16.807,-0.324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CV_vyp",{"$nulls":7},"Výkony v mil.Kč",{"$nulls":5},15.421,32.148,30.915,-0.324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NC",{"$nulls":7},"Celkové náklady",{"$nulls":5},65253,69655,71972,2226.3625,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KCK_vyp",{"$nulls":7},"Krátkodobý cizí kapitál (KCK)",{"$nulls":5},11442,10412,10560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CT_vyp",{"$nulls":7},"Celkové tržby",{"$nulls":5},60618,68823,71333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZK_mil_Kc",{"$nulls":7},"Základní kapitál v mil.Kč",{"$nulls":5},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["CK_prum",{"$nulls":7},"Celkový kapitál  (průměrná hodnota)",{"$nulls":5},28995,27448,26117,11850.6031875,-2962.063624999999,-3846.5836249999993,-4211.083624999999,-4575.583624999999,1248.3476250000003,7395.3879375,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,7536.246999999999,6860.1235,-2914.1812499999996]
["VK_prum",{"$nulls":7},"Vlastní kapitál (průměrná hodnota)",{"$nulls":5},-23747,79,-134.5,-1226.8968125000001,-2962.0636250000002,-3846.583625,-4211.083625,-4575.583625,-4757.833625,-4616.9745625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5152.239,-2914.1812499999996]
["NZ+FZ",{"$nulls":7},"Nerozdělený zisk + fondy ze zisku  (NZ + FZ)",{"$nulls":5},4444,133,-175,-294,-2359.7936250000002,-3764.333625,-4128.833625,-4493.333625,-4857.833625,-4857.833625,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155,-4576.1155]
["ZK+KF",{"$nulls":7},"Základní kapitál + kapitálové fondy  (ZK + KF)",{"$nulls":5},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["ZAS_prum",{"$nulls":7},"Zásoby (průměrná hodnota)",{"$nulls":5},8528,8481.5,8548.5,4344.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CZÁV_prům",{"$nulls":7},"Celkové závazky v průměrné hodnotě",{"$nulls":5},6533,6715,6247,3125.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CP",{"$nulls":7},"Celkové pohledávky",{"$nulls":5},5206,4575,5535,484.56887500000005,814.028875,899.528875,985.028875,1070.528875,1070.528875,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,0]
["CP_prum",{"$nulls":7},"Celkové pohledávky (průměrná hodnota)",{"$nulls":5},5853.5,4890.5,5055,3009.7844375,649.298875,856.778875,942.278875,1027.778875,1070.528875,1211.3879375,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,1352.2469999999998,676.1234999999999]
["FM+KP",{"$nulls":7},"Finanční majetek + Krátkodobé pohledávky",{"$nulls":5},5709,5695,6054,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0]
["FM",{"$nulls":7},"Finanční majetek",{"$nulls":5},503,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0]
["PCF",{"$nulls":7},"Provozní cash flow",{"$nulls":5},2759,3080,728,-8886.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SU",{"$nulls":7},"splátky úvěrů (z CF)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPK",{"$nulls":7},"Přírůstek pracovního kapitálu",{"$nulls":5},-2822,-869,-492,15710.793624999998,-329.4599999999991,-85.5,-85.5,-85.5,-12012.3625,-281.7181249999999,0,0,0,0,0,0,0,0,0,1352.2469999999998]
[]
["Ú",{"$nulls":7},"Úroky",{"$nulls":5},507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HZ+Ú",{"$nulls":7},"Zisk před zdaněním + úroky  (HZ+Ú)",{"$nulls":5},-3804,269,367,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["HZ",{"$nulls":7},"Zisk před zdaněním (HZ)",{"$nulls":5},-4311,-308,-119,-2550.3625,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["Z",{"$nulls":7},"Zisk po zdanění (Z)",{"$nulls":5},-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
["Z+Úsdp",{"$nulls":7},"Zisk  a  zdaněné úroky (Z+Ú*(1-Sdp))",{"$nulls":5},-3910.47,147.83000000000004,274.66,-1841.9400000000003,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0,-1352.2469999999998]
["Vdiv",{"$nulls":7},"Vyplacené dividendy",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Zi-1",{"$nulls":7},"Zisk v minulém období",{"$nulls":5},-53979,-4311,-308,-119,-2065.7936250000002,-1404.54,-364.5,-364.5,-364.5,0,281.7181249999999,0,0,0,0,0,0,0,0,0]
["PPP",{"$nulls":7},"Průměrný počet pracovníků",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["N_VS",{"$nulls":7},"Výrobní spotřeba",{"$nulls":5},8628,16957,16283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["N_SME",{"$nulls":7},"Spotřeba materiálu a energie",{"$nulls":5},2792,12281,11923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["N_S",{"$nulls":7},"Služby",{"$nulls":5},5836,4676,4360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["N_OSN",{"$nulls":7},"Osobní náklady",{"$nulls":5},13463,13627,13601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["N_OD",{"$nulls":7},"Odpisy",{"$nulls":5},2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["N_Ú",{"$nulls":7},"Úroky",{"$nulls":5},507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["N_OSTN",{"$nulls":7},"Ostatní náklady",{"$nulls":5},40503,36392,39593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["N_výdaje",{"$nulls":7},"Náklady bez nákladů nevýdajové povahy a úroků",{"$nulls":5},-62594,-66976,-69477,-1.7053025658242404e-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":24}
["B_V_AUTO",{"$nulls":7},"Výpočet výnosů z KFM z autobilance"]
["B_U_AUTO",{"$nulls":7},"Povolení automatických úvěrů (R  106 B.IV.3)"]
[{"$nulls":8},"nejmenší číslo ve fin.plánu v tab.I.9 (Pen.toky 95)",null,null,null,-12012.3625]
[{"$nulls":8},"S_TEST_FM (0, 1, 2)",null,null,null,2]
[{"$nulls":8},"S_test_znak (\"\", *, ++)",null,null,null,"†"]
["FM_DLE_LI",{"$nulls":7},"FM dle zadané okamžité likvidity (tab.I.18)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Rozdíl Skutečnost - limit",{"$nulls":5},52720,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625]
[]
["_GU",{"$nulls":6},"Pro graf ukazatelů",{"$nulls":4},"Index",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_globální_indexy","index":33,"n_rows":190,"n_cols":37,"rows_kept":190,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40GLIN",{"$nulls":6},"CR","cesky","anglicky","nemecky","VAHA","cesky","anglicky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"I.19. Globální indexy","I.17. Global index","I.17. Globalindexe"]
["GL_IND",{"$nulls":7},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":11},"váha",{"$nulls":4},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[]
[null,"-",{"$nulls":6},"Index důvěryhodnosti","Index of worthiness","Index der Vertranenuründigkeit"]
["ID_1H",null,"-",{"$nulls":4},1,"K / CK","K / CK","K / CK",0.23,"hodnota","value","wert ",null,1.0082071151814018,0.9971534841354183,0.9925826801758746,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["ID_1VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,0.23188763649172242,0.22934530135114622,0.22829401644045116,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["ID_2H",null,"-",{"$nulls":4},2,"(HZ + Ú) / Ú","(HZ + Ú) / Ú","(HZ + Ú) / Ú",0.11,"hodnota","value","wert ",null,-7.502958579881657,0.4662045060658579,0.7551440329218108,-8.22832330725044,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["ID_2VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,-0.8253254437869822,0.05128249566724437,0.08306584362139918,-0.9051155637975484,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["ID_3H",null,"-",{"$nulls":4},3,"(HZ + Ú) / K","(HZ + Ú) / K","(HZ + Ú) / K",29.29,"hodnota","value","wert ",null,-0.13119503362648732,0.009800349752258818,0.014052149940651683,-0.1918889666644658,0.5854026852647369,0.116986927588244,0.10686085579694468,0.09834810963595929,0,0,0,0,0,0,0,0,0,0,0,0]
["ID_3VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,-3.8427025349198134,0.28705224424366077,0.4115874717616878,-5.6204278336022035,17.146444651404146,3.426547109059667,3.1299544662925096,2.8806161312372476,0,0,0,0,0,0,0,0,0,0,0,0]
["ID_4H",null,"-",{"$nulls":4},4,"T / K","T / K","T / K",0.71,"hodnota","value","wert ",null,2.0906363166063113,2.507395802972894,2.7312861354673204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID_4VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,1.484351784790481,1.7802510201107549,1.9392131561817973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID_5H",null,"-",{"$nulls":4},5,"OA / KCK","OA / KCK","OA / KCK",0.1,"hodnota","value","wert ",null,0.6039205724205089,0.6287280995051491,0.6549533540648601,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["ID_5VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,0.06039205724205089,0.0628728099505149,0.06549533540648601,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["ID",{"$nulls":7},"ID","ID","ID",{"$nulls":5},-2.8913965001825415,2.410803871323321,2.727655823411822,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["ID_TR",{"$nulls":7},"Tempo růstu ID","Tempo růstu ID","Wachstumstempo IV",{"$nulls":6},183.37852906618377,13.142999970154213,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
[]
[null,"-",{"$nulls":6},"Index IN05","Index IN05","Index IN05"]
["IN05_1H",null,"-",{"$nulls":4},1,"K / CK","K / CK","K / CK",0.13,"hodnota","value","wert ",null,1.0082071151814018,0.9971534841354183,0.9925826801758746,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["IN05_1VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,0.13106692497358224,0.12962995293760438,0.1290357484228637,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["IN05_2H",null,"-",{"$nulls":4},2,"(HZ + Ú) / Ú","(HZ + Ú) / Ú","(HZ + Ú) / Ú",0.04,"hodnota","value","wert ",null,-7.502958579881657,0.4662045060658579,0.7551440329218108,-8.22832330725044,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["IN05_2VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,-0.30011834319526626,0.018648180242634316,0.030205761316872432,-0.3291329322900176,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["IN05_3H",null,"-",{"$nulls":4},3,"(HZ + Ú) / K","(HZ + Ú) / K","(HZ + Ú) / K",3.97,"hodnota","value","wert ",null,-0.13119503362648732,0.009800349752258818,0.014052149940651683,-0.1918889666644658,0.5854026852647369,0.116986927588244,0.10686085579694468,0.09834810963595929,0,0,0,0,0,0,0,0,0,0,0,0]
["IN05_3VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,-0.5208442834971547,0.03890738851646751,0.055787035264387184,-0.7617991976579293,2.324048660501006,0.4644381025253287,0.4242375975138704,0.39044199525475837,0,0,0,0,0,0,0,0,0,0,0,0]
["IN05_4H",null,"-",{"$nulls":4},4,"T / K","T / K","T / K",0.21,"hodnota","value","wert ",null,2.0906363166063113,2.507395802972894,2.7312861354673204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IN05_4VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,0.43903362648732536,0.5265531186243078,0.5735700884481373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IN05_5H",null,"-",{"$nulls":4},5,"OA / KCK","OA / KCK","OA / KCK",0.09,"hodnota","value","wert ",null,0.6039205724205089,0.6287280995051491,0.6549533540648601,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["IN05_5VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,0.0543528515178458,0.05658552895546341,0.05894580186583741,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["IN05",{"$nulls":7},"IN05","IN05","IN05","šedá zona:     (0,9 - 1,6)",{"$nulls":4},-0.19650922371366758,0.7703241692764774,0.847544435318098,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["IN05_TR",{"$nulls":7},"Tempo růstu IN05","Tempo růstu IN05","Wachstumstempo IN05",{"$nulls":6},492.0040773245902,10.0243857224614,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
[]
[]
[]
[]
[]
[null,"-",{"$nulls":6},"Altmanův index","Altman's Index","Altmans Index"]
[{"$nulls":8},"pro podniky neobchodované na burze (VK v účetní hodnotě)"]
["AI_1H",null,"-",{"$nulls":4},1,"PK / K","PK / K","PK / K",0.717,"hodnota","value","wert ",null,-0.3268350627118052,-0.3169794085182507,-0.2991795385385771,4.377104883192362,2.6823113358956534,2.437394266351146,2.233460927931131,2.0610184249864347,0,0,0,0,0,0,0,0,0,0,0,0]
["AI_1VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,-0.2343407399643643,-0.22727423590758572,-0.21451172913215977,3.1383842012489236,1.9232172278371835,1.7476116889737716,1.601391485326621,1.4777502107152736,0,0,0,0,0,0,0,0,0,0,0,0]
["AI_2H",null,"-",{"$nulls":4},2,"(FZ+NZ) / K","NZ / K","NZ / K",0.847,"hodnota","value","wert ",null,0.0046466128637808754,-0.0066608305104099265,-0.011324679326682331,0.8598695052129594,0.840560277333512,0.8377698728533057,0.8354464067827336,0.8334817240691532,0.8334817240691532,0.7851459994123564,0.7851459994123564,0.7851459994123564,0.7851459994123564,0.7851459994123564,0.7851459994123564,0.7851459994123564,0.7851459994123564,0.7851459994123564,0.7851459994123564,1.0171574777649812]
["AI_2VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,0.003935681095622401,-0.0056417234423172076,-0.009592003389699934,0.7283094709153766,0.7119545549014846,0.7095910823067499,0.7076231065449754,0.7059590202865728,0.7059590202865728,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.8615323836669391]
["AI_3H",null,"-",{"$nulls":4},3,"(HZ + Ú) / K","(HZ + Ú) / K","(HZ + Ú) / K",3.107,"hodnota","value","wert ",null,-0.13119503362648732,0.009800349752258818,0.014052149940651683,-0.1918889666644658,0.5854026852647369,0.116986927588244,0.10686085579694468,0.09834810963595929,0,0,0,0,0,0,0,0,0,0,0,0]
["AI_3VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,-0.40762296947749616,0.030449686680268147,0.043660029865604785,-0.5961990194264953,1.8188461431175378,0.36347838401667415,0.33201667896110715,0.30556757663892553,0,0,0,0,0,0,0,0,0,0,0,0]
["AI_4H",null,"-",{"$nulls":4},4,"VK / CK","VK / CK","VK / CK",0.42,"hodnota","value","wert ",null,0.008207115181401901,-0.002846515864581752,-0.007417319824125406,4.663513778098109,4.501478679119337,4.47882634673623,4.460106435966154,4.444376733883054,4.444376733883054,3.310131580990751,3.310131580990751,3.310131580990751,3.310131580990751,3.310131580990751,3.310131580990751,3.310131580990751,3.310131580990751,3.310131580990751,3.310131580990751,"    x"]
["AI_4VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,0.0034469883761887987,-0.001195536663124336,-0.0031152743261326707,1.9586757868012055,1.8906210452301215,1.8811070656292164,1.8732447031057848,1.8666382282308827,1.8666382282308827,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,"    x"]
["AI_5H",null,"-",{"$nulls":4},5,"T / K","T / K","T / K",0.998,"hodnota","value","wert ",null,2.0906363166063113,2.507395802972894,2.7312861354673204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AI_5VH",{"$nulls":11},"vážená hodnota","weight value","gewogene Wert",null,2.086455043973099,2.5023810113669485,2.7258235631963856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AI",{"$nulls":7},"AI","AI","AI","šedá zona:     (1,23 - 2,89)",{"$nulls":4},1.4518740040030496,2.2987192020341896,2.542264586213998,5.2291704395390095,6.344638971086328,4.701788220926412,4.514275973938489,4.3559150358716545,2.5725972485174555,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,"    x"]
["AI_TR",{"$nulls":7},"Tempo růstu AI","Tempo růstu AI","Wachstumstempo Al",{"$nulls":6},58.32773337743165,10.59482967577291,105.68946552201385,21.331653738286928,-25.893526135162062,-3.988104911942994,-3.508003032625224,-40.9401416847733,-20.10898998267992,0,0,0,0,0,0,0,0,0,"    x"]
[]
["ALT_VK_VST",{"$nulls":7},"Tržní hodnota vlastního kapitálu",{"$nulls":7},6000,25000,20000,20000,20000,20000,20000,20000,20000]
[]
[]
[]
[{"$nulls":8},""]
{"$rows_empty":65}
[{"$nulls":8},"Zobrazení Indexu důvěryhodnosti a jeho složek"]
[{"$nulls":8}," X1:   0,230 * K/CK",{"$nulls":7},0.23188763649172242,0.22934530135114622,0.22829401644045116,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
[{"$nulls":8}," X2:   0,110 * (HZ+Ú)/Ú",{"$nulls":7},-0.8253254437869822,0.05128249566724437,0.08306584362139918,-0.9051155637975484,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
[{"$nulls":8}," X3:   29,290 * (HZ+Ú)/K",{"$nulls":7},-3.8427025349198134,0.28705224424366077,0.4115874717616878,-5.6204278336022035,17.146444651404146,3.426547109059667,3.1299544662925096,2.8806161312372476,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8}," X4:   0,710 * T/K",{"$nulls":7},1.484351784790481,1.7802510201107549,1.9392131561817973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8}," X5:   0,100 * OA/KCK",{"$nulls":7},0.06039205724205089,0.0628728099505149,0.06549533540648601,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
[{"$nulls":8}," Index důvěryhodnosti",{"$nulls":7},-2.8913965001825415,2.410803871323321,2.727655823411822,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
[{"$nulls":8}," min    ()",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8}," max   ()",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Zobrazení indexu IN05 a jeho složek"]
[{"$nulls":8},"X1:   0,130 * K/CK",{"$nulls":7},0.13106692497358224,0.12962995293760438,0.1290357484228637,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",0]
[{"$nulls":8},"X2:   0,040 * (HZ+Ú)/Ú",{"$nulls":7},-0.30011834319526626,0.018648180242634316,0.030205761316872432,-0.3291329322900176,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",0]
[{"$nulls":8},"X3:   3,970 * (HZ+Ú)/K",{"$nulls":7},-0.5208442834971547,0.03890738851646751,0.055787035264387184,-0.7617991976579293,2.324048660501006,0.4644381025253287,0.4242375975138704,0.39044199525475837,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"X4:   0,210 * T/K",{"$nulls":7},0.43903362648732536,0.5265531186243078,0.5735700884481373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"X5:   0,090 * OA/KCK",{"$nulls":7},0.0543528515178458,0.05658552895546341,0.05894580186583741,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",0]
[{"$nulls":8},"Index IN05",{"$nulls":7},-0.19650922371366758,0.7703241692764774,0.847544435318098,"    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x",0]
[{"$nulls":8},"min    (0,9)",{"$nulls":7},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[{"$nulls":8},"max   (1,6)",{"$nulls":7},1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6]
[]
[{"$nulls":8},"Zobrazení Altmanova indexu a jeho složek"]
[{"$nulls":8},"X1:   0,717 * PK/K",{"$nulls":7},-0.2343407399643643,-0.22727423590758572,-0.21451172913215977,3.1383842012489236,1.9232172278371835,1.7476116889737716,1.601391485326621,1.4777502107152736,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"X2:   0,847 * (NZ+FZ)/K",{"$nulls":7},0.003935681095622401,-0.0056417234423172076,-0.009592003389699934,0.7283094709153766,0.7119545549014846,0.7095910823067499,0.7076231065449754,0.7059590202865728,0.7059590202865728,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.6650186615022659,0.8615323836669391]
[{"$nulls":8},"X3:   3,107 * (HZ+Ú)/K",{"$nulls":7},-0.40762296947749616,0.030449686680268147,0.043660029865604785,-0.5961990194264953,1.8188461431175378,0.36347838401667415,0.33201667896110715,0.30556757663892553,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"X4:   0,420 * VK/CK",{"$nulls":7},0.0034469883761887987,-0.001195536663124336,-0.0031152743261326707,1.9586757868012055,1.8906210452301215,1.8811070656292164,1.8732447031057848,1.8666382282308827,1.8666382282308827,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,1.3902552640161154,"    x"]
[{"$nulls":8},"X5:   0,998 * T/K",{"$nulls":7},2.086455043973099,2.5023810113669485,2.7258235631963856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Altmanův index",{"$nulls":7},1.4518740040030496,2.2987192020341896,2.542264586213998,5.2291704395390095,6.344638971086328,4.701788220926412,4.514275973938489,4.3559150358716545,2.5725972485174555,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,2.055273925518381,"    x"]
[{"$nulls":8},"min    (1,23)",{"$nulls":7},1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23,1.23]
[{"$nulls":8},"max   (2,89)",{"$nulls":7},2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89,2.89]
[]
[]
[{"$nulls":8},"Altmanův index a jeho složky pro podniky neobchodované na burze (VK v účetní hodnotě)"]
[]
[{"$nulls":8},"podniky neobchodované na burze (VK v účetní hodnotě)"]
[{"$nulls":8},"podniky obchodované na burze (VK v tržní hodnotě)"]
[{"$nulls":8},"nevýrobní a nově založené podniky"]
[]
[{"$nulls":8},"Zvolený Altman:"]
[{"$nulls":8},"podniky neobchodované na burze (VK v účetní hodnotě)",{"$nulls":8},false]
["VOL_AI",{"$nulls":7},1,{"$nulls":9},0]
[{"$nulls":8},2]
[{"$nulls":8},"",{"$nulls":7},false,false,true,true]
[{"$nulls":8},"test vyplnění (0 OK, >0 chybí)",null,null,null,0]
[]
[{"$nulls":8},"Vlastní kapitál",null,null,null,"z rozvahy",null,null,null,233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
[{"$nulls":12},"do výpočtu",null,null,null,233,-75,-194,-2259.7936250000002,-3664.333625,-4028.833625,-4393.333625,-4757.833625,-4757.833625,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-4476.1155,-5828.362499999999]
[{"$nulls":8},"Viditelné sloupce (pro test vyplnění tržní hod.)",{"$nulls":7},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":16},"Alt 1","Alt 2","Alt 3"]
[{"$nulls":8},"Váhy AI",null,null,null,"v1",null,null,null,0.717,1.2,6.56]
[{"$nulls":12},"v2",null,null,null,0.847,1.4,3.26]
[{"$nulls":12},"v3",null,null,null,3.107,3.3,6.72]
[{"$nulls":12},"v4",null,null,null,0.42,0.6,1.05]
[{"$nulls":12},"v5",null,null,null,0.998,0.999,0]
[]
[{"$nulls":8},"šedá zona",null,null,null,"dolní",null,null,null,1.23,1.81,1.1]
[{"$nulls":12},"horní",null,null,null,2.89,2.99,2.6]
[]
[{"$nulls":8},"šedá zona INDův.",null,null,null,"dolní"]
[{"$nulls":12},"horní"]
[]
[{"$nulls":8},"šedá zona IN05",null,null,null,"dolní",null,null,null,0.9]
[{"$nulls":12},"horní",null,null,null,1.6]
[]
[{"$nulls":8},"šedá zona AI",null,null,null,"dolní",null,null,null,1.23]
[{"$nulls":12},"horní",null,null,null,2.89]

{"sheet":"VY_PNIK","index":34,"n_rows":106,"n_cols":33,"rows_kept":106,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40_PNIK",{"$nulls":6},"CR","cesky","anglicky","nemecky","sazba","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2]
[]
[{"$nulls":8},"I.20. Výpočet provozně nutného investovaného kapitálu a nákladů kapitálu","I.18. Evaluate of enterprise with revenue method","I.18. Bewertung des Betriebes mit Ertragverfahren"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",{"$nulls":6},"I.20  A - Provozně nutný investovaný kapitál"]
["PNK_Z",{"$nulls":6},1,"Zásoby",null,null,"R 31",8555,8408,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_PK",{"$nulls":6},2,"Pohledávky krátkodobé",null,null,"R 44",5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_OLZ",{"$nulls":6},3,"Minimální okamžitá požadovaná likvidita (OL) - zadaná",null,null," %"]
["PNK_OLP",{"$nulls":6},4,"Minimální okamžitá požadovaná likvidita (OL) - výsledná",null,null," %",4.3960846005943015,10.756819054936612,4.9147727272727275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_FM",{"$nulls":6},5,"Finanční majetek vypočtený dle minimální likvidity",null,null,null,503,1120,519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_ZK",{"$nulls":6},6,"Závazky krátkodobé",null,null,"R 94",14593,14345,14556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_CPK","-",{"$nulls":5},7,"Čistý pracovní kapitál                                                                   ř1+ř2+ř5-ř6",null,null,null,-329,-242,187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_NIM",{"$nulls":6},8,"Dlouhodobý nehmotný majetek",null,null,"R 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_HIM",{"$nulls":6},9,"Dlouhodobý hmotný majetek",null,null,"R 12",12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["PNK_DFM",{"$nulls":6},10,"Dlouhodobý finanční majetek",null,null,"R 22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_DFM_N",{"$nulls":6},11,"z toho Dlouhodobý finanční majetek provozně nutný "]
["PNK_DM","-",{"$nulls":5},12,"Dlouhodobý majetek ",null,null,"ř8+ř9+ř11",12663,12170,11218,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["PNK_DP",{"$nulls":6},13,"Dlouhodobé pohledávky",null,null,"R 38",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_DPPN",{"$nulls":6},14,"  z toho dlouhodobé pohledávky provozně nutné"]
["PNK_DZ",{"$nulls":6},15,"Dlouhodobé závazky",null,null,"R 87",4771,3917,3645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNK_DZPN",{"$nulls":6},16,"  z toho dlouhodobé závazky provozně nutné"]
["PNK",{"$nulls":6},17,"Provozně nutný investovaný kapitál",null,null,"ř7+ř12+ř14-ř16",12334,11928,11405,9268,7534,7084,6634,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["PNK_CI",{"$nulls":6},18,"Průměrná hodnota investovaného kapitálu",null,null,null," x",12131,11666.5,10336.5,8401,7309,6859,6409,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["PNK_PRUM",{"$nulls":6},19,"Změna čistého pracovního kapitálu",null,null,"přírůstek ř.7"," x",87,429,-187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"I.20  B - Náklady kapitálu nutného k financování podniku"]
["NVK",{"$nulls":6},20,"Náklady vlastního kapitálu "]
["NCK",{"$nulls":6},21,"Náklady cizího kapitálu"]
["PVK_FP",{"$nulls":6},22,"Podíl vlastního kapitálu (z finančního plánu)",null,null,null,1.6607270135424093,-0.6287726358148894,-1.701008329679965,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["PVK_KOR",{"$nulls":6},23,"Uživatelská korekce podílu vlastního kapitálu"]
["PVK_uzity",{"$nulls":6},24,"Podíl vlastního kapitálu užitý k výpočtu",null,null,"ř23(22)",1.6607270135424093,-0.6287726358148894,-1.701008329679965,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["SDP",{"$nulls":6},25,"Sazba daně z příjmu",null,null,null,21,21,19,19,19,19,19,19,19,19,24,24,24,24,24,24,24,24,24,24]
["WACC",{"$nulls":6},26,"Vážené náklady celkového kapitálu užitého k financování podniku",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DF",{"$nulls":6},27,"Diskontní faktor",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
{"$rows_empty":61}
[{"$nulls":12},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["PVK_STR",{"$nulls":7},"Podíl vlastního kapitálu se STRATEXU (VK/(K-KZ-R))",null,null,null,1.6607270135424093,-0.6287726358148894,-1.701008329679965,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
["PVK_MOD",{"$nulls":7},"Podíl vlastního kapitálu z MODELU",null,null,null,69.336590103574,69.49775771820791,67.67326354397494,76.09742196327896,77.73095859419655,83.87315836864711,91.05184449693712,94.46798881661019,96.03155661207046,98.49280469478664,100,100,100,100,100,100,100,100,100,100]
[]
[]
[{"$nulls":11},"L zadaná",4.3960846005943015,10.756819054936612,4.9147727272727275,"    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
[{"$nulls":11},"FM dle zadané L",503,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0]
["FM_plan",{"$nulls":7},"Finanční majetek z plánu",null,null,"Finanční majetek z plánu",503,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VY_volné_toky","index":35,"n_rows":146,"n_cols":33,"rows_kept":146,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PVM",{"$nulls":6},"CR","IR","cesky","anglicky","nemecky","sazba","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4]
[]
[{"$nulls":9},"I.21. Ocenění podniku z volného peněžního toku do firmy","I.18. Evaluate of enterprise with revenue method","I.18. Bewertung des Betriebes mit Ertragverfahren"]
[{"$nulls":9},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":13},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",{"$nulls":7},"I.20 A - Volný peněžní tok pro vlastníky a věřitele (do firmy)"]
["ZPZU",{"$nulls":6},1,null,"Provozní hospodářský výsledek před zdaněním","EBIT (Earning before interest and taxis)","Gewinn und Zinsen vor der Steuerung ",null,-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZU",{"$nulls":6},2,null,"Zdanění provozního hospodářského výsledku","Taxis of earnings and interest paid","Versteuerung des Gewinns und der Zinsen",null,0,190.26,193.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZUPZ",null,"-",{"$nulls":4},3,null,"Provozní hospodářský výsledek po zdanění","Earning and interest paid after taxis","Gewinn und Steuer nach Versteuerung",null,-3183,715.74,823.77,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["UONO",null,null,"-",null,null,null,4,"A1","Úpravy o nepeněžní operace","Noncash adjustments","Berichtigungen um Nichtgeldoperationen",null,2390,3798,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["OSA",{"$nulls":6},5,null,"Odpisy stálých aktiv","Depreciation of fixed assets","Abschreibungen des Anlagevermögens",null,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["OOPKUNM",{"$nulls":6},6,null,"Odpis opravné položky k úplatně nabytému majetku","Depreciation of adjustment to gained property","Abschreibungen des Korrekturposten zum durch Einkauf erworbenen Vermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZR",{"$nulls":6},7,null,"Změna zůstatků rezerv","Change of reserves","Bestandveränderung der Rückstellungen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZCRDU",{"$nulls":6},8,null,"Změna zůstatků časového rozlišení a dohadných účtů","Changes in contingencies and estimated accruals ","Bestandveränderung der transitorischen/ antizipativen Posten und der ungewissen Posten",null,238,1696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZOPKSA",{"$nulls":6},9,null,"Změna zůstatků opr.položek ke stálým aktivům ","Change of adjustments","Bestandveränderung der Korrekturposten zum Anlagevermögen",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZPSA",{"$nulls":6},10,null,"Zisk (ztráta) z prodeje stálých aktiv","Gain (loss) on sale of fixed assets ","Gewinn (Verlust) aus dem Abgang des Anlagevermögens",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PZPCPZPK",null,"-",{"$nulls":4},11,null,"Peněžní tok z provoz.činnosti před změnami prac.kap.","Operating cash flow before changes in work.capital","Kassenzufluss aus der Betriebstätigkeit vor Veränderungen des Arbeitskapitials",null,-793,4513.74,2832.77,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZPK",{"$nulls":6},12,"A2","Změna pracovního kapitálu","Change in working capital","Veränderungen des Arbeitskapitals",null,329,-87,-429,187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PTPC",null,"-",{"$nulls":4},13,null,"Peněžní tok z provozní činnosti","Operating cash flow ","Kassenfluss aus der Betriebstätigkeit",null,-464,4426.74,2403.77,-137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIM",{"$nulls":6},14,null,"Nabytí dlouhodobého majetku","Outlays on acquisition of fixed assets","Erwerbung des Anlagevermögens",null,-3056,-1609,-1057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VPT",{"$nulls":6},15,null,"Volný peněžní tok do firmy","Free cash flow to the firm","Freier Kassenfluss in die Firma",null,-3520,2817.74,1346.77,-137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DVPT",{"$nulls":6},16,null,"Diskontovaný volný peněžní tok","Diskontovaný volný peněžní tok","Diskontieter freier Kassenfluss",null,-3520,2817.74,1346.77,-137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KDVPT",{"$nulls":6},17,null,"Kumulovaný diskontovaný volný peněžní tok","Kumulovaný diskontovaný volný peněžní tok","Kumulierter diskontierter freier Kassenfluss",null,-3520,2817.74,1346.77,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137,-137]
["WACC",{"$nulls":6},18,null,"Vážené průměrné náklady kapitálu",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DF",{"$nulls":6},19,null,"Diskontní faktor","Diskontní faktor","Diskontfaktor",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"-",{"$nulls":7},"I.21 B - Společné vstupy pro obě metody"]
["NVK_2",{"$nulls":6},20,null,"Náklady vlastního kapitálu pro 2.fázi (%)","Diskontní sazba (%)","Diskontsatz (%)"]
["NCK_2",{"$nulls":6},21,null,"Náklady cizího kapitálu pro 2.fázi    (%)"]
["PVK_2",{"$nulls":6},22,null,"Podíl vlastního kapitálu pro 2.fázi    (%)"]
["SDP2F",{"$nulls":6},23,null,"Sazba daně z příjmu ve 2.fázi         (%)"]
["WACC2F",{"$nulls":6},24,null,"Vážené průměrné náklady kapitálu ve 2.fázi  (%)",null,null,0]
[{"$nulls":7},25,null,"Dlouhodobý finanční majetek na počátku plánového období",null,null,0]
["CK0",{"$nulls":6},26,null,"Cizí kapitál na počátku plánového období",null,null,26155]
[null,"-",{"$nulls":7},"I.21 C - Tržní hodnota podniku z perpetuity"]
["VPT_F2",{"$nulls":6},27,null,"Odhad hodnoty volných peněžních toků v 1.roce 2.fáze (tis.Kč)","Likvidační hodnota (tis.Kč)","Liquidationswert"]
["T_VPT_F2",{"$nulls":6},28,null,"Průměrné tempo růstu volných peněžních toků ve 2.fázi (%)","Prům.tempo růstu volných pen.toků (%)","Durschnittliche Wachstunestempo der freien Kassenzuflüsse (%)"]
["ITH1F",{"$nulls":6},29,null,"Indikativní tržní hodnota 1.fáze",null,null,-137]
["ITH2F",{"$nulls":6},30,null,"Indikativní tržní hodnota 2.fáze z perpetuity",null,null,{"$error":"#VALUE!"}]
["ITHF_P",{"$nulls":6},31,null,"Indikativní tržní hodnota firmy z perpetuity","Indik.tržní hodnota firmy (z perpetuity)","Indikatire Markwert der Firma (aus Perpetuiät)",{"$error":"#VALUE!"}]
["ITHVK_P",{"$nulls":6},32,null,"Indikativní tržní hodnota vl.kapitálu z perpetuity","Indik.tržní hodnota vl.jmění (z perpetuity)","Indikatire Markwert des Eigenvermögens (aus Perpetuiät)",{"$error":"#VALUE!"}]
[]
[null,"-",{"$nulls":7},"I.21 D - Tržní hodnota podniku z likvidační hodnoty"]
["LH",{"$nulls":6},33,null,"Likvidační hodnota (tis.Kč)","Likvidační hodnota (tis.Kč)","Liquidationswert"]
["LH_ITH1F",{"$nulls":6},34,null,"Indikativní tržní hodnota 1.fáze",null,null,-137]
["LH_ITH2F",{"$nulls":6},35,null,"Indikativní tržní hodnota 2.fáze z likvidační hodnoty",null,null,0]
["ITHF_LH",{"$nulls":6},36,null,"Indikativní tržní hodnota firmy z likv.hodnoty","Indik.tržní hodnota firmy (z likv.hodnoty)","Indikatire Markwert der Firma (aus Liquidationswert)",-137]
["ITHVK_LH",{"$nulls":6},37,null,"Indikativní tržní hodnota vl.kapitálu z likv.hodnoty","Indik.tržní hodnota vl.jmění (z likv.hodnoty)","Indikatire Markwert des Eigenvermögens (aus Liquidationswert)",-26292]
{"$rows_empty":74}
["PVK_STR"]
["PVK_MOD"]
[]
[]
[]
[{"$nulls":12},"S_nakl_kap",false]
[]
[]
[]
[]
[{"$nulls":9},"Nvk 2.fázi",null,null,0]
[{"$nulls":9},"Nck 2.fázi",null,null,0]
[{"$nulls":9},"Podíl VK ve 2.fázi",null,null,100]
[{"$nulls":9},"sazba DP ve 2.fázi",null,null,19]
[{"$nulls":9},"WACC ve 2.fázi",null,null,0]
[{"$nulls":9},"ČPT v i+1",null,null,0]
[{"$nulls":9},"TH 2.fáze",null,null,{"$error":"#VALUE!"}]
[]
[]
[]
[{"$nulls":18},156481.62650602407]

{"sheet":"VY_EVA","index":36,"n_rows":122,"n_cols":32,"rows_kept":122,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40_EVA",{"$nulls":6},"CR","cesky","anglicky","nemecky","sazba","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"I.22. Výpočet ekonomické přidané hodnoty (EVA)","I.18. Evaluate of enterprise with revenue method","I.18. Bewertung des Betriebes mit Ertragverfahren"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[]
[null,"-",{"$nulls":6},"I.22 A - Ekonomická přidaná hodnota"]
["E_PHV",{"$nulls":6},1,"Provozní hospodářský výsledek před zdaněním",null,null,"V 29",-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["E_ZZR",{"$nulls":6},2,"Změna zůstatků rezerv",null,null,"CF95 ř6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E_kor0",null,"-",{"$nulls":4},3,"Další korekce provozního HV pro výpočet EVA",null,null,"suma (a. až d.)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E_kora",{"$nulls":6},"a.",null,null,null," tis.Kč"]
["E_korb",{"$nulls":6},"b.",null,null,null," tis.Kč"]
["E_korc",{"$nulls":6},"c.",null,null,null," tis.Kč"]
["E_kord",{"$nulls":6},"d.",null,null,null," tis.Kč"]
["E_PHV_HR",{"$nulls":6},4,"Provozní hospodářský výsledek před zdaněním",null,null,"ř1+ř2+ř3",-3183,906,1017,-2274,-1734,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["E_PHV_D",{"$nulls":6},5,"Zdanění provozního hospodářského výsledku",null,null,"ř4*tab.I.20.ř25",-668.43,190.26,193.23,-432.06,-329.46,-85.5,-85.5,-85.5,0,0,0,0,0,0,0,0,0,0,0,0]
["E_PHV_NETTO",{"$nulls":6},6,"Provozní hospodářský výsledek po zdanění",null,null,"ř4-ř5",-2514.57,715.74,823.77,-1841.94,-1404.54,-364.5,-364.5,-364.5,0,0,0,0,0,0,0,0,0,0,0,0]
["E_PHV_UU",{"$nulls":6},7,"Uživatelská úprava zdaněného provozního hospodářského výsledku"]
["E_WACC",{"$nulls":6},8,"Vážené průměrné náklady kapitálu",null,null,"tab.I.20.ř26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E_IK",{"$nulls":6},9,"Investovaný kapitál",null,null,"tab.I.20.ř17",12334,12131,11666.5,10336.5,8401,7309,6859,6409,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184,6184]
["E_MIN_V",{"$nulls":6},10,"Minimální požadovaný výnos z investovaného kapitálu",null,null,"ř8*ř9/100",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["E_EVA",{"$nulls":6},11,"Ekonomická přidaná hodnota",null,null,"ř7(6)-ř10",-2514.57,715.74,823.77,-1841.94,-1404.54,-364.5,-364.5,-364.5,0,0,0,0,0,0,0,0,0,0,0,0]
["E_EVA_DISK",{"$nulls":6},12,"Diskontovaná ekonomická přidaná hodnota",null,null,"ř11*ř15",-2514.57,715.74,823.77,-1841.94,-1404.54,-364.5,-364.5,-364.5,0,0,0,0,0,0,0,0,0,0,0,0]
["E_EVA_KUM",{"$nulls":6},13,"Kumulovaná diskontovaná ekonomická přidaná hodnota",null,null,null,-2514.57,715.74,823.77,-1841.94,-3246.48,-3610.98,-3975.48,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98,-4339.98]
["WACC",{"$nulls":6},14,"Vážené průměrné náklady kapitálu",null,null,"tab.I.20.ř26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DF",{"$nulls":6},15,"Diskontní faktor",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"-",{"$nulls":6},"I.22 B - Tržní hodnota podniku na základě ukazatele EVA"]
["NVK_2F",{"$nulls":6},16,"Náklady vlastního kapitálu pro 2.fázi - pokračující hodnotu (%)"]
["NCK_2F",{"$nulls":6},17,"Náklady cizího kapitálu pro 2.fázi   (%)"]
["PVK_2F",{"$nulls":6},18,"Podíl vlastního kapitálu pro 2.fázi    (%)"]
["SDP_2F",{"$nulls":6},19,"Sazba daně z příjmu ve 2.fázi        (%)"]
["WACC_2F",{"$nulls":6},20,"Vážené průměrné náklady kapitálu ve 2.fázi  (%)",null,null,0]
["EVA_2F",{"$nulls":6},21,"Ekonomická přidaná hodnota v 1.roce 2.fáze"]
["TR_EVY",{"$nulls":6},22,"Prům.tempo růstu ukazatele EVA ve 2.fázi (%)"]
["DFM0",{"$nulls":6},23,"Dlouhodobý finanční majetek na počátku plánového období",null,null,0]
["CK0",{"$nulls":6},23,"Cizí kapitál na počátku plánového období",null,null,26155]
["IK0",{"$nulls":6},24,"Počáteční investovaný kapitál",null,null,11405]
["EVA_TH1F",{"$nulls":6},25,"Indikativní tržní hodnota 1.fáze z ukazatele EVA",null,null,-4339.98]
["EVA_TH2F",{"$nulls":6},26,"Indikativní tržní hodnota 2.fáze z ukazatele EVA",null,null,{"$error":"#VALUE!"}]
["TH_EVA",{"$nulls":6},27,"Indikativní tržní hodnota firmy z ukazatele EVA",null,null,{"$error":"#VALUE!"}]
["VK_EVA",{"$nulls":6},28,"Indikativní tržní hodnota vlastního kapitálu z EVA",null,null,{"$error":"#VALUE!"}]
{"$rows_empty":71}
[{"$nulls":8},"Nvk 2.fázi",null,null,0]
[{"$nulls":8},"Nck 2.fázi",null,null,0]
[{"$nulls":8},"Podíl VK ve 2.fázi",null,null,100]
[{"$nulls":8},"SDP ve 2.fázi",null,null,19]
[{"$nulls":8},"WACC ve 2.fázi",null,null,0]
[{"$nulls":8},"EVA v i+1",null,null,-364.5]
[{"$nulls":8},"TH 2.fáze",null,null,{"$error":"#VALUE!"}]

{"sheet":"VS_sazby","index":37,"n_rows":17,"n_cols":33,"rows_kept":17,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40SAZB",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"II.1. Sazby","II.1. Sazby","II.1. Sazby"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["SPNZP",{"$nulls":6},1,"Sazba pojistného na zdravotní pojištění","Sazba pojistného na zdravotní pojištění","Sazba pojistného na zdravotní pojištění",null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["SPNSP",{"$nulls":6},2,"Sazba pojistného na sociální pojištění","Sazba pojistného na sociální pojištění","Sazba pojistného na sociální pojištění",null,26,26,26,26,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26]
["SDP",{"$nulls":6},3,"Sazba daně z příjmů","Sazba daně z příjmů","Sazba daně z příjmů",null,39,21,21,19,19,19,19,19,19,19,19,24,24,24,24,24,24,24,24,24,24]
["SDD",{"$nulls":6},4,"Sazba srážkové daně z finančních investic","Sazba srážkové daně z finančních investic","Sazba srážkové daně z finančních investic",null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
["SSDP",{"$nulls":6},5,"Sazba slevy daně z příjmů z titulu výplaty dividend","Sazba slevy daně z příjmů z titulu výplaty dividend","Sazba slevy daně z příjmů z titulu výplaty dividend",null,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
["SDUD",{"$nulls":6},6,"Podíl daňově uznaných darů ze základu DP ","Sazba daňově uznaných darů","Sazba daňově uznaných darů",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
["PDRF",{"$nulls":6},7,"Sazba povinné dotace do rezervního fondu","Sazba povinné dotace do rezervního fondu","Sazba povinné dotace do rezervního fondu",null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
["PVRF",{"$nulls":6},8,"Povinná velikost rezervního fondu","Povinná velikost rezervního fondu","Povinná velikost rezervního fondu",null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
["SDPH",{"$nulls":6},9,"Sazba DPH (vyšší)","Sazba DPH (vyšší)","Sazba DPH (vyšší)",null,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
["O_DZ_MAX",{"$nulls":6},10,"Max. počet let pro snížení základů DP při daň. ztrátě","Max. počet let pro snížení základů DP při daň. ztrátě","Max. počet let pro snížení základů DP při daň. ztrátě",null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]

{"sheet":"VS_výnosové_a_úrokové_míry","index":38,"n_rows":24,"n_cols":33,"rows_kept":24,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VUMI",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2]
[]
[{"$nulls":8},"II.2. Výnosové a úrokové míry","II.2. Výnosové a úrokové míry","II.2. Výnosové a úrokové míry"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",{"$nulls":6},"II.2.1 Průměrné výnosové míry","II.2.1 Průměrné výnosové míry","II.2.1 Průměrné výnosové míry"]
["PVMPCVRV",{"$nulls":6},1,"P.v.m. PCP a P v podn. s rozhod.vlivem","P.v.m. PCP a P v podn. s rozhod.vlivem","P.v.m. PCP a P v podn. s rozhod.vlivem",null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
["PVMPCVPV",{"$nulls":6},2,"P.v.m. PCP a P v podn. s podst.vlivem","P.v.m. PCP a P v podn. s podst.vlivem","P.v.m. PCP a P v podn. s podst.vlivem",null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
["PVMOICPV",{"$nulls":6},3,"P.v.m. realizovatelných CP a obch. podílů","P.v.m. realizovatelných CP a obch. podílů","P.v.m. realizovatelných CP a obch. podílů",null,null,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3]
["PVMCP",{"$nulls":6},4,"P.v.m. dlužných cenných papírů držených do splatnosti","P.v.m. dlužných cenných papírů držených do spl.","P.v.m. dlužných cenných papírů držených do spl.",null,null,7,7,7,7,7,7,7,7,7,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
["PUMKFM",{"$nulls":6},5,"P.v.m. krátkodobého finančního majetku","P.v.m. krátkodobého finančního majetku","P.v.m. krátkodobého finančního majetku",null,null,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0]
["PUMPPSK",{"$nulls":6},6,"P.v.m. půjček podnikům ve skupině","P.v.m. půjček podnikům ve skupině","P.v.m. půjček podnikům ve skupině",null,null,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0]
["PVMOP",{"$nulls":6},7,"P.v.m. ostatních půjček","P.v.m. ostatních půjček","P.v.m. ostatních půjček",null,null,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"-",{"$nulls":6},"II.2.2 Průměrné úrokové míry","II.2.2 Průměrné úrokové míry","II.2.2 Průměrné úrokové míry"]
["PUMDBU",{"$nulls":6},8,"P.ú.m. dlouhodobých bankovních úvěrů","P.ú.m. dlouhodobých bankovních úvěrů","P.ú.m. dlouhodobých bankovních úvěrů",null,null,5,5,5,5,5,5,5,5,9,7,7,7,7,7,7,7,7,7,7,7]
["PUMPRV",{"$nulls":6},9,"P.ú.m. půjček od podniků s rozhod. vlivem","P.ú.m. půjček od podniků s rozhod. vlivem","P.ú.m. půjček od podniků s rozhod. vlivem",null,null,9,9,9,9,9,9,9,9,9,7,7,7,7,7,7,7,7,7,7,7]
["PUMPPV",{"$nulls":6},10,"P.ú.m. půjček od podniků podst. vlivem","P.ú.m. půjček od podniků podst.vlivem","P.ú.m. půjček od podniků podst.vlivem",null,null,9,9,9,9,9,9,9,9,9,7,7,7,7,7,7,7,7,7,7,7]
["PUMJS",{"$nulls":6},11,"P.ú.m. půjček od jiných subjektů","P.ú.m. půjček od jiných subjektů","P.ú.m. půjček od jiných subjektů",null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,10,8,8,8,8,8,8,8,8,8,8,8]
["PUMBBU",{"$nulls":6},12,"P.ú.m. běžných bank.úvěrů","P.ú.m. běžných bank.úvěrů","P.ú.m. běžných bank.úvěrů",null,null,5,5,5,5,5,5,5,5,10,9,9,9,9,9,9,9,9,9,9,9]
["PUMFV",{"$nulls":6},13,"P.ú.m. krátk.finančních výpomocí (autom. dopočet)","P.ú.m. finančních výpomocí","P.ú.m. finančních výpomocí",null,null,11,11,11,11,11,11,11,11,11,9,9,9,9,9,9,9,9,9,9,9]
["PUMED",{"$nulls":6},14,"P.ú.m. emitovaných dluhopisů","P.ú.m. emitovaných dluhopisů","P.ú.m. emitovaných dluhopisů",null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
["PUMDS",{"$nulls":6},15,"P.ú.m. dlouhodobých směnek","P.ú.m. dlouhodobých směnek","P.ú.m. dlouhodobých směnek",null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]

{"sheet":"VS_finanční_investice","index":39,"n_rows":216,"n_cols":33,"rows_kept":216,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40FIIN",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"II.3. Finanční majetek","II.3. Finanční majetek","II.3. Finanční majetek"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",{"$nulls":6},"II.3.1 Dlouhodobý finanční majetek","II.3.1 Dlouhodobý finanční majetek","II.3.1 Dlouhodobý finanční majetek"]
[null,null,"-",{"$nulls":5},"PCP a P\\*  v podnicích s rozhodujícím vlivem","PCV v podnicích s rozhodujícím vlivem","PCV v podnicích s rozhodujícím vlivem"]
["PCVRV_N",{"$nulls":6},1,"Nákup (pořizovací cena)","Nákup","Nákup"]
["PCVRV_PC",{"$nulls":6},2,"Prodej (prodejní cena)","Prodej (prodejní cena)","Prodej (prodejní cena)"]
["PCVRV_NC",{"$nulls":6},3,"Prodej (pořizovací cena)","Prodej (nákupní cena)","Prodej (nákupní cena)"]
["PCVRV_NV",{"$nulls":6},4,"Nepeněžní vklad","Nepeněžní vklad","Nepeněžní vklad",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"PCP a P v podnicích s podstatným vlivem","PCV v podnicích s podstatným vlivem","PCV v podnicích s podstatným vlivem"]
["PCVPV_N",{"$nulls":6},5,"Nákup (pořizovací cena)","Nákup","Nákup"]
["PCVPV_PC",{"$nulls":6},6,"Prodej (prodejní cena)","Prodej (prodejní cena)","Prodej (prodejní cena)"]
["PCVPV_NC",{"$nulls":6},7,"Prodej (pořizovací cena)","Prodej (nákupní cena)","Prodej (nákupní cena)"]
["PCVPV_NV",{"$nulls":6},8,"Nepeněžní vklad","Nepeněžní vklad","Nepeněžní vklad",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"Realizovatelné CP a obchodní P","Ostatní investiční CPV bez dluhopisů","Ostatní investiční CPV bez dluhopisů"]
["OIPCV_N",{"$nulls":6},9,"Nákup (pořizovací cena)","Nákup","Nákup"]
["OIPCV_PC",{"$nulls":6},10,"Prodej (prodejní cena)","Prodej (prodejní cena)","Prodej (prodejní cena)"]
["OIPCV_NC",{"$nulls":6},11,"Prodej (pořizovací cena)","Prodej (nákupní cena)","Prodej (nákupní cena)"]
["OIPCV_NV",{"$nulls":6},12,"Nepeněžní vklad","Nepeněžní vklad","Nepeněžní vklad",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"Dlužné cenné papíry držené do splatnosti","Dlužné cenné papíry držené do splatnosti","Dlužné cenné papíry držené do splatnosti"]
["DL_N",{"$nulls":6},13,"Nákup (pořizovací cena)","Nákup","Nákup"]
["DL_PC",{"$nulls":6},14,"Prodej (prodejní cena)","Prodej (prodejní cena)","Prodej (prodejní cena)"]
["DL_NC",{"$nulls":6},15,"Prodej (pořizovací cena)","Prodej (nákupní cena)","Prodej (nákupní cena)"]
["DL_VY",{"$nulls":6},16,"Vyplacení","Vyplacení","Vyplacení"]
["DL_PCVD",{"$nulls":6},17,"Pořizovací cena vyplácených dluhopisů","Pořizovací cena vyplácených dluhopisů","Pořizovací cena vyplácených dluhopisů"]
["DL_NV",{"$nulls":6},18,"Nepeněžní vklad","Nepeněžní vklad","Nepeněžní vklad",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"Dlužné cenné papíry diskontované","Dlužné cenné papíry diskontované","Dlužné cenné papíry diskontované"]
["DLD_N",{"$nulls":6},19,"Nákup (pořizovací cena)","Nákup (pořizovací cena)","Nákup (pořizovací cena)"]
["DLD_VY",{"$nulls":6},20,"Vyplacení dluhopisů v nominální ceně","Vyplacení (příp. prodej)","Vyplacení (příp. prodej)"]
["DLD_NC",{"$nulls":6},21,"Pořizovací cena vyplácených dluhopisů","Pořizovací cena vyplácených dluhopisů","Pořizovací cena vyplácených dluhopisů"]
["DLD_NV",{"$nulls":6},22,"Nepeněžní vklad","Nepeněžní vklad","Nepeněžní vklad",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"Půjčky","Půjčky","Půjčky"]
["PPPS",{"$nulls":6},23,"Poskytnutí půjčky podnikům ve skupině","Poskytnutí půjčky podnikům ve skupině","Poskytnutí půjčky podnikům ve skupině"]
["SPPS",{"$nulls":6},24,"Splátky půjčky podniky ve skupině","Splátky půjčky podniky ve skupině","Splátky půjčky podniky ve skupině"]
["PJP",{"$nulls":6},25,"Poskytnutí jiné půjčky","Poskytnutí jiné půjčky","Poskytnutí jiné půjčky"]
["SJP",{"$nulls":6},26,"Splátky jiné půjčky","Splátky jiné půjčky","Splátky jiné půjčky"]
["PPPS_NV",{"$nulls":6},27,"Nepeněžní vklad - jiné půjčky","Nepeněžní vklad - jiné půjčky","Nepeněžní vklad - jiné půjčky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"II.3.2 Krátkodobý finanční majetek","II.3.2 Krátkodobý finanční majetek","II.3.2 Krátkodobý finanční majetek"]
["KFM_N",{"$nulls":6},28,"Nákup (pořizovací cena)","Nákup","Nákup"]
["KFM_PC",{"$nulls":6},29,"Prodej (prodejní cena)","Prodej (prodejní cena)","Prodej (prodejní cena)"]
["KFM_NC",{"$nulls":6},30,"Prodej (pořizovací cena)","Prodej (nákupní cena)","Prodej (nákupní cena)"]
[]
[]
[{"$nulls":8},"\\*  PCP a P  - podílové cenné papíry a podíly"]
{"$rows_empty":161}
[{"$nulls":8},"Součet nepeněžitého vkladu",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VS_opravné_položky_k_IM","index":40,"n_rows":201,"n_cols":45,"rows_kept":201,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40OPSA",{"$nulls":6},"CR","cesky","cesky","anglicky","anglicky","nemecky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,{"$nulls":4},"Dílčí popis",null,"Dílčí popis",null,"Dílčí popis"]
[]
[{"$nulls":8},"II.4. Opravné položky ke SA a krátkod. fin. majetku",null,"II.4. Opravné položky ke SA a krátkod. fin.maj.",null,"II.4. Opravné položky ke SA a krátkod. fin.maj."]
[{"$nulls":8},"Autoservis",null,"Autoservis",null,"Autoservis"]
[]
[null,"-",{"$nulls":13},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$nulls":8},"Tvorba","Zúčtování"]
[null,null,"-",{"$nulls":5},"Dlouhodobý nehmotný majetek",null,"Nehmotný investiční majetek",null,"Nehmotný investiční majetek"]
["SO_T",{"$nulls":6},1,"Software","Tvorba","Software","Tvorba","Software","Tvorba",{"$nulls":29},1]
["SO_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",{"$nulls":30},1]
[]
[null,null,"-",{"$nulls":5},"Dlouhodobý hmotný investiční majetek",null,"Hmotný investiční majetek",null,"Hmotný investiční majetek"]
["PO_T",{"$nulls":6},2,"Pozemky","Tvorba","Pozemky","Tvorba","Pozemky","Tvorba",{"$nulls":29},1]
["PO_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",{"$nulls":30},1]
["UD_T",{"$nulls":6},3,"Umělecká díla, sbírky, drahé kovy","Tvorba","Umělecká díla, sbírky, drahé kovy","Tvorba","Umělecká díla, sbírky, drahé kovy","Tvorba"]
["UD_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování"]
["BHS_T",{"$nulls":6},4,"Stavby","Tvorba","Stavby","Tvorba","Stavby","Tvorba",{"$nulls":29},1]
["BHS_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",{"$nulls":30},1]
["SMV_T",{"$nulls":6},5,"Samostatné movité věci a jejich soubory","Tvorba","Samostatné movité věci","Tvorba","Samostatné movité věci","Tvorba",{"$nulls":29},1]
["SMV_Z",{"$nulls":8},"Zúčtování","  a jejich soubory","Zúčtování","  a jejich soubory","Zúčtování",{"$nulls":30},1]
[]
[null,null,"-",{"$nulls":5},"Dlouhodobý finanční majetek",null,"Finanční investice",null,"Finanční investice"]
["CPVRV_T",{"$nulls":6},6,"PCP a podíly v podnicích s rozhod. vlivem","Tvorba","Podílové CPV v podnicích","Tvorba","Podílové CPV v podnicích","Tvorba",{"$nulls":29},1]
["CPVRV_Z",{"$nulls":8},"Zúčtování"," s rozh.vlivem","Zúčtování"," s rozh.vlivem","Zúčtování",{"$nulls":30},1]
["CPVPV_T",{"$nulls":6},7,"PCP a podíly v podnicích s podst. vlivem","Tvorba","Podílové CPV v podnicích","Tvorba","Podílové CPV v podnicích","Tvorba",{"$nulls":29},1]
["CPVPV_Z",{"$nulls":8},"Zúčtování"," s podst.vlivem","Zúčtování"," s podst.vlivem","Zúčtování",{"$nulls":30},1]
["OICPV_T",{"$nulls":6},8,"Realizovatelné cenné papíry a obchodní podíly","Tvorba","Ostatní investiční CPV bez dluhopisů","Tvorba","Ostatní investiční CPV bez dluhopisů","Tvorba",{"$nulls":29},1]
["OICPV_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",{"$nulls":30},1]
["DL_T",{"$nulls":6},9,"Dlužné cenné papíry držené do splatnosti","Tvorba","Dluhopisy","Tvorba","Dluhopisy","Tvorba",{"$nulls":29},1]
["DL_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",{"$nulls":30},1]
["PPS_T",{"$nulls":6},10,"Půjčky podnikům ve skupině","Tvorba","Půjčky podnikům ve skupině","Tvorba","Půjčky podnikům ve skupině","Tvorba",{"$nulls":29},1]
["PPS_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",{"$nulls":30},1]
["JP_T",{"$nulls":6},11,"Jiné půjčky","Tvorba","Jiné půjčky","Tvorba","Jiné půjčky","Tvorba",{"$nulls":29},1]
["JP_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",{"$nulls":30},1]
[]
["IM_T",{"$nulls":6},12,"Celkem NIM + HIM","Tvorba","Celkem NIM + HIM","Tvorba","Celkem NIM + HIM","Tvorba",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IM_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FI_T",{"$nulls":6},13,"Dlouhodobý finanční majetek celkem","Tvorba","Finanční investice celkem","Tvorba","Finanční investice celkem","Tvorba",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FI_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SA_T",{"$nulls":6},14,"Stálá aktiva celkem","Tvorba","Stálá aktiva celkem","Tvorba","Stálá aktiva celkem","Tvorba",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SA_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["KFM_T",{"$nulls":6},15,"Krátkodobý finanční majetek","Tvorba","Krátkodobý finanční majetek","Tvorba","Krátkodobý finanční majetek","Tvorba"]
["KFM_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování"]
{"$rows_empty":155}
[{"$nulls":8},"Tvorba OP k odepisovanému DM -   náklady",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Zúčtování OP k odepisovanému DM - výnosy",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VS_opravné_položky_k_OA","index":41,"n_rows":108,"n_cols":35,"rows_kept":108,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40OPOA",{"$nulls":6},"CR","cesky","cesky","anglicky","anglicky","nemecky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,{"$nulls":4},"Dílčí popis",null,"Dílčí popis",null,"Dílčí popis"]
[]
[{"$nulls":8},"II.5. Opravné položky k oběžným aktivům",null,"II.5. Opravné položky k oběžným aktivům",null,"II.5. Opravné položky k oběžným aktivům"]
[{"$nulls":8},"Autoservis",null,"Autoservis",null,"Autoservis"]
[]
[null,"-",{"$nulls":13},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,"-",{"$nulls":5},"Zásoby",null,"Zásoby",null,"Zásoby"]
["MA_T",{"$nulls":6},1,"Materiál","Tvorba","Materiál","Tvorba","Materiál","Tvorba"]
["MA_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování"]
["MA_O",{"$nulls":8},"Odpis",null,"Odpis",null,"Odpis"]
["NVP_T",{"$nulls":6},2,"Nedokončená výroba","Tvorba","Nedokončená výroba","Tvorba","Nedokončená výroba","Tvorba"]
["NVP_Z",{"$nulls":7}," a polotovary","Zúčtování"," a polotovary","Zúčtování"," a polotovary","Zúčtování"]
["NVP_O",{"$nulls":8},"Odpis",null,"Odpis",null,"Odpis"]
["VYR_T",{"$nulls":6},3,"Výrobky","Tvorba","Výrobky","Tvorba","Výrobky","Tvorba"]
["VYR_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování"]
["VYR_O",{"$nulls":8},"Odpis",null,"Odpis",null,"Odpis"]
["ZV_T",{"$nulls":6},4,"Zvířata","Tvorba","Zvířata","Tvorba","Zvířata","Tvorba"]
["ZV_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování"]
["ZV_O",{"$nulls":8},"Odpis",null,"Odpis",null,"Odpis"]
["ZB_T",{"$nulls":6},5,"Zboží","Tvorba","Zboží","Tvorba","Zboží","Tvorba"]
["ZB_Z",{"$nulls":8},"Zúčtování",null,"Zúčtování",null,"Zúčtování"]
["ZB_O",{"$nulls":8},"Odpis",null,"Odpis",null,"Odpis"]
["PZZ_T",{"$nulls":6},6,"Poskytnuté zálohy","Tvorba","Poskytnuté zálohy","Tvorba","Poskytnuté zálohy","Tvorba"]
["PZZ_Z",{"$nulls":7}," na zásoby","Zúčtování"," na zásoby","Zúčtování"," na zásoby","Zúčtování"]
["PZZ_O",{"$nulls":8},"Odpis",null,"Odpis",null,"Odpis"]
[]
[null,null,"-",{"$nulls":5},"Pohledávky dlouhodobé",null,"Pohledávky dlouhodobé",null,"Pohledávky dlouhodobé"]
["PDOS_TU",{"$nulls":6},7,"Z obchodního styku","Tvorba d.u.","Z obchodního styku","Tvorba d.u.","Z obchodního styku","Tvorba d.u."]
["PDOS_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu."]
["PDOS_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PDOS_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PDOS_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PDOS_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PDSS_TU",{"$nulls":6},8,"Ke společníkům a sdružení","Tvorba d.u.","Ke společníkům a sdružení","Tvorba d.u.","Ke společníkům a sdružení","Tvorba d.u."]
["PDSS_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu."]
["PDSS_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PDSS_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PDSS_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PDSS_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PDPRV_TU",{"$nulls":6},9,"V podnicích s rozhodujícím","Tvorba d.u.","V podnicích s rozhodujícím","Tvorba d.u.","V podnicích s rozhodujícím","Tvorba d.u."]
["PDPRV_TN",{"$nulls":7}," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."]
["PDPRV_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PDPRV_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PDPRV_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PDPRV_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PDPPV_TU",{"$nulls":6},10,"V podnicích s podstatným","Tvorba d.u.","V podnicích s podstatným","Tvorba d.u.","V podnicích s podstatným","Tvorba d.u."]
["PDPPV_TN",{"$nulls":7}," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."]
["PDPPV_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PDPPV_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PDPPV_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PDPPV_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PDJP_TU",{"$nulls":6},11,"Jiné pohledávky","Tvorba d.u.","Jiné pohledávky","Tvorba d.u.","Jiné pohledávky","Tvorba d.u."]
["PDJP_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu."]
["PDJP_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PDJP_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PDJP_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PDJP_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
[]
[null,null,"-",{"$nulls":5},"Pohledávky krátkodobé",null,"Pohledávky krátkodobé",null,"Pohledávky krátkodobé"]
["PKOS_TU",{"$nulls":6},12,"Z obchodního styku","Tvorba d.u.","Z obchodního styku","Tvorba d.u.","Z obchodního styku","Tvorba d.u."]
["PKOS_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu."]
["PKOS_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PKOS_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PKOS_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PKOS_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PKSS_TU",{"$nulls":6},13,"Ke společníkům a sdružení","Tvorba d.u.","Ke společníkům a sdružení","Tvorba d.u.","Ke společníkům a sdružení","Tvorba d.u."]
["PKSS_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu."]
["PKSS_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PKSS_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PKSS_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PKSS_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PKPRV_TU",{"$nulls":6},14,"V podnicích s rozhodujícím","Tvorba d.u.","V podnicích s rozhodujícím","Tvorba d.u.","V podnicích s rozhodujícím","Tvorba d.u."]
["PKPRV_TN",{"$nulls":7}," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."]
["PKPRV_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PKPRV_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PKPRV_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PKPRV_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PKPPV_TU",{"$nulls":6},15,"V podnicích s podstatným","Tvorba d.u.","V podnicích s podstatným","Tvorba d.u.","V podnicích s podstatným","Tvorba d.u."]
["PKPPV_TN",{"$nulls":7}," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."," vlivem","Tvorba d.neu."]
["PKPPV_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PKPPV_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PKPPV_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PKPPV_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
["PKJP_TU",{"$nulls":6},16,"Jiné pohledávky","Tvorba d.u.","Jiné pohledávky","Tvorba d.u.","Jiné pohledávky","Tvorba d.u."]
["PKJP_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu."]
["PKJP_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u."]
["PKJP_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu."]
["PKJP_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u."]
["PKJP_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu."]
[]
["ZA_T",{"$nulls":6},17,"Zásoby celkem","Tvorba d.neu.","Zásoby celkem","Tvorba d.neu.","Zásoby celkem","Tvorba d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZA_Z",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZA_O",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PC_TU",{"$nulls":6},18,"Pohledávky celkem","Tvorba d.u.","Pohledávky celkem","Tvorba d.u.","Pohledávky celkem","Tvorba d.u.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PC_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PC_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PC_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PC_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PC_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CE_TU",{"$nulls":6},19,"Celkem","Tvorba d.u.","Celkem","Tvorba d.u.","Celkem","Tvorba d.u.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CE_TN",{"$nulls":8},"Tvorba d.neu.",null,"Tvorba d.neu.",null,"Tvorba d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CE_ZU",{"$nulls":8},"Zúčtování d.u.",null,"Zúčtování d.u.",null,"Zúčtování d.u.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CE_ZN",{"$nulls":8},"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,"Zúčtování d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CE_OU",{"$nulls":8},"Odpis d.u.",null,"Odpis d.u.",null,"Odpis d.u.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CE_ON",{"$nulls":8},"Odpis d.neu.",null,"Odpis d.neu.",null,"Odpis d.neu.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VS_vlastní_zdroje","index":42,"n_rows":301,"n_cols":34,"rows_kept":301,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VLZD",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"II.6. Změny vlastního kapitálu","II.6. Změny základního kapitálu","II.6. Změny základního kapitálu"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["PV",{"$nulls":8},"Peněžní vklad","Peněžní vklad"]
[{"$nulls":8},"II.6.1  Zvýšení vlastního kapitálu z externích zdrojů","II.6.1 Zvýšení základního kapitálu z externích zdrojů","II.6.1 Zvýšení základního kapitálu z externích zdrojů"]
[null,"-",{"$nulls":6},"         (peněžní vklady)","          (peněžité vklady)","          (peněžité vklady)"]
["PEA",{"$nulls":6},1,"Počet emitovaných akcií","Počet emitovaných akcií","Počet emitovaných akcií"]
["NCA",{"$nulls":6},2,"Nominální cena emitované akcie","Nominální cena emitované akcie","Nominální cena emitované akcie"]
["THA",{"$nulls":6},3,"Emisní cena akcie","Emisní cena akcie","Emisní cena akcie"]
["PVSRO",{"$nulls":6},4,"Peněžní vklad do základního kapitálu spol. s r. o.","Peněžní vklad do základního kapitálu spol. s r. o.","Peněžní vklad do základního kapitálu spol. s r. o."]
["OPKV",{"$nulls":6},5,"Ostatní peněžní kapitálové vklady a dary","Ostatní peněžní kapitálové vklady a dary","Ostatní peněžní kapitálové vklady a dary"]
[]
[{"$nulls":8},"II.6.2  Zvýšení vlastního kapitálu z externích zdrojů"]
[null,"-",{"$nulls":6},"         (nepeněžní vklady)"]
[{"$nulls":7},3,"B.       Dlouhodobý majetek"]
[null,null,"-",{"$nulls":4},4,"B.I.     Dlouhodobý nehmotný majetek"]
["VK_B_I_2",{"$nulls":6},6,"B.I.2.  Nehmotné výsledky výzkumu a vývoje"]
["VK_B_I_3",{"$nulls":6},7,"B.I.3.  Software   "]
["VK_B_I_4",{"$nulls":6},8,"B.I.4.  Ocenitelná práva"]
["VK_B_I_5",{"$nulls":6},9,"B.I.5.  Jiný dlouhodobý nehmotný majetek "]
[null,null,"-",{"$nulls":4},12,"B.II.    Dlouhodobý hmotný majetek"]
["VK_B_II_1",{"$nulls":6},13,"B.II.1.  Pozemky"]
["VK_B_II_2",{"$nulls":6},14,"B.II.2.  Stavby"]
["VK_B_II_3",{"$nulls":6},15,"B.II.3.  Samostatné movité věci a soubory movitých věcí"]
["VK_B_II_4",{"$nulls":6},16,"B.II.4.  Pěstitelské celky trvalých porostů"]
["VK_B_II_5",{"$nulls":6},17,"B.II.5.  Základní stádo a tažná zvířata"]
["VK_B_II_6a",{"$nulls":6},"18a","B.II.6.a     - ostatní dlouhodobý hmotný majetek "]
["VK_B_II_6b",{"$nulls":6},"18b","B.II.6.b     - umělecká díla, sbírky, drahé kovy a pozemky"]
[null,null,"-",{"$nulls":4},22,"B.III.    Dlouhodobý finanční majetek"]
["VK_B_III_1",{"$nulls":6},23,"B.III.1.  Podílové CP a podíly v podnicích s rozhod.vlivem"]
["VK_B_III_2",{"$nulls":6},24,"B.III.2.  Podílové CP a podíly v podnicích s podstatným vlivem"]
["VK_B_III_3",{"$nulls":6},25,"B.III.3.  Ostatní dlouhodobé CP a podíly",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VK_B_III_3a",{"$nulls":6},"25a","B.III.3.a   - realizovatelné CP a podíly (bez dluhopisů)"]
["VK_B_III_3b",{"$nulls":6},"25b","B.III.3.b   - dlužné cenné papíry držené do splatnosti"]
["VK_B_III_3c",{"$nulls":6},"25c","B.III.3.c   - dlužné cenné papíry diskontované"]
["VK_B_III_5",{"$nulls":6},27,"B.III.5.  Jiný  finanční majetek"]
[{"$nulls":7},30,"C.       Oběžná aktiva"]
[null,null,"-",{"$nulls":4},31,"C.I.     Zásoby"]
["VK_C_I_1",{"$nulls":6},32,"C.I.1.  Materiál"]
["VK_C_I_2",{"$nulls":6},33,"C.I.2.  Nedokončená výroba a polotovary"]
["VK_C_I_3",{"$nulls":6},34,"C.I.3.  Výrobky"]
["VK_C_I_4",{"$nulls":6},35,"C.I.4.  Zvířata"]
["VK_C_I_5",{"$nulls":6},36,"C.I.5.  Zboží"]
[null,null,"-",{"$nulls":4},38,"C.II.    Dlouhodobé pohledávky"]
["VK_C_II_1",{"$nulls":6},39,"C.II.1. Pohledávky z obchodního styku"]
["VK_C_II_2",{"$nulls":6},40,"C.II.2. Pohledávky ke společníkům a sdružení "]
["VK_C_II_3",{"$nulls":6},41,"C.II.3. Pohledávky v podn. s rozhod. vlivem"]
["VK_C_II_4",{"$nulls":6},42,"C.II.4. Pohledávky v podn. s podstat. vlivem"]
["VK_C_II_5a",{"$nulls":6},"43a","C.II.5.a    - jiné pohledávky"]
[null,null,"-",{"$nulls":4},44,"C.III.   Krátkodobé pohledávky"]
["VK_C_III_1b",{"$nulls":6},"45b","C.III.1.b   Pohledávky z obchodního styku"]
["VK_C_III_7",{"$nulls":6},51,"C.III.7.     Jiné krátkodobé pohledávky"]
["VK_celkem",{"$nulls":6},52,"Výše nepeněžního vkladu celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"II.6.3  Zvýšení základního kapitálu z vlastních zdrojů"]
[null,null,"-",{"$nulls":5},"Zvýšení ZK z kapitálových fondů"]
["ZK_KF_KC",{"$nulls":6},1,"Velikost zvýšení (tis.Kč)"]
["ZK_KF_FND",{"$nulls":6},2,"Druh fondu (číslo účtu - 412 nebo 413)"]
[{"$nulls":7},3,"zpráva o chybě",null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,"-",{"$nulls":5},"Zvýšení ZK z fondů ze zisku"]
["ZK_FZ_KC",{"$nulls":6},4,"Velikost zvýšení (tis.Kč)"]
["ZK_FZ_FND",{"$nulls":6},5,"Druh fondu (číslo účtu 421, 422, 423 nebo 427)"]
[{"$nulls":7},6,"zpráva o chybě",null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
["ZK_NZ_KC",{"$nulls":6},7,"Zvýšení ZK z nerozděleného zisku (tis.Kč)"]
[]
[null,"-",{"$nulls":6},"II.6.4  Snížení základního kapitálu"]
["ZK_VA_KC",{"$nulls":6},1,"Snížení ZK o držené vlastní akcie (tis.Kč)"]
[{"$nulls":7},2,"zpráva o chybě",null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
["ZK_VA_NH",{"$nulls":6},3,"Snížení ZK snížením jmenovité hodnoty akcií (tis.Kč)"]
["ZK_VA_VYP",{"$nulls":6},4,"Snížení ZK s výplatou akcionářům (tis.Kč)"]
[]
[null,"-",{"$nulls":6},"II.6.5  Odkup a prodej vlastních akcií"]
["OVA",{"$nulls":6},1,"Odkoupení vlastních akcií      (počet)","Odkoupení vlastních akcií (počet)","Odkoupení vlastních akcií (počet)"]
["KCA",{"$nulls":6},2,"Kupní cena vl.akcií                (Kč/akcii)","Kupní cena vl.akcií (Kč)","Kupní cena vl.akcií (Kč)"]
["PVA",{"$nulls":6},3,"Prodej vlastních akcií             (počet)","Prodej vlastních akcií (počet)","Prodej vlastních akcií (počet)"]
["PCVA",{"$nulls":6},4,"Prodejní cena vlastních akcií (Kč/akcii)","Prodejní cena vlastních akcií (Kč)","Prodejní cena vlastních akcií (Kč)"]
{"$rows_empty":189}
[{"$nulls":8},"Nepeněžitý vklad"]
[{"$nulls":8},"Zásoby",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Pohledávky dlouhodobé",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Pohledávky krátkodobé",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Oběžná aktiva celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$nulls":8},"Změna položky vlastních akcií (v nom.hodn.)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Změna ažia z odkupu vl.akcií (+ zvýšení, - snížení)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Změna ažia z prodeje vl.akcií (+ zvýšení, - snížení)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},"z tab.II.5a - Skutečné zvýšení ZK vč.EA (ř.1*ř2/1000)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"z tab.II.5a - Celkové emisní ažio (ř1*(ř3-ř2)/1000)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":7},"účet","hlášení chyby:  ",null,null,null,"Chybné číslo účtu","Na účtu chybí Kč"]
[{"$nulls":7},412,"z tab.II.6c - zvýení ZK z emisního ažia",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"přípustnost plného zvýšení (jsou zdroje 1 ano, 0 ne))",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":7},413,"z tab.II.6c - zvýení ZK z ostatních kap.fondů",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"přípustnost plného zvýšení (jsou zdroje 1 ano, 0 ne))",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":8},"správná volba účtu (1 ano, 0 ne)",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":7},421,"z tab.II.6c - zvýšení ZK z rezervního fondu",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"přípustnost plného zvýšení (jsou zdroje 1 ano, 0 ne))",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":7},422,"z tab.II.6c - zvýení ZK z nedělitelných fondů",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"přípustnost plného zvýšení (jsou zdroje 1 ano, 0 ne))",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":7},423,"z tab.II.6c - zvýení ZK ze statutárních a ostatních fondů",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},427,"přípustnost plného zvýšení (jsou zdroje 1 ano, 0 ne))",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":8},"správná volba účtu (1 ano, 0 ne)",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"VS_doplňkové_údaje","index":43,"n_rows":11,"n_cols":33,"rows_kept":11,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40DOVU",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"II.7. Doplňkové vstupní údaje","II.7. Doplňkové vstupní údaje","II.7. Doplňkové vstupní údaje"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["NCA",{"$nulls":6},1,"Nominální cena akcií (Kč/akcii)","Nominální cena akcií (Kč)","Nominální cena akcií (Kč)"]
["TCA",{"$nulls":6},2,"Tržní cena akcie (Kč/akcii)","Tržní cena akcie (Kč)","Tržní cena akcie (Kč)"]
["PSF",{"$nulls":6},3,"Platby ze sociálního fondu","Platby ze sociálního fondu","Platby ze sociálního fondu"]
["PP",{"$nulls":6},4,"Počet pracovníků (počet)","Počet pracovníků (počet)","Počet pracovníků (počet)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"VS_devizové_kurzy","index":44,"n_rows":207,"n_cols":34,"rows_kept":207,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40DEKU",{"$nulls":6},"CR","NAZEVMENY","cesky","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"II.8. Devizové kurzy"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":13},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["M1",{"$nulls":6},1,"ČR","Kč","Kč","Kč",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["M2",{"$nulls":6},2,"EURO","EUR","EUR","EUR"]
["M14",{"$nulls":6},3,null,null,"",""]
["M15",{"$nulls":6},4,null,null,"",""]
["M16",{"$nulls":6},5,null,null,"",""]
["M17",{"$nulls":6},6,null,null,"",""]
["M18",{"$nulls":6},7,null,null,"",""]
["M19",{"$nulls":6},8,null,null,"",""]
["M20",{"$nulls":6},9,null,null,"",""]
["M21",{"$nulls":6},10,null,null,"",""]
["M22",{"$nulls":6},11,null,null,"",""]
["M23",{"$nulls":6},12,null,null,"",""]
["M24",{"$nulls":6},13,null,null,"",""]
["M25",{"$nulls":6},14,null,null,"",""]
["M26",{"$nulls":6},15,null,null,"",""]
["M27",{"$nulls":6},16,null,null,"",""]
["M28",{"$nulls":6},17,null,null,"",""]
["M29",{"$nulls":6},18,null,null,"",""]
["M30",{"$nulls":6},19,null,null,"",""]
["M31",{"$nulls":6},20,null,null,"",""]
[{"$nulls":13},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$nulls":6},1]
{"$rows_empty":159}
[{"$nulls":9},"Kč"]
[{"$nulls":9},"EUR"]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]

{"sheet":"VS_tempa_růstu","index":45,"n_rows":28,"n_cols":32,"rows_kept":28,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40TERU",{"$nulls":6},"CR","cesky","anglicky","nemecky",null,"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"II.9. Tabulka temp růstu","II.9. Tabulka temp růstu","II.9. Tabulka temp růstu"]
[{"$nulls":8},"Autoservis","Autoservis","Autoservis"]
[]
[{"$nulls":12},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["T1",{"$nulls":6},"T1",null,0,0]
["T2",{"$nulls":6},"T2",null,0,0]
["T3",{"$nulls":6},"T3",null,0,0]
["T4",{"$nulls":6},"T4"]
["T5",{"$nulls":6},"T5",null,0,0]
["T6",{"$nulls":6},"T6",null,0,0]
["T7",{"$nulls":6},"T7",null,0,0]
["T8",{"$nulls":6},"T8",null,0,0]
["T9",{"$nulls":6},"T9",null,0,0]
["T10",{"$nulls":6},"T10",null,0,0]
["T11",{"$nulls":6},"T11",null,0,0]
["T12",{"$nulls":6},"T12",null,0,0]
["T13",{"$nulls":6},"T13",null,0,0]
["T14",{"$nulls":6},"T14",null,0,0]
["T15",{"$nulls":6},"T15",null,0,0]
["T16",{"$nulls":6},"T16",null,0,0]
["T17",{"$nulls":6},"T17",null,0,0]
["T18",{"$nulls":6},"T18",null,0,0]
["T19",{"$nulls":6},"T19",null,0,0]
["T20",{"$nulls":6},"T20",null,0,0]
[{"$nulls":14},0,0,0,0,0]

{"sheet":"MO_produkty","index":46,"n_rows":148,"n_cols":10,"rows_kept":148,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MNPR",{"$nulls":7},"nazev","IND"]
[null,1]
[]
[{"$nulls":8},"III.1.1. Názvy produktů"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":8},"Název","Identifikátor"]
["NZ1",{"$nulls":6},1,"servis Škoda ","S"]
["NZ2",{"$nulls":6},2]
["NZ3",{"$nulls":6},3]
["NZ4",{"$nulls":6},4]
["NZ5",{"$nulls":6},5]
["NZ6",{"$nulls":6},6]
["NZ7",{"$nulls":6},7]
["NZ8",{"$nulls":6},8]
["NZ9",{"$nulls":6},9]
["NZ10",{"$nulls":6},10]
["NZ11",{"$nulls":6},11]
["NZ12",{"$nulls":6},12]
["NZ13",{"$nulls":6},13]
["NZ14",{"$nulls":6},14]
["NZ15",{"$nulls":6},15]
["NZ16",{"$nulls":6},16]
["NZ17",{"$nulls":6},17]
["NZ18",{"$nulls":6},18]
["NZ19",{"$nulls":6},19]
["NZ20",{"$nulls":6},20]
{"$rows_empty":119}
[{"$nulls":9},"V"]
[{"$nulls":9},"S"]

{"sheet":"MO_tržby","index":47,"n_rows":509,"n_cols":81,"rows_kept":509,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MTRZ",{"$nulls":5},"_PS",null,"Prod","Nprod","mena","Npdce","TR","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[{"$nulls":8},"Název",null,"Popis"]
[]
[{"$nulls":8},"III.1.2 Model tržeb"]
[{"$nulls":8},"Autoservis",{"$nulls":30},"Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod","Prod"]
[]
[{"$nulls":6},1,null,"Číslo",null,null,null,"Tempo"]
["_PR",{"$nulls":5},true,null,"prod.","Produkt","Měna",null,"růstu",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$nulls":6},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Tuzemsko","Zahraničí","Kč","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P1_P",{"$nulls":5},"z",1,1,"servis Škoda ","Kč","Tržby v běž.cenách (tis.j)",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0]
["P1_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P1_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P1_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P2_P",{"$nulls":5},"z",2,"",null,null,"Tržby v běž.cenách (tis.j)",{"$nulls":9},0,0,0,0,0,0,0,0,0,0,0,0]
["P2_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P2_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P2_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P3_P",{"$nulls":5},"z",3,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P3_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P3_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P3_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P4_P",{"$nulls":5},"z",4,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P4_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P4_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P4_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P5_P",{"$nulls":5},"z",5,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P5_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P5_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P5_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P6_P",{"$nulls":5},"z",6,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P6_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P6_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P6_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P7_P",{"$nulls":5},"z",7,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P7_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P7_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P7_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P8_P",{"$nulls":5},"z",8,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P8_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P8_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P8_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P9_P",{"$nulls":5},"z",9,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P9_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P9_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P9_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P10_P",{"$nulls":5},"z",10,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P10_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P10_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P10_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P11_P",{"$nulls":5},"z",11,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P11_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P11_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P11_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P12_P",{"$nulls":5},"z",12,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P12_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P12_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P12_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P13_P",{"$nulls":5},"z",13,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P13_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P13_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P13_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P14_P",{"$nulls":5},"z",14,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P14_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P14_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P14_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P15_P",{"$nulls":5},"z",15,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P15_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P15_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P15_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P16_P",{"$nulls":5},"z",16,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P16_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P16_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P16_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P17_P",{"$nulls":5},"z",17,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P17_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P17_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P17_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P18_P",{"$nulls":5},"z",18,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P18_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P18_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P18_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P19_P",{"$nulls":5},"z",19,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P19_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P19_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P19_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P20_P",{"$nulls":5},"z",20,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P20_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P20_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P20_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P21_P",{"$nulls":5},"z",21,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P21_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P21_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P21_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P22_P",{"$nulls":5},"z",22,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P22_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P22_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P22_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P23_P",{"$nulls":5},"z",23,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P23_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P23_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P23_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P24_P",{"$nulls":5},"z",24,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P24_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P24_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P24_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P25_P",{"$nulls":5},"z",25,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P25_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P25_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P25_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P26_P",{"$nulls":5},"z",26,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P26_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P26_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P26_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P27_P",{"$nulls":5},"z",27,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P27_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P27_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P27_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P28_P",{"$nulls":5},"z",28,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P28_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P28_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P28_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P29_P",{"$nulls":5},"z",29,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P29_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P29_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P29_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["P30_P",{"$nulls":5},"z",30,"",null,null,"Tržby v běž.cenách (tis.j)"]
["P30_PC",{"$nulls":5},"z",{"$nulls":4},""]
["P30_T",{"$nulls":5},"z",{"$nulls":4},"Tržby v běž.cenách (tis.j)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":28},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P30_TKc",{"$nulls":5},"z",{"$nulls":4},"Tržby v tis.Kč",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
["TBC","-",{"$nulls":5},31,"Tržby v běžných cenách celkem",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":72}
[{"$nulls":39},"Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt","Produkt"]
[{"$nulls":39},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["PT1",{"$nulls":6},1,1,"servis Škoda ","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT2",{"$nulls":6},2,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT3",{"$nulls":6},3,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT4",{"$nulls":6},4,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT5",{"$nulls":6},5,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT6",{"$nulls":6},6,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT7",{"$nulls":6},7,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT8",{"$nulls":6},8,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT9",{"$nulls":6},9,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT10",{"$nulls":6},10,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT11",{"$nulls":6},11,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT12",{"$nulls":6},12,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT13",{"$nulls":6},13,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT14",{"$nulls":6},14,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT15",{"$nulls":6},15,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT16",{"$nulls":6},16,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT17",{"$nulls":6},17,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT18",{"$nulls":6},18,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT19",{"$nulls":6},19,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT20",{"$nulls":6},20,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT21",{"$nulls":6},21,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT22",{"$nulls":6},22,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT23",{"$nulls":6},23,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT24",{"$nulls":6},24,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT25",{"$nulls":6},25,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT26",{"$nulls":6},26,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT27",{"$nulls":6},27,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT28",{"$nulls":6},28,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT29",{"$nulls":6},29,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PT30",{"$nulls":6},30,"","","Kč",1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["P1",{"$nulls":6},1,null,"Produkty celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P2",{"$nulls":6},2,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P3",{"$nulls":6},3,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P4",{"$nulls":6},4,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P5",{"$nulls":6},5,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P6",{"$nulls":6},6,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P7",{"$nulls":6},7,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P8",{"$nulls":6},8,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P9",{"$nulls":6},9,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P10",{"$nulls":6},10,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P11",{"$nulls":6},11,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P12",{"$nulls":6},12,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P13",{"$nulls":6},13,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P14",{"$nulls":6},14,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P15",{"$nulls":6},15,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P16",{"$nulls":6},16,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P17",{"$nulls":6},17,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P18",{"$nulls":6},18,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P19",{"$nulls":6},19,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P20",{"$nulls":6},20,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":46}
[{"$nulls":34},"P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P"]
[{"$nulls":8},"produkt",{"$nulls":25},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$nulls":6},"ceny produktů",null,1,"servis Škoda ","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":8},"","","Kč",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":6},"Průměrné",null,1,1,null,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[{"$nulls":6},"ceny"]
[]
[{"$nulls":8},2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},3,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},4,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},5,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},6,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},7,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},8,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},9,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},10,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},11,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},12,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},13,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},14,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},15,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},16,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},17,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},18,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},19,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},20,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
[{"$nulls":9},"servis Škoda ",1,"Kč"]
[{"$nulls":9},"",2,"EUR"]
[{"$nulls":9},"",3,0]
[{"$nulls":9},"",4,0]
[{"$nulls":9},"",5,0]
[{"$nulls":9},"",6,0]
[{"$nulls":9},"",7,0]
[{"$nulls":9},"",8,0]
[{"$nulls":9},"",9,0]
[{"$nulls":9},"",10,0]
[{"$nulls":9},"",11,0]
[{"$nulls":9},"",12,0]
[{"$nulls":9},"",13,0]
[{"$nulls":9},"",14,0]
[{"$nulls":9},"",15,0]
[{"$nulls":9},"",16,0]
[{"$nulls":9},"",17,0]
[{"$nulls":9},"",18,0]
[{"$nulls":9},"",19,0]
[{"$nulls":9},"",20,0]

{"sheet":"MO_přehled_tržeb","index":48,"n_rows":110,"n_cols":52,"rows_kept":110,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MPTR",{"$nulls":6},"CIS","NAZ","TYP","TRH","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,{"$nulls":5},"Popis"]
[]
[{"$nulls":8},"III.1.3 Přehled tržeb"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":11},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$nulls":18},"služby","výrobky_tuz","výrobky-expo"]
["P1_T",{"$nulls":6},1,"servis Škoda ","služba","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":18},0]
["P1_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":19},0]
["P1_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":17},1]
["P2_T",{"$nulls":6},2,"Produkt č.2","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P2_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P2_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P3_T",{"$nulls":6},3,"Produkt č.3","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P3_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P3_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P4_T",{"$nulls":6},4,"Produkt č.4","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P4_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P4_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P5_T",{"$nulls":6},5,"Produkt č.5","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P5_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P5_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P6_T",{"$nulls":6},6,"Produkt č.6","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P6_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P6_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P7_T",{"$nulls":6},7,"Produkt č.7","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P7_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P7_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P8_T",{"$nulls":6},8,"Produkt č.8","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P8_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P8_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P9_T",{"$nulls":6},9,"Produkt č.9","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P9_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P9_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P10_T",{"$nulls":6},10,"Produkt č.10","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P10_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P10_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P11_T",{"$nulls":6},11,"Produkt č.11","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P11_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P11_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P12_T",{"$nulls":6},12,"Produkt č.12","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P12_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P12_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P13_T",{"$nulls":6},13,"Produkt č.13","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P13_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P13_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P14_T",{"$nulls":6},14,"Produkt č.14","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P14_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P14_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P15_T",{"$nulls":6},15,"Produkt č.15","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P15_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P15_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P16_T",{"$nulls":6},16,"Produkt č.16","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P16_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P16_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P17_T",{"$nulls":6},17,"Produkt č.17","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P17_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P17_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P18_T",{"$nulls":6},18,"Produkt č.18","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P18_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P18_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P19_T",{"$nulls":6},19,"Produkt č.19","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P19_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P19_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["P20_T",{"$nulls":6},20,"Produkt č.20","","Tuzemsko (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":18},0]
["P20_Z",{"$nulls":9},"Zahraničí (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":19},0]
["P20_C",{"$nulls":9},"Celkem (tis.Kč)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":17},0]
["TM1","+",{"$nulls":5},21,"Tržby v Kč",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"\"z\""]
["TM2",{"$nulls":6},22,"Tržby v EUR",null,"Tis.EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc2",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM3",{"$nulls":6},23,"Tržby v měně č.3",null,"tis. měny č.3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc3",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM4",{"$nulls":6},24,"Tržby v měně č.4",null,"tis. měny č.4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc4",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM5",{"$nulls":6},25,"Tržby v měně č.5",null,"tis. měny č.5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc5",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM6",{"$nulls":6},26,"Tržby v měně č.6",null,"tis. měny č.6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc6",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM7",{"$nulls":6},27,"Tržby v měně č.7",null,"tis. měny č.7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc7",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM8",{"$nulls":6},28,"Tržby v měně č.8",null,"tis. měny č.8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc8",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM9",{"$nulls":6},29,"Tržby v měně č.9",null,"tis. měny č.9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc9",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM10",{"$nulls":6},30,"Tržby v měně č.10",null,"tis. měny č.10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc10",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM11",{"$nulls":6},31,"Tržby v měně č.11",null,"tis. měny č.11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc11",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM12",{"$nulls":6},32,"Tržby v měně č.12",null,"tis. měny č.12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc12",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM13",{"$nulls":6},33,"Tržby v měně č.13",null,"tis. měny č.13",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc13",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM14",{"$nulls":6},34,"Tržby v měně č.14",null,"tis. měny č.14",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc14",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM15",{"$nulls":6},35,"Tržby v měně č.15",null,"tis. měny č.15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc15",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM16",{"$nulls":6},36,"Tržby v měně č.16",null,"tis. měny č.16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc16",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM17",{"$nulls":6},37,"Tržby v měně č.17",null,"tis. měny č.17",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc17",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM18",{"$nulls":6},38,"Tržby v měně č.18",null,"tis. měny č.18",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc18",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM19",{"$nulls":6},39,"Tržby v měně č.19",null,"tis. měny č.19",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc19",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TM20",{"$nulls":6},40,"Tržby v měně č.20",null,"tis. měny č.20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TMKc20",{"$nulls":9},"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["TZS",{"$nulls":6},27,"Tržby za služby",null,"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"\"z\""]
["TZVT",{"$nulls":6},28,"Tržby za výrobky - tuzemsko",null,"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"\"z\""]
["TZVZ",{"$nulls":6},29,"Tržby za výrobky - zahraničí",null,"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"\"z\""]
["TRC",{"$nulls":6},30,"Tržby celkem",null,"Tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"\"z\""]

{"sheet":"MO_trzby_pom","index":49,"n_rows":27,"n_cols":33,"rows_kept":27,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40DEKUPOM",{"$nulls":6},"CR","MENA","anglicky","nemecky",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[]
[]
[{"$nulls":8},"II.8. Devizové kurzy","II.8. Devizové kurzy","II.8. Devizové kurzy"]
[{"$nulls":8},"Demonstrační podnik","Demonstrační podnik","Demonstrační podnik"]
[]
[{"$nulls":7},0]
["M1",{"$nulls":6},1,"Kč","Kč","Kč",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["M2",{"$nulls":6},2,"EUR","EUR","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["M3",{"$nulls":6},3,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["M4",{"$nulls":6},4,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["M5",{"$nulls":6},5,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["M6",{"$nulls":6},6,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MP",{"$nulls":6},7,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},8,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},9,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},10,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},11,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},12,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},13,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},14,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},15,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},16,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},17,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},18,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},19,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},20,0,"","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_specifikace_nákl_položek","index":50,"n_rows":288,"n_cols":15,"rows_kept":288,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MSNP",{"$nulls":7},"nazev","druh","jed","mena","cas","vyuz","nemoc"]
[null,1]
[]
[{"$nulls":8},"III.1.4 Specifikace přímých nákladových položek"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":10},"Měrná",null,"Roční čas.","Využití prac.","Nemocnost"]
[{"$nulls":8},"Název","Druh","jednotka","Měna","fond (hod.)","doby (%)","(hod.)"]
["NP1",{"$nulls":6},1,"náhradní díly","M","Kč","Kč",2000,90,5]
["NP2",{"$nulls":6},2,"služby","S","Kč","Kč",2000,90,5]
["NP3",{"$nulls":6},3]
["NP4",{"$nulls":6},4]
["NP5",{"$nulls":6},5]
["NP6",{"$nulls":6},6]
["NP7",{"$nulls":6},7]
["NP8",{"$nulls":6},8]
["NP9",{"$nulls":6},9]
["NP10",{"$nulls":6},10]
["NP11",{"$nulls":6},11]
["NP12",{"$nulls":6},12]
["NP13",{"$nulls":6},13]
["NP14",{"$nulls":6},14]
["NP15",{"$nulls":6},15]
["NP16",{"$nulls":6},16]
["NP17",{"$nulls":6},17]
["NP18",{"$nulls":6},18]
["NP19",{"$nulls":6},19]
["NP20",{"$nulls":6},20]
{"$rows_empty":240}
[{"$nulls":9},"M",null,"Kč"]
[{"$nulls":9},"V",null,"EUR"]
[{"$nulls":9},"E",null,0]
[{"$nulls":9},"S",null,0]
[{"$nulls":9},"L",null,0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]
[{"$nulls":11},0]

{"sheet":"MO_normy_spotřeby","index":51,"n_rows":28,"n_cols":84,"rows_kept":28,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MNOS",{"$nulls":6},"CIS","NAZ","DRUH","JEDN","MENA","P1","P2","P3","P4","P5","P6","P7","P8","P9","P10","P11","P12","P13","P14","P15","P16","P17","P18","P19","P20","TR"]
[null,1]
[]
[{"$nulls":8},"III.1.5 Normy spotřeby přímých"]
[{"$nulls":8},"           nákladových položek"]
[{"$nulls":8},"Autoservis"]
[{"$nulls":12},"z",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":8},"Položka","Druh","Měr.jednotka","Měna","servis Škoda ","Produkt č.2","Produkt č.3","Produkt č.4","Produkt č.5","Produkt č.6","Produkt č.7","Produkt č.8","Produkt č.9","Produkt č.10","Produkt č.11","Produkt č.12","Produkt č.13","Produkt č.14","Produkt č.15","Produkt č.16","Produkt č.17","Produkt č.18","Produkt č.19","Produkt č.20"]
["NP1",{"$nulls":6},1,"náhradní díly","M","Kč","Kč",320,{"$nulls":20},"z",{"$nulls":30},320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP2",{"$nulls":6},2,"služby","S","Kč","Kč",90,{"$nulls":20},"z",{"$nulls":30},90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP3",{"$nulls":6},3,"Položka č.3"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP4",{"$nulls":6},4,"Položka č.4"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP5",{"$nulls":6},5,"Položka č.5"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP6",{"$nulls":6},6,"Položka č.6"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP7",{"$nulls":6},7,"Položka č.7"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP8",{"$nulls":6},8,"Položka č.8"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP9",{"$nulls":6},9,"Položka č.9"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP10",{"$nulls":6},10,"Položka č.10"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP11",{"$nulls":6},11,"Položka č.11"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP12",{"$nulls":6},12,"Položka č.12"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP13",{"$nulls":6},13,"Položka č.13"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP14",{"$nulls":6},14,"Položka č.14"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP15",{"$nulls":6},15,"Položka č.15"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP16",{"$nulls":6},16,"Položka č.16"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP17",{"$nulls":6},17,"Položka č.17"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP18",{"$nulls":6},18,"Položka č.18"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP19",{"$nulls":6},19,"Položka č.19"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NP20",{"$nulls":6},20,"Položka č.20"," -","-","Kč",{"$nulls":21},1,{"$nulls":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_nákupní_ceny","index":52,"n_rows":28,"n_cols":34,"rows_kept":28,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MNAC",{"$nulls":6},"CIS","NAZ","DRUH","JEDN","MENA","TR","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"III.1.6 Nákupní ceny a mzdové sazby "]
[{"$nulls":8},"           přímých nákladových položek"]
[{"$nulls":8},"Autoservis",null,null,null,"Tempo"]
[]
[{"$nulls":7},"č.","Položka","Druh","Měr.jednotka","Měna","růstu",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["NP1",{"$nulls":6},1,"náhradní díly","M","Kč","Kč",2,null,null,null,1,1.02,1.0404,1.061208,1.08243216,1.1040808032,1.126162419264,1.14868566764928,1.1716593810022657,1.195092568622311,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628722,1.3458683383241297,1.3727857050906123,"z"]
["NP2",{"$nulls":6},2,"služby","S","Kč","Kč",2,null,null,null,1,1.02,1.0404,1.061208,1.08243216,1.1040808032,1.126162419264,1.14868566764928,1.1716593810022657,1.195092568622311,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628722,1.3458683383241297,1.3727857050906123,"z"]
["NP3",{"$nulls":6},3,"Položka č.3"," -","-","Kč",{"$nulls":21},1]
["NP4",{"$nulls":6},4,"Položka č.4"," -","-","Kč",{"$nulls":21},1]
["NP5",{"$nulls":6},5,"Položka č.5"," -","-","Kč",{"$nulls":21},1]
["NP6",{"$nulls":6},6,"Položka č.6"," -","-","Kč",{"$nulls":21},1]
["NP7",{"$nulls":6},7,"Položka č.7"," -","-","Kč",{"$nulls":21},1]
["NP8",{"$nulls":6},8,"Položka č.8"," -","-","Kč",{"$nulls":21},1]
["NP9",{"$nulls":6},9,"Položka č.9"," -","-","Kč",{"$nulls":21},1]
["NP10",{"$nulls":6},10,"Položka č.10"," -","-","Kč",{"$nulls":21},1]
["NP11",{"$nulls":6},11,"Položka č.11"," -","-","Kč",{"$nulls":21},1]
["NP12",{"$nulls":6},12,"Položka č.12"," -","-","Kč",{"$nulls":21},1]
["NP13",{"$nulls":6},13,"Položka č.13"," -","-","Kč",{"$nulls":21},1]
["NP14",{"$nulls":6},14,"Položka č.14"," -","-","Kč",{"$nulls":21},1]
["NP15",{"$nulls":6},15,"Položka č.15"," -","-","Kč",{"$nulls":21},1]
["NP16",{"$nulls":6},16,"Položka č.16"," -","-","Kč",{"$nulls":21},1]
["NP17",{"$nulls":6},17,"Položka č.17"," -","-","Kč",{"$nulls":21},1]
["NP18",{"$nulls":6},18,"Položka č.18"," -","-","Kč",{"$nulls":21},1]
["NP19",{"$nulls":6},19,"Položka č.19"," -","-","Kč",{"$nulls":21},1]
["NP20",{"$nulls":6},20,"Položka č.20"," -","-","Kč",{"$nulls":21},1]

{"sheet":"MO_přímé_náklady_po_produktech","index":53,"n_rows":527,"n_cols":51,"rows_kept":527,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MPNP",{"$nulls":6},"CR","PRODUKT","POLOZKA","DRUH","mena","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2]
[]
[{"$nulls":8},"III.1.7 Přímé náklady po produktech"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":8},"Produkt","Nákl.položka","Druh","Měna",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$nulls":14},"Material a energ.","Výrobky","Sluzby","Lide","Ostatni"]
["P1_PR","+",{"$nulls":5},1,"servis Škoda ","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["P1_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":13},1,0,0,0,0]
["P1_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":13},0,0,1,0,0]
["P1_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P1_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["P1_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["P1_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["P1_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["P1_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["P2_PR","+",{"$nulls":5},2,"Produkt č.2","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P2_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P2_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P2_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P2_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P2_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P2_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P2_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P2_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P3_PR","+",{"$nulls":5},3,"Produkt č.3","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P3_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P3_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P3_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P3_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P3_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P3_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P3_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P3_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P4_PR","+",{"$nulls":5},4,"Produkt č.4","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P4_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P4_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P4_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P4_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P4_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P4_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P4_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P4_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P5_PR","+",{"$nulls":5},5,"Produkt č.5","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P5_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P5_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P5_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P5_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P5_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P5_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P5_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P5_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P6_PR","+",{"$nulls":5},6,"Produkt č.6","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P6_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P6_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P6_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P6_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P6_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P6_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P6_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P6_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P7_PR","+",{"$nulls":5},7,"Produkt č.7","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P7_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P7_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P7_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P7_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P7_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P7_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P7_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P7_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P8_PR","+",{"$nulls":5},8,"Produkt č.8","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P8_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P8_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P8_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P8_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P8_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P8_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P8_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P8_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P9_PR","+",{"$nulls":5},9,"Produkt č.9","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P9_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P9_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P9_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P9_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P9_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P9_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P9_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P9_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P10_PR","+",{"$nulls":5},10,"Produkt č.10","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P10_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P10_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P10_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P10_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P10_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P10_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P10_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P10_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P11_PR","+",{"$nulls":5},11,"Produkt č.11","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P11_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P11_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P11_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P11_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P11_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P11_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P11_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P11_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P12_PR","+",{"$nulls":5},12,"Produkt č.12","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P12_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P12_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P12_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P12_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P12_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P12_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P12_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P12_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P13_PR","+",{"$nulls":5},13,"Produkt č.13","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P13_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P13_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P13_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P13_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P13_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P13_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P13_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P13_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P14_PR","+",{"$nulls":5},14,"Produkt č.14","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P14_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P14_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P14_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P14_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P14_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P14_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P14_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P14_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P15_PR","+",{"$nulls":5},15,"Produkt č.15","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P15_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P15_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P15_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P15_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P15_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P15_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P15_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P15_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P16_PR","+",{"$nulls":5},16,"Produkt č.16","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P16_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P16_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P16_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P16_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P16_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P16_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P16_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P16_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P17_PR","+",{"$nulls":5},17,"Produkt č.17","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P17_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P17_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P17_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P17_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P17_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P17_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P17_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P17_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P18_PR","+",{"$nulls":5},18,"Produkt č.18","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P18_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P18_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P18_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P18_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P18_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P18_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P18_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P18_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P19_PR","+",{"$nulls":5},19,"Produkt č.19","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P19_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P19_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P19_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P19_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P19_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P19_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P19_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P19_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P20_PR","+",{"$nulls":5},20,"Produkt č.20","Produkce (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P20_NP1",{"$nulls":8},"náhradní díly (tis.Kč)","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},1,0,0,0,0]
["P20_NP2",{"$nulls":8},"služby (tis.Kč)","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,1,0,0]
["P20_NP3",{"$nulls":8},"Položka č.3 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP4",{"$nulls":8},"Položka č.4 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP5",{"$nulls":8},"Položka č.5 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP6",{"$nulls":8},"Položka č.6 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP7",{"$nulls":8},"Položka č.7 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP8",{"$nulls":8},"Položka č.8 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP9",{"$nulls":8},"Položka č.9 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP10",{"$nulls":8},"Položka č.10 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP11",{"$nulls":8},"Položka č.11 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP12",{"$nulls":8},"Položka č.12 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP13",{"$nulls":8},"Položka č.13 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP14",{"$nulls":8},"Položka č.14 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP15",{"$nulls":8},"Položka č.15 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP16",{"$nulls":8},"Položka č.16 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP17",{"$nulls":8},"Položka č.17 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP18",{"$nulls":8},"Položka č.18 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP19",{"$nulls":8},"Položka č.19 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_NP20",{"$nulls":8},"Položka č.20 (tis.Kč)"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":13},0,0,0,0,0]
["P20_ME",{"$nulls":8},"Materiál a energie celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P20_VY",{"$nulls":8},"Nakupované výrobky celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P20_SL",{"$nulls":8},"Služby celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P20_ON",{"$nulls":8},"Mzdové náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["P20_PNC",{"$nulls":8},"Přímé náklady celkem (tis.Kč)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]

{"sheet":"MO_přímé_náklady","index":54,"n_rows":209,"n_cols":49,"rows_kept":209,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MPPN",{"$nulls":6},"CR","polozka","druh","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"III.1.8 Přehled přímých nákladů"]
[{"$nulls":8},"Autoservis"]
[]
[null,"-",{"$nulls":6},"Položka","Druh",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$nulls":11},"materiál","výrobky","energie","služby","lidi_hodiny","lidi_Kč","lidi_počet"]
["NP1_N",null,"-",{"$nulls":4},1,"náhradní díly","M","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":14},0]
["NP1_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["NP1_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":10},1,0,0,0,null,0]
["NP1_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":16},0]
["NP2_N",null,"-",{"$nulls":4},2,"služby","S","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":14},0]
["NP2_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z"]
["NP2_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":10},0,0,0,1,null,0]
["NP2_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"z",{"$nulls":16},0]
["NP3_N",null,"-",{"$nulls":4},3,"Položka č.3"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP3_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP3_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP3_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP4_N",null,"-",{"$nulls":4},4,"Položka č.4"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP4_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP4_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP4_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP5_N",null,"-",{"$nulls":4},5,"Položka č.5"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP5_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP5_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP5_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP6_N",null,"-",{"$nulls":4},6,"Položka č.6"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP6_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP6_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP6_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP7_N",null,"-",{"$nulls":4},7,"Položka č.7"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP7_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP7_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP7_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP8_N",null,"-",{"$nulls":4},8,"Položka č.8"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP8_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP8_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP8_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP9_N",null,"-",{"$nulls":4},9,"Položka č.9"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP9_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP9_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP9_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP10_N",null,"-",{"$nulls":4},10,"Položka č.10"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP10_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP10_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP10_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP11_N",null,"-",{"$nulls":4},11,"Položka č.11"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP11_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP11_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP11_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP12_N",null,"-",{"$nulls":4},12,"Položka č.12"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP12_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP12_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP12_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP13_N",null,"-",{"$nulls":4},13,"Položka č.13"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP13_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP13_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP13_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP14_N",null,"-",{"$nulls":4},14,"Položka č.14"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP14_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP14_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP14_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP15_N",null,"-",{"$nulls":4},15,"Položka č.15"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP15_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP15_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP15_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP16_N",null,"-",{"$nulls":4},16,"Položka č.16"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP16_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP16_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP16_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP17_N",null,"-",{"$nulls":4},17,"Položka č.17"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP17_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP17_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP17_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP18_N",null,"-",{"$nulls":4},18,"Položka č.18"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP18_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP18_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP18_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP19_N",null,"-",{"$nulls":4},19,"Položka č.19"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP19_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP19_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP19_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
["NP20_N",null,"-",{"$nulls":4},20,"Položka č.20"," -","Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":14},0]
["NP20_M",{"$nulls":8},"Kč","tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["NP20_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":10},0,0,0,0,null,0]
["NP20_L",{"$nulls":9},"x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$nulls":16},0]
[]
[null,"-",{"$nulls":6},"Přímé náklady"]
["MC",{"$nulls":6},21,"Materiál celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NVC",{"$nulls":6},22,"Nakupované výrobky celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EC",{"$nulls":6},23,"Energie celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MEC",{"$nulls":6},24,"Materiál a energie celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SLC",{"$nulls":6},25,"Služby celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MZ_H",{"$nulls":6},26,"Mzdové náklady",null,"h",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MZ_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MZ_P",{"$nulls":9},"počet osob",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PNC",{"$nulls":6},27,"Přímé náklady celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Korigované přímé náklady"]
["PPNNVHV","-",{"$nulls":5},28,"Podíl přímých nákladů v NV a hot.výrobcích      %"]
["KMC",{"$nulls":6},29,"Materiál celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KNVC",{"$nulls":6},30,"Nakupované výrobky celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KEC",{"$nulls":6},31,"Energie celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KME",{"$nulls":6},32,"Materiál a energie celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KSL",{"$nulls":6},33,"Služby celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KMZ_H",{"$nulls":6},34,"Mzdové náklady",null,"h",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KMZ_K",{"$nulls":9},"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KMZ_P",{"$nulls":9},"počet osob",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KPNC",{"$nulls":6},35,"Korigované přímé náklady celkem",null,"tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":76}
["OČOS",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SOCN",{"$nulls":10},423,365,368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SPNZP",{"$nulls":10},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
["SPNSP",{"$nulls":10},26,26,26,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26]
["MZN_MZN",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":8}
["V_II_1",{"$nulls":7},"Tržby za prodej vlast.výrobků a služeb",null,null,15217,31682,30568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NMEV",{"$nulls":7},"Nepřímý materiál, energie a výrobky",null,null,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SL",{"$nulls":7},"Služby celkem",null,null,5836,4676,4360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NOSL",{"$nulls":7},"Nepřímé ostatní služby"]
["NDP",{"$nulls":7},"Nepřímé daně a poplatky",null,null,206,213,246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NODP",{"$nulls":7},"odpisy",null,null,2152,2102,2009,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["NOPN",{"$nulls":7},"Ostatní provozní náklady",null,null,315,238,106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NNU",{"$nulls":7},"Nákladové úroky",null,null,507,577,486,276.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NOFN",{"$nulls":7},"Ostatní finanční náklady",null,null,621,646,651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["V_II_2",{"$nulls":7},"Změna stavu zásob",null,null,90,276,145,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_plánové_kalkulace","index":55,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MPKA",{"$nulls":6},"CIS","NAZ","rok","P1","P2","P3","P4","P5","P6","P7","P8","P9","P10","P11","P12","P13","P14","P15","P16","P17","P18","P19","P20"]
[null,1,2]
[]
[{"$nulls":8},"III.1.9 Plánové kalkulace"]
[{"$nulls":8},"Autoservis"]
[{"$nulls":10},"z",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["KROK",{"$nulls":6},"Kalkulace pro rok"]
[]
[{"$nulls":7},"Rozvrhová základna",null,null,"servis Škoda ","Produkt č.2","Produkt č.3","Produkt č.4","Produkt č.5","Produkt č.6","Produkt č.7","Produkt č.8","Produkt č.9","Produkt č.10","Produkt č.11","Produkt č.12","Produkt č.13","Produkt č.14","Produkt č.15","Produkt č.16","Produkt č.17","Produkt č.18","Produkt č.19","Produkt č.20"]
["RZ_VZ",{"$nulls":6},1,"Vlastní zadání",""]
["RZ_PME",{"$nulls":6},2,"Přímé nákl.na mat., nak.výrobky a energii ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["RZ_PMZ",{"$nulls":6},3,"Přímé mzdy",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["RZ_CPN",{"$nulls":6},4,"Celkové přímé náklady",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["RZ_PRZ","-",{"$nulls":5},5,"Použitá rozvrhová základna",null,"servis Škoda ","Produkt č.2","Produkt č.3","Produkt č.4","Produkt č.5","Produkt č.6","Produkt č.7","Produkt č.8","Produkt č.9","Produkt č.10","Produkt č.11","Produkt č.12","Produkt č.13","Produkt č.14","Produkt č.15","Produkt č.16","Produkt č.17","Produkt č.18","Produkt č.19","Produkt č.20"]
[]
["PROD",{"$nulls":6},6,"Produkce (tis.Kč)",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$nulls":7},"Rozvrhová základna:   "]
[{"$nulls":10},"servis Škoda ","Produkt č.2","Produkt č.3","Produkt č.4","Produkt č.5","Produkt č.6","Produkt č.7","Produkt č.8","Produkt č.9","Produkt č.10","Produkt č.11","Produkt č.12","Produkt č.13","Produkt č.14","Produkt č.15","Produkt č.16","Produkt č.17","Produkt č.18","Produkt č.19","Produkt č.20"]
["SME_P",{"$nulls":6},1,"Spotřeba materiálu, nakupovaných","P",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["SME_N",{"$nulls":7},"výrobků a energie","N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["SL_P",{"$nulls":6},2,"Služby","P",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["SL_N",{"$nulls":8},"N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ON_P",{"$nulls":6},3,"Osobní náklady","P",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ON_N",{"$nulls":8},"N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DP",{"$nulls":6},4,"Daně a poplatky","N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ODP",{"$nulls":6},5,"Odpisy","N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["OPN_N",{"$nulls":6},6,"Ostatní provozní náklady","N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["NU",{"$nulls":6},7,"Nákladové úroky","N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["OFN",{"$nulls":6},8,"Ostatní finanční náklady","N",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["NJC","-",{"$nulls":5},9,"Celkové náklady na jednotku",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["VNNJ",{"$nulls":6},10,"Variabilní náklady na jednotku",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["PPC",{"$nulls":6},11,"Průměrná prodejní cena",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ZNJ",{"$nulls":6},12,"Zisk na jednotku",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ZNJ%",{"$nulls":6},13,"Zisk na jednotku v % ceny",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["HR",{"$nulls":6},14,"Hrubé rozpětí",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["HR%",{"$nulls":6},15,"Hrubé rozpětí v % ceny",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["PNU",{"$nulls":6},16,"Příspěvek na úhradu režie ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"MO_plánové_kalkulace_ČŘ","index":56,"n_rows":160,"n_cols":55,"rows_kept":160,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40CRKALK",{"$nulls":4},"CR","polozka","jdn","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2]
[]
[{"$nulls":6},"III.1.10 Časové řady z plánových kalkulací"]
[{"$nulls":6},"STRATEX 5.5"]
[]
[{"$nulls":8},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",null,null,"z","I.","Celkové náklady na jednotku",""]
["I_1",null,null,null,"z","I.1","Celkové náklady na jednotku   -  servis Škoda ","Kč/jdn.",null,null,null,1600.5750110671697,1379.6139175129817,1560.608925933573,1399.231386464985,1261.5579652118927,1217.6502269634045,{"$nulls":36},1,{"$error":"#REF!"}]
["I_2",null,null,null,1,"I.2","Celkové náklady na jednotku   -  ","Kč/jdn.",null,null,null,1931.009988598959,1667.2352833154218,1894.2318975665683,1711.696356504995,1556.417059004313,1514.1681573536828,{"$nulls":36},2,{"$error":"#REF!"}]
["I_3",null,null,null,1,"I.3","Celkové náklady na jednotku   -  ","Kč/jdn.",null,null,null,1264.2710856055305,1119.0238403966066,1297.4986309976066,1209.1465376129304,1134.5614793741584,1135.452799989201,{"$nulls":36},3,{"$error":"#REF!"}]
["I_4",null,null,null,1,"I.4","Celkové náklady na jednotku   -  ","Kč/jdn.",null,null,null,824.1447787851362,723.2933157108655,833.8470307117354,771.1463635628676,718.1950319216484,714.0334977887865,{"$nulls":36},4,{"$error":"#REF!"}]
["I_5",null,null,null,1,"I.5","Celkové náklady na jednotku   -  ","Kč/jdn.",null,null,null,607.8585119007058,521.1176958218401,591.0613972239719,534.5872162270921,486.8561424421469,474.28682058607933,{"$nulls":36},5,{"$error":"#REF!"}]
["I_6",null,null,null,1,"I.6","Celkové náklady na jednotku   -  ","Kč/jdn.",null,null,null,4058.1820378019283,3540.671707590348,4039.796837171832,3660.046151282884,3334.889760945057,3250.961423725583,{"$nulls":36},6,{"$error":"#REF!"}]
["I_7",null,null,null,1,"I.7","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":4},1123.770371398607,1253.1470934874144,1101.6349512000659,972.6592500392014,919.9964933725639,{"$nulls":36},7,{"$error":"#REF!"}]
["I_8",null,null,null,1,"I.8","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},8,{"$error":"#REF!"}]
["I_9",null,null,null,1,"I.9","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},9,{"$error":"#REF!"}]
["I_10",null,null,null,1,"I.10","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},10,{"$error":"#REF!"}]
["I_11",null,null,null,1,"I.11","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},11,{"$error":"#REF!"}]
["I_12",null,null,null,1,"I.12","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},12,{"$error":"#REF!"}]
["I_13",null,null,null,1,"I.13","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},13,{"$error":"#REF!"}]
["I_14",null,null,null,1,"I.14","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},14,{"$error":"#REF!"}]
["I_15",null,null,null,1,"I.15","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},15,{"$error":"#REF!"}]
["I_16",null,null,null,1,"I.16","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},16,{"$error":"#REF!"}]
["I_17",null,null,null,1,"I.17","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},17,{"$error":"#REF!"}]
["I_18",null,null,null,1,"I.18","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},18,{"$error":"#REF!"}]
["I_19",null,null,null,1,"I.19","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},19,{"$error":"#REF!"}]
["I_20",null,null,null,1,"I.20","Celkové náklady na jednotku   -  ","Kč/jdn.",{"$nulls":45},20,{"$error":"#REF!"}]
[{"$nulls":4},"z"]
[null,"-",null,null,"z","II.","Variabilní náklady na jednotku"]
["II_1",null,null,null,"z","II.1","Variabilní náklady na jednotku -  servis Škoda ","Kč/jdn.",null,null,null,488.51300000000003,508.20403999999996,522.3927632,537.3824322559999,553.2304397964799,569.9986361993984,{"$nulls":37},{"$error":"#REF!"}]
["II_2",null,null,null,1,"II.2","Variabilní náklady na jednotku -  ","Kč/jdn.",null,null,null,603.5939999999999,628.1455199999999,649.8630816000001,673.0507265279998,697.82071501824,724.2941811950591,{"$nulls":37},{"$error":"#REF!"}]
["II_3",null,null,null,1,"II.3","Variabilní náklady na jednotku -  ","Kč/jdn.",null,null,null,428.544,453.90752000000003,481.3001216,510.88413132799997,542.83486183424,577.3416507809792,{"$nulls":37},{"$error":"#REF!"}]
["II_4",null,null,null,1,"II.4","Variabilní náklady na jednotku -  ","Kč/jdn.",null,null,null,274.596,289.00368000000003,304.5639744,321.369092352,339.5186197401599,359.1201093193728,{"$nulls":37},{"$error":"#REF!"}]
["II_5",null,null,null,1,"II.5","Variabilní náklady na jednotku -  ","Kč/jdn.",null,null,null,192.99600000000004,199.36368000000004,206.24077440000002,213.668036352,221.68947926016,230.35263760097283,{"$nulls":37},{"$error":"#REF!"}]
["II_6",null,null,null,1,"II.6","Variabilní náklady na jednotku -  ","Kč/jdn.",null,null,null,1257.6200000000001,1322.4696,1372.510968,1425.43731144,1481.4568369752,1540.793940236616,{"$nulls":37},{"$error":"#REF!"}]
["II_7",null,null,null,1,"II.7","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":4},399.61,403.3977,407.264899,411.21344913,415.2452579130999,{"$nulls":37},{"$error":"#REF!"}]
["II_8",null,null,null,1,"II.8","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_9",null,null,null,1,"II.9","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_10",null,null,null,1,"II.10","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_11",null,null,null,1,"II.11","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_12",null,null,null,1,"II.12","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_13",null,null,null,1,"II.13","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_14",null,null,null,1,"II.14","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_15",null,null,null,1,"II.15","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_16",null,null,null,1,"II.16","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_17",null,null,null,1,"II.17","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_18",null,null,null,1,"II.18","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_19",null,null,null,1,"II.19","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["II_20",null,null,null,1,"II.20","Variabilní náklady na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
[{"$nulls":4},"z"]
[null,"-",null,null,"z","III.","Zisk na jednotku"]
["III_1",null,null,null,"z","III.1","Zisk na jednotku -  servis Škoda ","Kč/jdn.",null,null,null,-740.5750110671697,-539.6139175129817,-720.6089259335729,-549.231386464985,-411.5579652118927,-367.6502269634045,{"$nulls":37},{"$error":"#REF!"}]
["III_2",null,null,null,1,"III.2","Zisk na jednotku -  ","Kč/jdn.",null,null,null,-362.7914257247073,-155.6223800896155,-341.1454778134819,-217.03377981787844,-59.892668760410515,-17.643767109780356,{"$nulls":37},{"$error":"#REF!"}]
["III_3",null,null,null,1,"III.3","Zisk na jednotku -  ","Kč/jdn.",null,null,null,-414.2710856055305,-269.0238403966066,-447.4986309976066,-359.1465376129304,-284.56147937415835,-285.4527999892009,{"$nulls":37},{"$error":"#REF!"}]
["III_4",null,null,null,1,"III.4","Zisk na jednotku -  ","Kč/jdn.",null,null,null,-244.73301407925385,-150.2138289586576,-271.6789430533976,-209.5006500026318,-156.9386331003583,-153.03032656753078,{"$nulls":37},{"$error":"#REF!"}]
["III_5",null,null,null,1,"III.5","Zisk na jednotku -  ","Kč/jdn.",null,null,null,4142.141488099294,4133.88230417816,4210.938602776028,4171.372783772909,4124.984657557853,4045.3171634139208,{"$nulls":37},{"$error":"#REF!"}]
["III_6",null,null,null,1,"III.6","Zisk na jednotku -  ","Kč/jdn.",null,null,null,-3058.1820378019283,-2540.671707590348,-3039.796837171832,-2660.046151282884,-2334.889760945057,-2250.961423725583,{"$nulls":37},{"$error":"#REF!"}]
["III_7",null,null,null,1,"III.7","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":4},-135.77037139860704,-173.1470934874144,-21.63495120006587,107.34074996079858,160.00350662743608,{"$nulls":37},{"$error":"#REF!"}]
["III_8",null,null,null,1,"III.8","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_9",null,null,null,1,"III.9","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_10",null,null,null,1,"III.10","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_11",null,null,null,1,"III.11","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_12",null,null,null,1,"III.12","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_13",null,null,null,1,"III.13","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_14",null,null,null,1,"III.14","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_15",null,null,null,1,"III.15","Zisk na jednotku -  ","Kč/jdn.",{"$nulls":46},{"$error":"#REF!"}]
["III_16",null,null,null,1,"III.16","Zisk na jednotku -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["III_17",null,null,null,1,"III.17","Zisk na jednotku -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["III_18",null,null,null,1,"III.18","Zisk na jednotku -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["III_19",null,null,null,1,"III.19","Zisk na jednotku -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["III_20",null,null,null,1,"III.20","Zisk na jednotku -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":4},"z"]
[null,"-",null,null,"z","IV.","Zisk na jednotku v % ceny"]
["IV_1",null,null,null,"z","IV.1","Zisk na jednotku v % ceny -  servis Škoda ","% ceny",null,null,null,-86.11337337990346,-64.23975208487877,-85.78677689685391,-64.61545723117472,-48.41858414257561,-43.252967878047585,{"$nulls":37},{"$error":"#REF!"}]
["IV_2",null,null,null,1,"IV.2","Zisk na jednotku v % ceny -  ","% ceny",null,null,null,-23.133983636807514,-10.295121175369356,-21.965646822648672,-14.52058700090883,-4.002117783770251,-1.1789829303687318,{"$nulls":37},{"$error":"#REF!"}]
["IV_3",null,null,null,1,"IV.3","Zisk na jednotku v % ceny -  ","% ceny",null,null,null,-48.73777477712123,-31.649863576071365,-52.6468977644243,-42.252533836815346,-33.47782110284216,-33.5826823516707,{"$nulls":37},{"$error":"#REF!"}]
["IV_4",null,null,null,1,"IV.4","Zisk na jednotku v % ceny -  ","% ceny",null,null,null,-42.23818517103874,-26.211691821314147,-48.32699490023572,-37.30121052195356,-27.962021177834124,-27.27797888101005,{"$nulls":37},{"$error":"#REF!"}]
["IV_5",null,null,null,1,"IV.5","Zisk na jednotku v % ceny -  ","% ceny",null,null,null,87.20297869682724,88.80520524550289,87.69134949554412,88.64020909172429,89.44334456553342,89.50600932592506,{"$nulls":37},{"$error":"#REF!"}]
["IV_6",null,null,null,1,"IV.6","Zisk na jednotku v % ceny -  ","% ceny",null,null,null,-305.81820378019285,-254.06717075903478,-303.9796837171832,-266.0046151282884,-233.4889760945057,-225.0961423725583,{"$nulls":37},{"$error":"#REF!"}]
["IV_7",null,null,null,1,"IV.7","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," ",-13.741940424960228,-16.032138285871703,-2.0032362222283213,9.938958329703572,14.815139502540378,{"$nulls":37},{"$error":"#REF!"}]
["IV_8",null,null,null,1,"IV.8","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_9",null,null,null,1,"IV.9","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_10",null,null,null,1,"IV.10","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_11",null,null,null,1,"IV.11","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_12",null,null,null,1,"IV.12","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_13",null,null,null,1,"IV.13","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_14",null,null,null,1,"IV.14","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_15",null,null,null,1,"IV.15","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_16",null,null,null,1,"IV.16","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_17",null,null,null,1,"IV.17","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_18",null,null,null,1,"IV.18","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_19",null,null,null,1,"IV.19","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["IV_20",null,null,null,1,"IV.20","Zisk na jednotku v % ceny -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":4},"z"]
[null,"-",null,null,"z","V.","Hrubé rozpětí"]
["V_1",null,null,null,"z","V.1","Hrubé rozpětí -  servis Škoda ","Kč/jdn.",null,null,null,371.48699999999997,331.79596000000004,317.6072368,312.6175677440001,296.7695602035201,280.00136380060155,{"$nulls":37},{"$error":"#REF!"}]
["V_2",null,null,null,1,"V.2","Hrubé rozpětí -  ","Kč/jdn.",null,null,null,964.6245628742516,883.4673832258064,903.2233381530863,821.6118501591168,798.7036752256624,772.2302090488433,{"$nulls":37},{"$error":"#REF!"}]
["V_3",null,null,null,1,"V.3","Hrubé rozpětí -  ","Kč/jdn.",null,null,null,421.456,396.09247999999997,368.6998784,339.11586867200003,307.16513816576,272.6583492190208,{"$nulls":37},{"$error":"#REF!"}]
["V_4",null,null,null,1,"V.4","Hrubé rozpětí -  ","Kč/jdn.",null,null,null,304.8157647058823,284.0758067522079,257.60411325833786,240.27662120823578,221.73777908113016,201.8830619018829,{"$nulls":37},{"$error":"#REF!"}]
["V_5",null,null,null,1,"V.5","Hrubé rozpětí -  ","Kč/jdn.",null,null,null,4557.004,4455.63632,4595.7592256,4492.291963648001,4390.15132073984,4289.251346399027,{"$nulls":37},{"$error":"#REF!"}]
["V_6",null,null,null,1,"V.6","Hrubé rozpětí -  ","Kč/jdn.",null,null,null,-257.6200000000001,-322.4695999999999,-372.51096800000005,-425.43731144000003,-481.4568369752001,-540.793940236616,{"$nulls":37},{"$error":"#REF!"}]
["V_7",null,null,null,1,"V.7","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," ",588.39,676.6023,672.735101,668.7865508699999,664.7547420869,{"$nulls":37},{"$error":"#REF!"}]
["V_8",null,null,null,1,"V.8","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_9",null,null,null,1,"V.9","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_10",null,null,null,1,"V.10","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_11",null,null,null,1,"V.11","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_12",null,null,null,1,"V.12","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_13",null,null,null,1,"V.13","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_14",null,null,null,1,"V.14","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_15",null,null,null,1,"V.15","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_16",null,null,null,1,"V.16","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_17",null,null,null,1,"V.17","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_18",null,null,null,1,"V.18","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_19",null,null,null,1,"V.19","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["V_20",null,null,null,1,"V.20","Hrubé rozpětí -  ","Kč/jdn.",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":4},"z"]
[null,"-",null,null,"z","VI.","Hrubé rozpětí v % ceny"]
["VI_1",null,null,null,"z","VI.1","Hrubé rozpětí -  servis Škoda ","% ceny",null,null,null,43.19616279069767,39.49951904761905,37.810385333333336,36.77853738164707,34.91406590629648,32.94133691771783,{"$nulls":37},{"$error":"#REF!"}]
["VI_2",null,null,null,1,"VI.2","Hrubé rozpětí -  ","% ceny",null,null,null,61.5108496806896,58.44534545454546,58.15666962670905,54.96972112462999,53.3705752096356,51.60157856986118,{"$nulls":37},{"$error":"#REF!"}]
["VI_3",null,null,null,1,"VI.3","Hrubé rozpětí -  ","% ceny",null,null,null,49.58305882352941,46.599115294117645,43.37645628235294,39.89598454964706,36.13707507832471,32.07745284929657,{"$nulls":37},{"$error":"#REF!"}]
["VI_4",null,null,null,1,"VI.4","Hrubé rozpětí -  ","% ceny",null,null,null,52.60779695431472,49.57005325075238,45.823325605579164,42.780816341522105,39.507394400635384,35.9860821218534,{"$nulls":37},{"$error":"#REF!"}]
["VI_5",null,null,null,1,"VI.5","Hrubé rozpětí -  ","% ceny",null,null,null,95.93692631578948,95.7172141783029,95.7051067388588,95.45962914363913,95.193037035013,94.90325616101649,{"$nulls":37},{"$error":"#REF!"}]
["VI_6",null,null,null,1,"VI.6","Hrubé rozpětí -  ","% ceny",null,null,null,-25.76200000000001,-32.246959999999994,-37.251096800000006,-42.543731144,-48.145683697520006,-54.0793940236616,{"$nulls":37},{"$error":"#REF!"}]
["VI_7",null,null,null,1,"VI.7","Hrubé rozpětí -  ","% ceny",null,null,null," ",59.55364372469636,62.648361111111114,62.29028712962963,61.924680636111106,61.5513650080463,{"$nulls":37},{"$error":"#REF!"}]
["VI_8",null,null,null,1,"VI.8","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_9",null,null,null,1,"VI.9","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_10",null,null,null,1,"VI.10","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_11",null,null,null,1,"VI.11","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_12",null,null,null,1,"VI.12","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_13",null,null,null,1,"VI.13","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_14",null,null,null,1,"VI.14","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_15",null,null,null,1,"VI.15","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_16",null,null,null,1,"VI.16","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_17",null,null,null,1,"VI.17","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_18",null,null,null,1,"VI.18","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_19",null,null,null,1,"VI.19","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VI_20",null,null,null,1,"VI.20","Hrubé rozpětí -  ","% ceny",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
[{"$nulls":4},"z"]
[null,"-",null,null,"z","VII.","Příspěvek na úhradu režie "]
["VII_1",null,null,null,"z","VII.1","Příspěvek na úhradu režie  -  servis Škoda ","tis.Kč",null,null,null,9658.662,8971.7627584,8931.62367039488,9142.95844079246,9026.638669139607,8857.276270542965,{"$nulls":37},{"$error":"#REF!"}]
["VII_2",null,null,null,1,"VII.2","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null,16109.230200000004,13693.744439999999,14632.218078079999,13392.273157593605,13098.740273700863,12664.57542840103,{"$nulls":37},{"$error":"#REF!"}]
["VII_3",null,null,null,1,"VII.3","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null,4214.56,3168.7398399999997,3318.2989055999997,3052.0428180480003,2764.48624349184,2453.925142971187,{"$nulls":37},{"$error":"#REF!"}]
["VII_4",null,null,null,1,"VII.4","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null,18136.537999999997,17047.389163199994,15850.329567962877,14671.099230784394,13436.870353774884,12142.470657553507,{"$nulls":37},{"$error":"#REF!"}]
["VII_5",null,null,null,1,"VII.5","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null,123039.108,120302.18063999999,124085.49909119999,121291.88301849602,118534.0856599757,115809.78635277374,{"$nulls":37},{"$error":"#REF!"}]
["VII_6",null,null,null,1,"VII.6","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null,-231.85800000000012,-290.2226399999999,-372.51096800000005,-425.43731144000003,-481.4568369752001,-540.793940236616,{"$nulls":37},{"$error":"#REF!"}]
["VII_7",null,null,null,1,"VII.7","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," ",23535.6,23681.0805,23545.728535,23407.52928045,23931.1707151284,{"$nulls":37},{"$error":"#REF!"}]
["VII_8",null,null,null,1,"VII.8","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_9",null,null,null,1,"VII.9","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_10",null,null,null,1,"VII.10","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_11",null,null,null,1,"VII.11","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_12",null,null,null,1,"VII.12","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_13",null,null,null,1,"VII.13","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_14",null,null,null,1,"VII.14","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_15",null,null,null,1,"VII.15","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_16",null,null,null,1,"VII.16","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_17",null,null,null,1,"VII.17","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_18",null,null,null,1,"VII.18","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_19",null,null,null,1,"VII.19","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]
["VII_20",null,null,null,1,"VII.20","Příspěvek na úhradu režie  -  ","tis.Kč",null,null,null," "," "," "," "," "," ",{"$nulls":37},{"$error":"#REF!"}]

{"sheet":"MO_mzdy","index":57,"n_rows":106,"n_cols":32,"rows_kept":106,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MMZD",{"$nulls":5},"_PS",null,"nazev",null,"TR","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"III.2.1 Model mezd"]
[{"$nulls":8},"Autoservis",null,"Tempo"]
[]
[null,"-",{"$nulls":8},"růstu",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["_PR",null,"-",null,null,null,true,null,"Technicko hospodářští pracovníci"]
["THP1_P",{"$nulls":6},1,"ředitel","Počet osob",{"$nulls":4},1]
["THP1_MZ",{"$nulls":8},"Prům.měs.mzda",{"$nulls":4},41850,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["THP2_P",{"$nulls":6},2,"ekonomický úsek","Počet osob",{"$nulls":4},3]
["THP2_MZ",{"$nulls":8},"Prům.měs.mzda",{"$nulls":4},30000,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["THP3_P",{"$nulls":6},3,"obchod","Počet osob",{"$nulls":4},3]
["THP3_MZ",{"$nulls":8},"Prům.měs.mzda",{"$nulls":4},32800,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["THP_P",{"$nulls":6},4,"THP","Počet osob",null,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["THP_MZ",{"$nulls":7},"celkem","Prům.měs.mzda",null,0,0,0,32892.857142857145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"Výrobní a režijní pracovníci"]
["VRP1_P",{"$nulls":6},5,"servis - technici","Počet osob",{"$nulls":4},4]
["VRP1_MZ",{"$nulls":8},"Prům.měs.mzda",{"$nulls":4},32000,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["VRP2_P",{"$nulls":6},6,"mechanici","Počet osob",{"$nulls":4},14]
["VRP2_MZ",{"$nulls":8},"Prům.měs.mzda",{"$nulls":4},23600,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["VRP3_P",{"$nulls":6},7,"obslužný personál","Počet osob",{"$nulls":4},8]
["VRP3_MZ",{"$nulls":8},"Prům.měs.mzda",{"$nulls":4},16700,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["VRP4_P",{"$nulls":6},8,null,"Počet osob"]
["VRP4_MZ",{"$nulls":8},"Prům.měs.mzda"]
["VRP5_P",{"$nulls":6},9,null,"Počet osob"]
["VRP5_MZ",{"$nulls":8},"Prům.měs.mzda"]
["VRP_P",{"$nulls":6},10,"Výrobní a režijní","Počet osob",null,0,0,0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VRP_MZ",{"$nulls":7},"pracovníci celkem","Prům.měs.mzda",null,0,0,0,22769.23076923077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":5},"Ostatní pracovníci"]
["OP1_P",{"$nulls":6},11,null,"Počet osob"]
["OP1_MZ",{"$nulls":8},"Prům.měs.mzda"]
["OP2_P",{"$nulls":6},12,null,"Počet osob"]
["OP2_MZ",{"$nulls":8},"Prům.měs.mzda"]
["OP_P",{"$nulls":6},13,"Ostatní pracovníci","Počet osob",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OP_MZ",{"$nulls":7},"celkem","Prům.měs.mzda",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PSP_P",{"$nulls":6},14,"Pracovníci se","Počet osob"]
["PSP_MZ",{"$nulls":7},"smluvními platy","Prům.měs.mzda"]
["JP_P",{"$nulls":6},15,"Přímí pracovníci","Počet osob",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["JP_MZN",{"$nulls":8},"Mzdové nákl. (tis.Kč)",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OON",{"$nulls":6},16,"OON","Mzdové nákl. (tis.Kč)"]
["ZSPZOON",{"$nulls":7},"Zákonné sociální pojištění z OON","Soc. pojištění (tis. Kč)"]
[]
["MZN_P",{"$nulls":6},17,"Mzdové náklady","Počet osob",null,0,0,0,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MZN_MZN","-",{"$nulls":6},"celkem","Mzdové nákl. (tis.Kč)",null,0,0,0,9867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OCOS",{"$nulls":6},18,"Odměny členům orgánů společnosti"]
[]
["PPZV",{"$nulls":6},19,"Produktivita práce z výkonů",null,null,"       x ","       x ","       x ",936.8181818181819,"       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x "]
["TRPPZV",{"$nulls":6},20,"Tempo růstu produktivity práce z výkonů",null,null,"       x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PPZPH",{"$nulls":6},21,"Produktivita práce z přid.hodnoty",null,null,"       x ","       x ","       x ",509.3030303030303,"       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x "]
["TRPPZPH",{"$nulls":6},22,"Tempo růstu produktivity práce z přidané hodnoty",null,null,"       x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PMT",{"$nulls":6},23,"Podíl mezd z tržeb",null,null,"       x ",0,0,13.832307627605736,"       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x ","       x "]
["TRPMT",{"$nulls":6},24,"Tempo růstu podílu mezd z tržeb ",null,null,"       x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"-",{"$nulls":4},25,"Průměrná mzda"]
["PM_THP",{"$nulls":7}," a) Technicko hospodářští pracovníci",null,null,0,0,0,32892.857142857145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PM_VRP",{"$nulls":7}," b) Výrobní a režijní pracovníci",null,null,0,0,0,22769.23076923077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PM_OP",{"$nulls":7}," c) Ostatní pracovníci",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PM_SP",{"$nulls":7}," d) Smluvní pracovníci",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PM_JP",{"$nulls":7}," e) Přímí pracovníci",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PM_C",{"$nulls":7}," f) Pracovníci celkem",null,null,0,0,0,24916.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TR_PMC",{"$nulls":6},26,"Tempo růstu průměrné mzdy ",null,null,"       x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":36}
["VYKONY",{"$nulls":7},"výkony - převod z výsledovky",null,null,0,15421,32148,30915,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PRID_HOD",{"$nulls":7},"přidaná hodnota - převod z výsledovky",null,null,0,12833,17037,16807,-324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRZ_PRZ",{"$nulls":7},"tržby z prodeje zboží - převod z výsledovky",null,null,0,45401,37141,40765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRZBY",{"$nulls":7},"tržby - převod",null,null,0,15217,31682,30568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OSTMZD",{"$nulls":7},"Mzdy bez OON a jednicových prac",null,null,0,0,0,9867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_staré_úvěry_a_obligace","index":58,"n_rows":170,"n_cols":51,"rows_kept":170,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MSUO",{"$nulls":5},"_PS",null,"popis","ident","mena",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,{"$nulls":5},"Popis"]
[]
[{"$nulls":8},"III.3.1 Existující úvěry a obligace"]
[{"$nulls":8},"Autoservis"]
[]
["_PR",{"$nulls":4},1,false,null,"Popis","Ident.","Měna",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["SU1_C","-",{"$nulls":4},"z",1,null,null,null,"Čerpání"]
["SU1_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU1_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU2_C","-",{"$nulls":4},"z",2,null,null,null,"Čerpání"]
["SU2_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU2_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU3_C","-",{"$nulls":4},"z",3,null,null,null,"Čerpání"]
["SU3_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU3_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU4_C","-",{"$nulls":4},"z",4,null,null,null,"Čerpání"]
["SU4_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU4_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU5_C","-",{"$nulls":4},"z",5,null,null,null,"Čerpání"]
["SU5_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU5_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU6_C","-",{"$nulls":4},"z",6,null,null,null,"Čerpání"]
["SU6_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU6_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU7_C","-",{"$nulls":4},"z",7,null,null,null,"Čerpání"]
["SU7_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU7_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU8_C","-",{"$nulls":4},"z",8,null,null,null,"Čerpání"]
["SU8_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU8_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU9_C","-",{"$nulls":4},"z",9,null,null,null,"Čerpání"]
["SU9_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU9_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
["SU10_C","-",{"$nulls":4},"z",10,null,null,null,"Čerpání"]
["SU10_S",{"$nulls":5},"z",{"$nulls":4},"Splácení"]
["SU10_U",{"$nulls":5},"z",{"$nulls":4},"Úrok"]
{"$rows_empty":64}
[{"$nulls":12},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$nulls":9},"čerpání","splátky","úrok",null,"B","RV","PV","JS","OB"]
[{"$nulls":7},1,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},2,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},3,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},4,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},5,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},6,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},7,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},8,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},9,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
[{"$nulls":7},10,null,"B","Kč","Čerpání",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":9},1,null,null,null,1,0,0,0,0]
[{"$nulls":11},"Splácení",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},1,null,null,1,0,0,0,0]
[{"$nulls":11},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":11},1,null,1,0,0,0,0]
{"$rows_empty":18}
[{"$nulls":9},"B","Kč"]
[{"$nulls":9},"RV","EUR"]
[{"$nulls":9},"PV",0]
[{"$nulls":9},"JS",0]
[{"$nulls":9},"OB",0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]

{"sheet":"MO_zadání_nových_úvěrů","index":59,"n_rows":444,"n_cols":59,"rows_kept":444,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MZNU",{"$nulls":7},"NAZEV",null,"PRVNI","ZU2","ZU3","ZU4","ZU5","ZU6","ZU7","ZU8","ZU9","ZU10","ZU11","ZU12","ZU13","ZU14","ZU15","ZU16","ZU17","ZU18","ZU19","ZU20","ZU21","ZU22","ZU23","ZU24","ZU25","ZU26","ZU27","ZU28","ZU29","ZU30","ZU31","ZU32","ZU33","ZU34","ZU35","ZU36","ZU37","ZU38","ZU39","ZU40","ZU41","ZU42","ZU43","ZU44","ZU45","ZU46","ZU47","ZU48","ZU49"]
[null,1,2]
[]
[{"$nulls":8},"III.3.2 Zadání nových úvěrů"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":8},"Název","Položka"]
["OBDOBI",{"$nulls":7},"Období",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["PT_FM",{"$nulls":7},"Stav PP na konci období (CF A)",null,null,52720,1120,519,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625,-12012.3625]
["PT_CZPPJE",{"$nulls":7},"Čisté zvýšení, resp.snížení PP (CF A)",null,null,52463,617,-601,-12531.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NU1_I","-",{"$nulls":4},"",1,null,"Identifikátor"]
["NU1_M",{"$nulls":8},"Měna"]
["NU1_US",{"$nulls":8},"Úroková sazba (%)"]
["NU1_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU1_FS",{"$nulls":8},"Frekvence splátek"]
["NU1_LS",{"$nulls":8},"Lhůta splacení"]
["NU1_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU1_C_R",{"$nulls":8},"                          - rok"]
["NU1_C_C",{"$nulls":8},"                          - částka"]
["NU1_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU1_SS_R",{"$nulls":8},"                          - rok"]
["NU1_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU1_S_R",{"$nulls":8},"                          - rok"]
["NU1_S_C",{"$nulls":8},"                         - částka"]
["NU1_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU1_U_R",{"$nulls":8},"                         - rok"]
["NU1_U_C",{"$nulls":8},"                         - částka"]
[]
["NU2_I","+",{"$nulls":4},"",2,null,"Identifikátor"]
["NU2_M",{"$nulls":8},"Měna"]
["NU2_US",{"$nulls":8},"Úroková sazba (%)"]
["NU2_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU2_FS",{"$nulls":8},"Frekvence splátek"]
["NU2_LS",{"$nulls":8},"Lhůta splacení"]
["NU2_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU2_C_R",{"$nulls":8},"                          - rok"]
["NU2_C_C",{"$nulls":8},"                          - částka"]
["NU2_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU2_SS_R",{"$nulls":8},"                          - rok"]
["NU2_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU2_S_R",{"$nulls":8},"                          - rok"]
["NU2_S_C",{"$nulls":8},"                         - částka"]
["NU2_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU2_U_R",{"$nulls":8},"                         - rok"]
["NU2_U_C",{"$nulls":8},"                         - částka"]
[]
["NU3_I","+",{"$nulls":4},"",3,null,"Identifikátor"]
["NU3_M",{"$nulls":8},"Měna"]
["NU3_US",{"$nulls":8},"Úroková sazba (%)"]
["NU3_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU3_FS",{"$nulls":8},"Frekvence splátek"]
["NU3_LS",{"$nulls":8},"Lhůta splacení"]
["NU3_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU3_C_R",{"$nulls":8},"                          - rok"]
["NU3_C_C",{"$nulls":8},"                          - částka"]
["NU3_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU3_SS_R",{"$nulls":8},"                          - rok"]
["NU3_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU3_S_R",{"$nulls":8},"                          - rok"]
["NU3_S_C",{"$nulls":8},"                         - částka"]
["NU3_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU3_U_R",{"$nulls":8},"                         - rok"]
["NU3_U_C",{"$nulls":8},"                         - částka"]
[]
["NU4_I","+",{"$nulls":4},"",4,null,"Identifikátor"]
["NU4_M",{"$nulls":8},"Měna"]
["NU4_US",{"$nulls":8},"Úroková sazba (%)"]
["NU4_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU4_FS",{"$nulls":8},"Frekvence splátek"]
["NU4_LS",{"$nulls":8},"Lhůta splacení"]
["NU4_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU4_C_R",{"$nulls":8},"                          - rok"]
["NU4_C_C",{"$nulls":8},"                          - částka"]
["NU4_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU4_SS_R",{"$nulls":8},"                          - rok"]
["NU4_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU4_S_R",{"$nulls":8},"                          - rok"]
["NU4_S_C",{"$nulls":8},"                         - částka"]
["NU4_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU4_U_R",{"$nulls":8},"                         - rok"]
["NU4_U_C",{"$nulls":8},"                         - částka"]
[]
["NU5_I","+",{"$nulls":4},"",5,null,"Identifikátor"]
["NU5_M",{"$nulls":8},"Měna"]
["NU5_US",{"$nulls":8},"Úroková sazba (%)"]
["NU5_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU5_FS",{"$nulls":8},"Frekvence splátek"]
["NU5_LS",{"$nulls":8},"Lhůta splacení"]
["NU5_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU5_C_R",{"$nulls":8},"                          - rok"]
["NU5_C_C",{"$nulls":8},"                          - částka"]
["NU5_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU5_SS_R",{"$nulls":8},"                          - rok"]
["NU5_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU5_S_R",{"$nulls":8},"                          - rok"]
["NU5_S_C",{"$nulls":8},"                         - částka"]
["NU5_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU5_U_R",{"$nulls":8},"                         - rok"]
["NU5_U_C",{"$nulls":8},"                         - částka"]
[]
["NU6_I","+",{"$nulls":4},"",6,null,"Identifikátor"]
["NU6_M",{"$nulls":8},"Měna"]
["NU6_US",{"$nulls":8},"Úroková sazba (%)"]
["NU6_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU6_FS",{"$nulls":8},"Frekvence splátek"]
["NU6_LS",{"$nulls":8},"Lhůta splacení"]
["NU6_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU6_C_R",{"$nulls":8},"                          - rok"]
["NU6_C_C",{"$nulls":8},"                          - částka"]
["NU6_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU6_SS_R",{"$nulls":8},"                          - rok"]
["NU6_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU6_S_R",{"$nulls":8},"                          - rok"]
["NU6_S_C",{"$nulls":8},"                         - částka"]
["NU6_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU6_U_R",{"$nulls":8},"                         - rok"]
["NU6_U_C",{"$nulls":8},"                         - částka"]
[]
["NU7_I","+",{"$nulls":4},"",7,null,"Identifikátor"]
["NU7_M",{"$nulls":8},"Měna"]
["NU7_US",{"$nulls":8},"Úroková sazba (%)"]
["NU7_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU7_FS",{"$nulls":8},"Frekvence splátek"]
["NU7_LS",{"$nulls":8},"Lhůta splacení"]
["NU7_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU7_C_R",{"$nulls":8},"                          - rok"]
["NU7_C_C",{"$nulls":8},"                          - částka"]
["NU7_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU7_SS_R",{"$nulls":8},"                          - rok"]
["NU7_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU7_S_R",{"$nulls":8},"                          - rok"]
["NU7_S_C",{"$nulls":8},"                         - částka"]
["NU7_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU7_U_R",{"$nulls":8},"                         - rok"]
["NU7_U_C",{"$nulls":8},"                         - částka"]
[]
["NU8_I","+",{"$nulls":4},"",8,null,"Identifikátor"]
["NU8_M",{"$nulls":8},"Měna"]
["NU8_US",{"$nulls":8},"Úroková sazba (%)"]
["NU8_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU8_FS",{"$nulls":8},"Frekvence splátek"]
["NU8_LS",{"$nulls":8},"Lhůta splacení"]
["NU8_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU8_C_R",{"$nulls":8},"                          - rok"]
["NU8_C_C",{"$nulls":8},"                          - částka"]
["NU8_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU8_SS_R",{"$nulls":8},"                          - rok"]
["NU8_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU8_S_R",{"$nulls":8},"                          - rok"]
["NU8_S_C",{"$nulls":8},"                         - částka"]
["NU8_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU8_U_R",{"$nulls":8},"                         - rok"]
["NU8_U_C",{"$nulls":8},"                         - částka"]
[]
["NU9_I","+",{"$nulls":4},"",9,null,"Identifikátor"]
["NU9_M",{"$nulls":8},"Měna"]
["NU9_US",{"$nulls":8},"Úroková sazba (%)"]
["NU9_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU9_FS",{"$nulls":8},"Frekvence splátek"]
["NU9_LS",{"$nulls":8},"Lhůta splacení"]
["NU9_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU9_C_R",{"$nulls":8},"                          - rok"]
["NU9_C_C",{"$nulls":8},"                          - částka"]
["NU9_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU9_SS_R",{"$nulls":8},"                          - rok"]
["NU9_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU9_S_R",{"$nulls":8},"                          - rok"]
["NU9_S_C",{"$nulls":8},"                         - částka"]
["NU9_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU9_U_R",{"$nulls":8},"                         - rok"]
["NU9_U_C",{"$nulls":8},"                         - částka"]
[]
["NU10_I","+",{"$nulls":4},"",10,null,"Identifikátor"]
["NU10_M",{"$nulls":8},"Měna"]
["NU10_US",{"$nulls":8},"Úroková sazba (%)"]
["NU10_ZS",{"$nulls":5},"",null,null,"Způsob splácení"]
["NU10_FS",{"$nulls":8},"Frekvence splátek"]
["NU10_LS",{"$nulls":8},"Lhůta splacení"]
["NU10_C_M",{"$nulls":8},"Čerpání           - měsíc"]
["NU10_C_R",{"$nulls":8},"                          - rok"]
["NU10_C_C",{"$nulls":8},"                          - částka"]
["NU10_SS_M",{"$nulls":8},"Start splácení - měsíc"]
["NU10_SS_R",{"$nulls":8},"                          - rok"]
["NU10_S_M",{"$nulls":8},"Splátka            - měsíc"]
["NU10_S_R",{"$nulls":8},"                          - rok"]
["NU10_S_C",{"$nulls":8},"                         - částka"]
["NU10_U_M",{"$nulls":8},"Úrok                 - měsíc"]
["NU10_U_R",{"$nulls":8},"                         - rok"]
["NU10_U_C",{"$nulls":8},"                         - částka"]
{"$rows_empty":234}
[{"$nulls":10},"Kč","B","A",1]
[{"$nulls":10},"EUR","RV","R",4]
[{"$nulls":10},0,"PV","SK",2]
[{"$nulls":10},0,"JS","SUK",12]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]

{"sheet":"MO_přehled_nových_úvěrů","index":60,"n_rows":99,"n_cols":66,"rows_kept":99,"cut":false,"hidden":false,"merged":[[98,8,98,15]],"flags":["formulas_cached_only"]}
["S40MPSU",{"$nulls":7},"ident","zp_sp","mena","vyse","urok","lhuta","frek",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21","suma"]
[null,1,2,3,{"$nulls":4},"Popis",{"$nulls":7},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
[{"$nulls":8},"III.3.3 Přehled splátek a úroků z nových úvěrů"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":13},"lhůta"]
[{"$nulls":9},"Způsob",null,"výše","úrok","splac.","frekv."]
[]
[null,"-",{"$nulls":6},"Ident.","splácení","Měna","úvěru","%","měsíce","splac.",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,"Součet ",{"$nulls":16},"čerpání","splátka","úrok",null,"B","RV","PV","JS",null,null,"měna mimo Kč"]
["NU1_C",null,"-",null,null,null,1,1,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0,null,1,""]
["NU1_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0,{"$nulls":25},2,""]
["NU1_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0,null,3,""]
["NU1_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0,{"$nulls":25},4,""]
["NU1_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0,null,5,""]
["NU1_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0,{"$nulls":25},6,""]
["NU1_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -",{"$nulls":25},7,""]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -",{"$nulls":25},8,""]
["NU2_C",null,"-",null,null,null,1,2,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0,null,9,""]
["NU2_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0,{"$nulls":25},10,""]
["NU2_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU2_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU2_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU2_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU2_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -",{"$nulls":26},""]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU3_C",null,"-",null,null,null,1,3,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU3_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU3_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU3_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU3_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU3_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU3_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU4_C",null,"-",null,null,null,1,4,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU4_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU4_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU4_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU4_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU4_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU4_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU5_C",null,"-",null,null,null,1,5,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU5_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU5_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU5_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU5_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU5_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU5_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU6_C",null,"-",null,null,null,1,6,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU6_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU6_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU6_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU6_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU6_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU6_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU7_C",null,"-",null,null,null,1,7,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU7_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU7_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU7_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU7_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU7_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU7_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU8_C",null,"-",null,null,null,1,8,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU8_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU8_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU8_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU8_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU8_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU8_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU9_C",null,"-",null,null,null,1,9,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU9_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU9_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU9_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU9_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU9_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU9_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["NU10_C",null,"-",null,null,null,1,10,{"$nulls":7},"čerpání  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":16},1,null,null,null,0,0,0,0]
["NU10_CKc",{"$nulls":5},1,{"$nulls":8},"čerpání  tis.",{"$nulls":22},0]
["NU10_S",{"$nulls":5},1,{"$nulls":8},"splátky  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":17},1,null,null,0,0,0,0]
["NU10_SKc",{"$nulls":5},1,{"$nulls":8},"splátky  tis.",{"$nulls":22},0]
["NU10_U",{"$nulls":5},1,{"$nulls":8},"úrok  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":18},1,null,0,0,0,0]
["NU10_UKc",{"$nulls":5},1,{"$nulls":8},"úrok  tis.",{"$nulls":22},0]
["NU10_stav",{"$nulls":5},1,{"$nulls":8},"stav úvěru  tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[{"$nulls":6},1,{"$nulls":8},"stav úvěru  tis.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
["CKc",{"$nulls":7},"součty",{"$nulls":6},"čerpání tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["SKc",{"$nulls":14},"splátek tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["UKc",{"$nulls":14},"úroků tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Stavkc",{"$nulls":14},"stav úvěrů tis.Kč",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null," -"]
[]
[]
[]
[]
[{"$nulls":6},1,null,"Při úvěru v cizí měně, jsou vypočtené splátky a úroky převáděny na českou korunu podle měnového kurzu platného v příslušném roce.  Jestliže během doby splácení dochází k zpevňování kurzu koruny, pak v českých korunách splatíme méně a rozdíl (náš zisk) je u příslušného úvěru uveden v řádku \"stav úvěru v tis.Kč\" v letech po nominálním splacení. Jestliže naopak koruna oslabovala, splatíme v korunách  více a schodek je opět (se záporným znaménkem) uveden v tomto řádku."]

{"sheet":"MO_obligace","index":61,"n_rows":20,"n_cols":31,"rows_kept":20,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MOBL",{"$nulls":7},"sazba",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"III.3.4 Obligace"]
[{"$nulls":8},"Autoservis"]
[]
[null,"-",{"$nulls":6},"sazba",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["O1_VO",null,"-",{"$nulls":4},"Oblig. 1",null," vypsání obligace"]
["O1_SO",{"$nulls":8}," splácení obligace"]
["O1_UZ",{"$nulls":8}," úroky-zadání"]
["O1_UV",{"$nulls":8}," úroky-výpočet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O1_KS",{"$nulls":8}," konečný stav obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2_VO",null,"-",{"$nulls":4},"Oblig. 2",null," vypsání obligace"]
["O2_SO",{"$nulls":8}," splácení obligace"]
["O2_UZ",{"$nulls":8}," úroky-zadání"]
["O2_UV",{"$nulls":8}," úroky-výpočet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O2_KS",{"$nulls":8}," konečný stav obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VOC",{"$nulls":7},"Vypsání obligací celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SOC",{"$nulls":7},"Splácení obligací celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UOC",{"$nulls":7},"Úroky z obligací celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_úvěry_a_úroky","index":62,"n_rows":209,"n_cols":30,"rows_kept":209,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MSPU",{"$nulls":8},"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2]
[]
[{"$nulls":8},"III.3.5 Souhrnný přehled čerpání,"]
[{"$nulls":8},"          splátek a úroků"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":8},"popis",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[{"$nulls":8},"Čerpání existujících středně a dlouhodobých úvěrů"]
["CSU_BU",{"$nulls":7},"a) Bankovní úvěry",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CSU_PRV",{"$nulls":7},"b) Půjčky od podniků s rozhod.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CSU_PPV",{"$nulls":7},"c) Půjčky od podniků s podst.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CSU_JS",{"$nulls":7},"d) Půjčky od jiného subjektu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CSU",{"$nulls":6},1,"Čerpání existujících úvěrů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Čerpání nových středně a dlouhodobých úvěrů"]
["CNU_BU",{"$nulls":7},"a) Bankovní úvěry",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CNU_PRV",{"$nulls":7},"b) Půjčky od podniků s rozhod.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CNU_PPV",{"$nulls":7},"c) Půjčky od podniků s podst.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CNU_JS",{"$nulls":7},"d) Půjčky od jiného subjektu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CNU",{"$nulls":6},2,"Čerpání nových úvěrů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ESO",{"$nulls":6},3,"Emise existujících obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ENO",{"$nulls":6},4,"Emise nových obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CCZC","-",{"$nulls":5},5,"Čerpání cizích zdrojů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Splátky existujících středně a dlouhodobých úvěrů"]
["SSU_BU",{"$nulls":7},"a) Bankovní úvěry",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SSU_PRV",{"$nulls":7},"b) Půjčky od podniků s rozhod.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SSU_PPV",{"$nulls":7},"c) Půjčky od podniků s podst.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SSU_JS",{"$nulls":7},"d) Půjčky od jiného subjektu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SSU",{"$nulls":6},6,"Splátky existujících úvěrů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Splátky nových středně a dlouhodobých úvěrů"]
["SNU_BU",{"$nulls":7},"a) Bankovní úvěry",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNU_PRV",{"$nulls":7},"b) Půjčky od podniků s rozhod.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNU_PPV",{"$nulls":7},"c) Půjčky od podniků s podst.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNU_JS",{"$nulls":7},"d) Půjčky od jiného subjektu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNU",{"$nulls":6},7,"Splátky nových úvěrů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SSO",{"$nulls":6},8,"Splátky existujících obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNO",{"$nulls":6},9,"Splátky nových obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SCZC","-",{"$nulls":5},10,"Splátky cizích zdrojů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Úroky z existujících středně a dlouhodobých úvěrů"]
["USU_BU",{"$nulls":7},"a) Bankovní úvěry",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USU_PRV",{"$nulls":7},"b) Půjčky od podniků s rozhod.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USU_PPV",{"$nulls":7},"c) Půjčky od podniků s podst.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USU_JS",{"$nulls":7},"d) Půjčky od jiného subjektu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USU",{"$nulls":6},11,"Úroky z existujících úvěrů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Úroky nových středně a dlouhodobých úvěrů"]
["UNU_BU",{"$nulls":7},"a) Bankovní úvěry",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UNU_PRV",{"$nulls":7},"b) Půjčky od podniků s rozhod.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UNU_PPV",{"$nulls":7},"c) Půjčky od podniků s podst.vlivem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UNU_JS",{"$nulls":7},"d) Půjčky od jiného subjektu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UNU",{"$nulls":6},12,"Úroky nových úvěrů celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USO",{"$nulls":6},13,"Úroky existujících obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UNO",{"$nulls":6},14,"Úroky nových obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UEDS",{"$nulls":6},15,"Úroky z emitovaných dlouhodobých směnek"]
["UBUV",{"$nulls":6},16,"Úroky z běžných úvěrů a výpomocí"]
["UVCIM",{"$nulls":6},17,"Úroky do vstupní ceny IM             (vlastní zadání)"]
["NUC","-",{"$nulls":5},18,"Nákladové úroky celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UZPRV",{"$nulls":6},19,"Úročené závazky k PRV (R88a)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UZPPV",{"$nulls":6},20,"Úročené závazky k PPV (R89a)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ED",{"$nulls":6},21,"Emitované dluhopisy (R91)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UJDZ",{"$nulls":6},22,"Úročené jiné dlouhodobé závazky (R93a)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DBU",{"$nulls":6},23,"Dlouhodobé bankovní úvěry (R104)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["VK",{"$nulls":6},24,"Vlastní kapitál",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CZ",{"$nulls":6},25,"Cizí zdroje",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SZ",{"$nulls":6},26,"Stupeň zadluženosti (%)","      x","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
["PCZVK",{"$nulls":6},27,"Poměr cizích zdrojů a vlastního kapitálu","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x","    x"]
["UK",{"$nulls":6},28,"Úrokové krytí (%)","      x","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x ","    x "]
{"$rows_empty":130}
["UDU",{"$nulls":7},"Úroky z dlouhodbých úvěrů",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UUVSK",{"$nulls":7},"Úroky z úvěrů ve skupině",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UUJINE",{"$nulls":7},"Úroky z úvěrů od jiného s",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UEO",{"$nulls":7},"Úroky z emitovaných obligací",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R85",{"$nulls":7},"Úročené závazky k PRV (R85a)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R86",{"$nulls":7},"Úročené závazky k PPV (R86a)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R88",{"$nulls":7},"Emitované dluhopisy (R88)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R90",{"$nulls":7},"Úročené jiné dlouhodobé závazky (R90a)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["R102",{"$nulls":7},"Dlouhodobé bankovní úvěry (R102)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_platební_kalendář","index":63,"n_rows":23,"n_cols":255,"rows_kept":23,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PKVU",{"$nulls":7},"NAZEV",null,"ZU1","ZU2","ZU3","ZU4","ZU5","ZU6","ZU7","ZU8","ZU9","ZU10","ZU11","ZU12","ZU13","ZU14","ZU15","ZU16","ZU17","ZU18","ZU19","ZU20","ZU21","ZU22","ZU23","ZU24","ZU25","ZU26","ZU27","ZU28","ZU29","ZU30","ZU31","ZU32","ZU33","ZU34","ZU35","ZU36","ZU37","ZU38","ZU39","ZU40","ZU41","ZU42","ZU43","ZU44","ZU45","ZU46","ZU47","ZU48","ZU49","ZU50","ZU51","ZU52","ZU53","ZU54","ZU55","ZU56","ZU57","ZU58","ZU59","ZU60","ZU61","ZU62","ZU63","ZU64","ZU65","ZU66","ZU67","ZU68","ZU69","ZU70","ZU71","ZU72","ZU73","ZU74","ZU75","ZU76","ZU77","ZU78","ZU79","ZU80","ZU81","ZU82","ZU83","ZU84","ZU85","ZU86","ZU87","ZU88","ZU89","ZU90","ZU91","ZU92","ZU93","ZU94","ZU95","ZU96","ZU97","ZU98","ZU99","ZU100","ZU101","ZU102","ZU103","ZU104","ZU105","ZU106","ZU107","ZU108","ZU109","ZU110","ZU111","ZU112","ZU113","ZU114","ZU115","ZU116","ZU117","ZU118","ZU119","ZU120","ZU121","ZU122","ZU123","ZU124","ZU125","ZU126","ZU127","ZU128","ZU129","ZU130","ZU131","ZU132","ZU133","ZU134","ZU135","ZU136","ZU137","ZU138","ZU139","ZU140","ZU141","ZU142","ZU143","ZU144","ZU145","ZU146","ZU147","ZU148","ZU149","ZU150","ZU151","ZU152","ZU153","ZU154","ZU155","ZU156","ZU157","ZU158","ZU159","ZU160","ZU161","ZU162","ZU163","ZU164","ZU165","ZU166","ZU167","ZU168","ZU169","ZU170","ZU171","ZU172","ZU173","ZU174","ZU175","ZU176","ZU177","ZU178","ZU179","ZU180","ZU181","ZU182","ZU183","ZU184","ZU185","ZU186","ZU187","ZU188","ZU189","ZU190","ZU191","ZU192","ZU193","ZU194","ZU195","ZU196","ZU197","ZU198","ZU199","ZU200","ZU201","ZU202","ZU203","ZU204","ZU205","ZU206","ZU207","ZU208","ZU209","ZU210","ZU211","ZU212","ZU213","ZU214","ZU215","ZU216","ZU217","ZU218","ZU219","ZU220","ZU221","ZU222","ZU223","ZU224","ZU225","ZU226","ZU227","ZU228","ZU229","ZU230","ZU231","ZU232","ZU233","ZU234","ZU235","ZU236","ZU237","ZU238","ZU239","ZU240","ZU241","ZU242","ZU243","ZU244","ZU245"]
[null,1]
[]
[{"$nulls":8},"III.3.6  Platební kalendář pro zvolený úvěr"]
[{"$nulls":8},"Autoservis"]
[{"$nulls":10},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":9},"Položka","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01"]
["SPL",{"$nulls":8},"Čerpání úvěru",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNKM",{"$nulls":8},"Splátka",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UROK",{"$nulls":8},"Stav na konci měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SPLA",{"$nulls":8},"Úrok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"MO_výpočet_úvěrů","index":64,"n_rows":45,"n_cols":255,"rows_kept":45,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MVUV",null,"DS1"]
[null,"Typ úvěru",2,null,"Spláceno měsíců",0]
[null,"Úroková sazba",null,null,"Splátek",0,null,0]
[null,"Jistina ke konci 1993",null,null,"Rovnoměrná splátka",{"$error":"#DIV/0!"}]
[null,"Frekvence splátek",12,null,"modulo",1,null,0]
[null,"Lhůta splacení (měsíců)",null,null,"měna","Kč"]
[null,"Poskytnutí měsíc"]
[null,"Poskytnutí rok"]
[null,"Čerpání měsíc"]
[null,"Čerpání rok"]
[null,"Čerpání částka"]
[null,"Start splácení měsíc"]
[null,"Start splácení rok"]
[null,"Splátka měsíc"]
[null,"Splátka rok"]
[null,"Splátka částka"]
[null,"Úrok měsíc"]
[null,"Úrok rok"]
[null,"Úrok částka"]
[null,"Výše úvěru celkem",0]
[]
[]
[]
[]
[]
[]
[null,null,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031]
[null,null,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Měsíc úvěru",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Měsíc splátek",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Čerpání",0]
[null,"Splátka zadání"]
[null,"Úrok zadání"]
[null,"Splátka",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Stav na konci měsíce",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Úrok",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Splátka anuitou",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"součet cerpání",0]
[null,"součet splátek",0]
[null,"součet úroků",0]
[null,"součet splátek anuitou",0]
[]
["CUV","číslo úvěru",10]

{"sheet":"MO_leasing","index":65,"n_rows":200,"n_cols":32,"rows_kept":200,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MLEA",{"$nulls":5},"_PS",null,"nazev","marze",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3]
[]
[{"$nulls":8},"III.4.1 Zadání existujícího leasingu"]
[{"$nulls":8},"Autoservis"]
[]
["_PR",{"$nulls":5},false,null,"popis",null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["SL1_S",{"$nulls":6},1,"Současný leasing 1","% marže"," splátky"]
["SL1_N",{"$nulls":9}," nájemné"]
["SL2_S",{"$nulls":6},2,"Současný leasing 2","% marže"," splátky"]
["SL2_N",{"$nulls":9}," nájemné"]
["SL3_S",{"$nulls":6},3,"Současný leasing 3","% marže"," splátky"]
["SL3_N",{"$nulls":9}," nájemné"]
["SL4_S",{"$nulls":6},4,"Současný leasing 4","% marže"," splátky"]
["SL4_N",{"$nulls":9}," nájemné"]
["SL5_S",{"$nulls":6},5,"Současný leasing 5","% marže"," splátky"]
["SL5_N",null,"-",{"$nulls":7}," nájemné"]
["SL_S",{"$nulls":6},6,"Současný leasing celkem",null," splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SL_N",{"$nulls":9}," nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SL_NPO",{"$nulls":9}," náklady p.o.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["NL_S",{"$nulls":6},7,"Nový leasing celkem",null," splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NL_N",{"$nulls":9}," nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NL_NPO",{"$nulls":9}," náklady p.o.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["L_S","-",{"$nulls":5},8,"Leasing celkem",null," splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L_N",{"$nulls":9}," nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L_NPO",{"$nulls":9}," náklady p.o.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":171}
["NPOFL",{"$nulls":7},"Náklady př.období - fin.l.",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_zadání_leasingu","index":66,"n_rows":209,"n_cols":34,"rows_kept":209,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MZLI",{"$nulls":7},"nazev","cena","marze",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,{"$nulls":5},"Popis"]
[]
[{"$nulls":8},"III.4.2 Zadání leasingových investic"]
[{"$nulls":8},"Autoservis"]
[{"$nulls":9},"poř.cena","odpis. sk."]
[{"$nulls":9},"odkup.cena","doba pron."]
[]
[{"$nulls":8},"Název leasing. investice","zadání splátek","% marže",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["L1_S","-",{"$nulls":5},1,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L1_SP",{"$nulls":10},"leas.splátky"]
["L1_A",{"$nulls":10},"Záloha na odk."]
["L2_S","-",{"$nulls":5},2,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L2_SP",{"$nulls":10},"leas.splátky"]
["L2_A",{"$nulls":10},"Záloha na odk."]
["L3_S","-",{"$nulls":5},3,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L3_SP",{"$nulls":10},"leas.splátky"]
["L3_A",{"$nulls":10},"Záloha na odk."]
["L4_S","-",{"$nulls":5},4,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L4_SP",{"$nulls":10},"leas.splátky"]
["L4_A",{"$nulls":10},"Záloha na odk."]
["L5_S","-",{"$nulls":5},5,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L5_SP",{"$nulls":10},"leas.splátky"]
["L5_A",{"$nulls":10},"Záloha na odk."]
["L6_S","-",{"$nulls":5},6,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L6_SP",{"$nulls":10},"leas.splátky"]
["L6_A",{"$nulls":10},"Záloha na odk."]
["L7_S","-",{"$nulls":5},7,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L7_SP",{"$nulls":10},"leas.splátky"]
["L7_A",{"$nulls":10},"Záloha na odk."]
["L8_S","-",{"$nulls":5},8,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L8_SP",{"$nulls":10},"leas.splátky"]
["L8_A",{"$nulls":10},"Záloha na odk."]
["L9_S","-",{"$nulls":5},9,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L9_SP",{"$nulls":10},"leas.splátky"]
["L9_A",{"$nulls":10},"Záloha na odk."]
["L10_S","-",{"$nulls":5},10,null,null,null,"Start (1-12)",{"$nulls":21},""]
["L10_SP",{"$nulls":10},"leas.splátky"]
["L10_A",{"$nulls":10},"Záloha na odk."]
{"$rows_empty":161}
[{"$nulls":9},"P"]
[{"$nulls":9},"A"]
[]
[{"$nulls":9},1,1]
[{"$nulls":9},2,3]
[{"$nulls":9},3,4]
[{"$nulls":9},4,5]
[{"$nulls":9},5,6]
[{"$nulls":9},6,7]

{"sheet":"MO_přehled_splátek_leasingu","index":67,"n_rows":148,"n_cols":33,"rows_kept":148,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MPLE",{"$nulls":11},"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,{"$nulls":4},"Popis"]
[]
[{"$nulls":8},"III.4.3 Přehled splátek a nájemného leasingu"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":9},"Splácená","měsíční"]
[]
[null,"-",{"$nulls":6},"Název leasingové inv.","částka","leas.nájemné",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["L1_S",null,"-",null,null,null,1,1,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L1_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_S",null,"-",null,null,null,1,2,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_S",null,"-",null,null,null,1,3,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_S",null,"-",null,null,null,1,4,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_S",null,"-",null,null,null,1,5,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_S",null,"-",null,null,null,1,6,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_S",null,"-",null,null,null,1,7,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_S",null,"-",null,null,null,1,8,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_S",null,"-",null,null,null,1,9,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_S",null,"-",null,null,null,1,10,"",0,0,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_N",{"$nulls":5},1,{"$nulls":4},"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SLS",{"$nulls":6},11,"Součet leasingových splátek",null,null,"splátky",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SNL",{"$nulls":6},12,"Součet nájemného leasingu",null,null,"nájemné",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPO",{"$nulls":6},13,"Náklady příštích období",null,null,"nákl.p.o.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":81}
[{"$nulls":8},"Pomocná tabulka pro výpočet leasingových nákladů"]
[]
[]
[{"$nulls":9},"Splácená","měsíční"]
[{"$nulls":7},"p.c.","Název leasing.investice","částka","leasing.náklady"]
["VL1_NO",{"$nulls":6},"1. ","",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL1_KN",{"$nulls":10},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL1_ME",{"$nulls":10},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL2_NO",{"$nulls":6},"2. ","",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL2_KN",{"$nulls":10},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL2_ME",{"$nulls":10},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL3_NO",{"$nulls":6},"3. ","",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL3_KN",{"$nulls":10},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL3_ME",{"$nulls":10},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL4_NO",{"$nulls":6},"4. ","",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL4_KN",{"$nulls":10},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL4_ME",{"$nulls":10},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL5_NO",{"$nulls":6},"5. ","",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL5_KN",{"$nulls":10},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VL5_ME",{"$nulls":10},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},6,"",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},7,"",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},8,"",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},9,"",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},10,"",0,0,"náklady/období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"kumul.náklady",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},"měsíce",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_odpisy_leasingu","index":68,"n_rows":191,"n_cols":33,"rows_kept":191,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MVOL",{"$nulls":8},"prvni","ostatni",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,{"$nulls":4},"Popis"]
[]
[{"$nulls":8},"III.4.4 Výpočet odpisů leasingových investic"]
[0.001,{"$nulls":7},"          odkoupených za odkup.cenu"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":9},"Poř. cena","Odpis.skup."]
[{"$nulls":9},"Odkupní cena","Odpis/1.rok"]
[]
[null,"-",{"$nulls":6},"Název leasing. investice","Záloha na odk.","Odpis/ost.r",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["L1_AP",null,"-",null,null,null,1,1,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L1_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L1_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L1_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L1_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L1_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_AP",null,"-",null,null,null,1,2,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L2_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_AP",null,"-",null,null,null,1,3,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L3_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_AP",null,"-",null,null,null,1,4,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L4_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_AP",null,"-",null,null,null,1,5,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L5_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_AP",null,"-",null,null,null,1,6,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L6_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_AP",null,"-",null,null,null,1,7,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L7_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_AP",null,"-",null,null,null,1,8,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L8_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_AP",null,"-",null,null,null,1,9,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L9_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_AP",null,"-",null,null,null,1,10,"",0,0,"záloha-platba",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_AV",{"$nulls":5},1,null,null,0,0,"záloha-vyúčt.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_OD",{"$nulls":5},1,null,null,0,0,"odk.z.c.bez a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_PS",{"$nulls":5},1,{"$nulls":4},"počáteční stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_ODP",{"$nulls":5},1,{"$nulls":4},"odpis za období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["L10_KS",{"$nulls":5},1,{"$nulls":4},"konečný stav",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALIP",{"$nulls":6},11,"Záloha na odk. za zůst. cenu leas. investic - platby",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ALIV",{"$nulls":6},12,"Záloha na odk. za zůst. cenu leas.investic - vyúčtování",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OLI",{"$nulls":6},13,"Odkoupení leas.investic za odkup.cenu",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SO",{"$nulls":6},14,"Součty odpisů",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":8},"Odpisové sazby"]
[{"$nulls":8},"Odpisová skupina","První období","Ostatní období"]
["OST1",{"$nulls":7},1,20,40]
[{"$nulls":8},"1a"," -","-"]
["OST2",{"$nulls":7},2,11,22.25]
["OST3",{"$nulls":7},3,5.5,10.5]
["OST4",{"$nulls":7},4,2.15,5.15]
["OST5",{"$nulls":7},5,1.4,3.4]
["OST6",{"$nulls":7},6,1.02,2.02]
{"$rows_empty":46}
["NHIML",{"$nulls":7},"vliv modelu do PT",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ADR",{"$nulls":7},"akontace do rozvahy",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":11},"období odpisu 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$nulls":11},"období odpisu 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_investice_a_odpisy","index":69,"n_rows":118,"n_cols":30,"rows_kept":118,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40INOD",{"$nulls":5},"_PS",null,null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"III.5.1 Investice a odpisy"]
[{"$nulls":8},"Autoservis"]
[{"$nulls":6},1]
["_PR",{"$nulls":5},true,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["ONIM_SB",{"$nulls":5},"Pouze daňové odpisy",1,"Daňové odpisy DNM - setrvačný blok"]
["OSTAIM_SB",{"$nulls":5},"Daňové a účetní odpisy",2,"Daňové odpisy stav.DHM - setrvačný blok",{"$nulls":4},450,450,450,450,450]
["OSTRIM_SB",{"$nulls":6},3,"Daňové odpisy stroj.DHM - setrvačný blok",{"$nulls":4},1500,1284]
["DO_SB",{"$nulls":6},4,"Daňové odpisy - setrvačný blok",0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["UNIM",{"$nulls":6},5,"Účetní odpisy DNM - setrvačný blok"]
["USTAIM",{"$nulls":6},6,"Účetní odpisy stav.DHM - setrvačný blok"]
["USTRIM",{"$nulls":6},7,"Účetní odpisy stroj.DHM - setrvačný blok"]
["UO_SB",{"$nulls":6},8,"Účetní odpisy - setrvačný blok",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ONIM_N",{"$nulls":6},9,"Daňové odpisy DNM - nové investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OSTAIM_N",{"$nulls":6},10,"Daňové odpisy stav.DHM - nové investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OSTRIM_N",{"$nulls":6},11,"Daňové odpisy stroj.DHM - nové investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["O_N",{"$nulls":6},12,"Daňové odpisy  - nový DM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VNNIM",{"$nulls":6},13,"Výdaje na nový DNM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VNSTAIM",{"$nulls":6},14,"Výdaje na nový stav.DHM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VNSTRIM",{"$nulls":6},15,"Výdaje na nový stroj.DHM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VNIM",{"$nulls":6},16,"Výdaje na nový DM celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NNI",{"$nulls":6},17,"Nedokončené nehmotné investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NSTAHI",{"$nulls":6},18,"Nedokočené stav.hm.investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NSTRHI",{"$nulls":6},19,"Nedokočené stroj.hm.investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NHI",{"$nulls":6},20,"Nedokončené hmotné investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CUZCI",{"$nulls":6},21,"Část úroků z dlouh. úvěrů zvyš. cenu inv.",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":7},"Výpočet odpisů v modelu:"]
[{"$nulls":8},"pouze daňové"]
{"$rows_empty":63}
["VMIPT17",{"$nulls":6},28,"Nabytí HIM (PT17) vliv modelu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VMIPT18",{"$nulls":6},29,"Nabytí NIM (PT18) vliv modelu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VOHIM",{"$nulls":7},"přenášené odpisy NIM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VOSTR",{"$nulls":7},"přenášené odpisy strojní",0,0,0,0,1500,1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VOSTA",{"$nulls":7},"přenášené odpisy stav",0,0,0,0,450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
["SIMMO",null,null,"kam",{"$nulls":4},"stavební IM z modelu",0,0,0,0,-450,-450,-450,-450,-450,0,0,0,0,0,0,0,0,0,0,0,0]
["SOFTMO",null,null,"kam",{"$nulls":4},"software z modelu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIMO",null,null,"kam",{"$nulls":4},"strojni investice do rozvahy",0,0,0,0,-1500,-1284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NHIMMO",{"$nulls":7},"nedokončené HIM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AIMMO",{"$nulls":7},"aktivace HIM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"aktivace NIM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["ODP_NEW_NM_DAN",{"$nulls":6},1,"Daňové odpisy DNM ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_NEW_STAV_DAN",{"$nulls":6},2,"Daňové odpisy stav.DHM - nové investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_NEW_STR_DAN",{"$nulls":6},3,"Daňové odpisy stroj.DHM - nové investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_NEW_D",{"$nulls":6},4,"Daňové odpisy  - nový DM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_CELK_DAN",{"$nulls":6},5,"Daňové odpisy celkem",0,0,0,0,1950,1734,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["ODP_NEW_NM_UC",{"$nulls":6},1,"Účetní odpisy DNM ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_NEW_STAV_UC",{"$nulls":6},2,"Účetní odpisy stav.DHM - nové investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_NEW_STR_UC",{"$nulls":6},3,"Účetní odpisy stroj.DHM - nové investice",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_NEW_U",{"$nulls":6},4,"Účetní odpisy  - nový DM",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ODP_CELK_UCT",{"$nulls":6},5,"Účetní odpisy  celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_zadání_investic","index":70,"n_rows":151,"n_cols":45,"rows_kept":151,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ZNIN",{"$nulls":7},"nazev","druh","odp_sk","zp_odp","zust_cena",null,"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,{"$nulls":6},"Popis"]
[]
[{"$nulls":8},"III.5.2 Zadání nových investic"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":9},"Druh","Odp.","Způsob","Cena IM"]
[{"$nulls":9},"1,10,100","skupina","odpis.","(pouze t.zh.)",{"$nulls":28},"1 - inv. 1, 100 nebo nic",null,null,"(1,2,3 - str.,stav, NIM0"]
[{"$nulls":9},"2,20,200",null,null,"vstupní a",{"$nulls":28},"0 - aktivace",null,null," 1 ERR, 0 OK"]
[]
[{"$nulls":6},1,null,"název investice","3,30,300","1 - 6","L - Z","zůstatkova",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["I1_NI",{"$nulls":5},"z",1,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I1_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I2_NI",{"$nulls":5},"z",2,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I2_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I3_NI",{"$nulls":5},"z",3,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I3_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I4_NI",{"$nulls":5},"z",4,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I4_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I5_NI",{"$nulls":5},"z",5,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I5_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I6_NI",{"$nulls":5},"z",6,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I6_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I7_NI",{"$nulls":5},"z",7,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I7_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I8_NI",{"$nulls":5},"z",8,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I8_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I9_NI",{"$nulls":5},"z",9,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I9_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I10_NI",{"$nulls":5},"z",10,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I10_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I11_NI",{"$nulls":5},"z",11,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I11_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I12_NI",{"$nulls":5},"z",12,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I12_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I13_NI",{"$nulls":5},"z",13,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I13_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I14_NI",{"$nulls":5},"z",14,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I14_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I15_NI",{"$nulls":5},"z",15,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I15_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I16_NI",{"$nulls":5},"z",16,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I16_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I17_NI",{"$nulls":5},"z",17,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I17_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I18_NI",{"$nulls":5},"z",18,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I18_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I19_NI",{"$nulls":5},"z",19,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I19_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I20_NI",{"$nulls":5},"z",20,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I20_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I21_NI",{"$nulls":5},"z",21,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I21_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I22_NI",{"$nulls":5},"z",22,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I22_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I23_NI",{"$nulls":5},"z",23,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I23_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I24_NI",{"$nulls":5},"z",24,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I24_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I25_NI",{"$nulls":5},"z",25,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I25_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I26_NI",{"$nulls":5},"z",26,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I26_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I27_NI",{"$nulls":5},"z",27,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I27_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I28_NI",{"$nulls":5},"z",28,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I28_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I29_NI",{"$nulls":5},"z",29,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I29_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I30_NI",{"$nulls":5},"z",30,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I30_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I31_NI",{"$nulls":5},"z",31,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I31_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I32_NI",{"$nulls":5},"z",32,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I32_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I33_NI",{"$nulls":5},"z",33,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I33_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I34_NI",{"$nulls":5},"z",34,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I34_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I35_NI",{"$nulls":5},"z",35,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I35_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I36_NI",{"$nulls":5},"z",36,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I36_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I37_NI",{"$nulls":5},"z",37,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I37_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I38_NI",{"$nulls":5},"z",38,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I38_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I39_NI",{"$nulls":5},"z",39,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I39_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
["I40_NI",{"$nulls":5},"z",40,{"$nulls":5},"Náběh invest. (tis.Kč):",{"$nulls":27},1,0,0,0]
["I40_SO",{"$nulls":5},"z",null,null,null,"",null,null,"Start odpisování   (1):",{"$nulls":27},0,0,1,0]
[{"$nulls":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":6},0]
{"$rows_empty":42}
[{"$nulls":9},1,null,"L"]
[{"$nulls":9},2,null,"Z"]
[{"$nulls":9},3]
[{"$nulls":9},10]
[{"$nulls":9},20,null,10]
[{"$nulls":9},30,null,15]
[{"$nulls":9},100,null,20]
[{"$nulls":9},200]
[{"$nulls":9},300]
[]
[]
[{"$nulls":9},1,1]
[{"$nulls":9},2,3]
[{"$nulls":9},3,4]
[{"$nulls":9},4,5]
[{"$nulls":9},5,6]
[{"$nulls":9},6,7]

{"sheet":"MO_vynalož_prostř_na_investice","index":71,"n_rows":311,"n_cols":60,"rows_kept":311,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40VPNI",{"$nulls":10},"SO","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,{"$nulls":4},"Popis"]
[]
[{"$nulls":8},"III.5.3 Vynaložené prostředky na nové investice"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":9},"  Druh","p.č","způs.",1,2,3,4,5,6,7,8,9,10,11,12,13,14,{"$nulls":6},15,{"$nulls":25},"typ inv","odp.sk."]
[]
[{"$nulls":8},"Jmenovité investice","  investice","od.sk.","odpis.",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,"typ","součet"]
["I1",{"$nulls":5},1,1,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I2",{"$nulls":5},1,2,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I3",{"$nulls":5},1,3,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I4",{"$nulls":5},1,4,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I5",{"$nulls":5},1,5,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I6",{"$nulls":5},1,6,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I7",{"$nulls":5},1,7,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I8",{"$nulls":5},1,8,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I9",{"$nulls":5},1,9,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I10",{"$nulls":5},1,10,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I11",{"$nulls":5},1,11,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I12",{"$nulls":5},1,12,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I13",{"$nulls":5},1,13,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I14",{"$nulls":5},1,14,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I15",{"$nulls":5},1,15,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I16",{"$nulls":5},1,16,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I17",{"$nulls":5},1,17,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I18",{"$nulls":5},1,18,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I19",{"$nulls":5},1,19,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I20",{"$nulls":5},1,20,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I21",{"$nulls":5},1,21,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I22",{"$nulls":5},1,22,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I23",{"$nulls":5},1,23,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I24",{"$nulls":5},1,24,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I25",{"$nulls":5},1,25,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I26",{"$nulls":5},1,26,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I27",{"$nulls":5},1,27,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I28",{"$nulls":5},1,28,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I29",{"$nulls":5},1,29,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I30",{"$nulls":5},1,30,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I31",{"$nulls":5},1,31,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I32",{"$nulls":5},1,32,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I33",{"$nulls":5},1,33,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I34",{"$nulls":5},1,34,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I35",{"$nulls":5},1,35,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I36",{"$nulls":5},1,36,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I37",{"$nulls":5},1,37,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I38",{"$nulls":5},1,38,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I39",{"$nulls":5},1,39,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["I40",{"$nulls":5},1,40,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$nulls":23},0,""]
["JI_celk",null,"-",{"$nulls":4},41,"Jmenovité investice celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$nulls":34},0]
[{"$nulls":8},"Běžné investice"]
["BSTR1",{"$nulls":5},"L",42,"  strojní investice  -  odp. skupiny  1",null,1]
["BSTR1a",{"$nulls":6},43,"  strojní investice  -  odp. skupiny  1a",null,2]
["BSTR2",{"$nulls":5},"L",44,"  strojní investice  -  odp. skupiny  2",null,3]
["BSTR3",{"$nulls":5},"L",45,"  strojní investice  -  odp. skupiny  3",null,4]
["BSTA2",{"$nulls":5},"L",46,"  stavební investice  -  odp. skupiny 2",null,3]
["BSTA3",{"$nulls":5},"L",47,"  stavební investice  -  odp. skupiny 3",null,4]
["BSTA4",{"$nulls":5},"L",48,"  stavební investice  -  odp. skupiny 4",null,5]
["BSTA5",{"$nulls":5},"L",49,"  stavební investice  -  odp. skupiny 5",null,6]
["BSTA6",{"$nulls":5},"L",50,"  stavební investice  -  odp. skupiny 6",null,7]
["BNIM1",{"$nulls":5},"L",51,"  nehmotný IM  - odp.skupiny 1",null,1,"L"]
["BNIM2",null,"-",null,null,null,"L",52,"  nehmotný IM  - odp.skupiny 2",null,2,"L"]
["BI_celk",{"$nulls":6},53,"Běžné investice celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IN_celk","-",{"$nulls":5},54,"Vynaložené prostředky na investice celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Investice a technické zhodnocení"]
["VP_STR",{"$nulls":6},55,"  investice strojní (1 a 100)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VP_STA",{"$nulls":6},56,"  investice stavební (2 a 200)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VP_NIM",{"$nulls":6},57,"  NIM  (3 a 300)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VP_I_TZ",null,"-",{"$nulls":4},58," Investice a technické zhodnocení celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Aktivace"]
["A_STR",{"$nulls":6},59,"  investic strojní (10)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A_STA",{"$nulls":6},60,"  investic stavební (20)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A_NIM",null,"-",{"$nulls":4},61,"  NIM  (30)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["A_CELK",{"$nulls":6},62,"Aktivace celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":78}
[{"$nulls":8},"označení","slovní"]
[{"$nulls":8},"položky","charakteristika"]
[{"$nulls":8},0]
[{"$nulls":8},1,"inv.strojní"]
[{"$nulls":8},2,"inv.stavební"]
[{"$nulls":8},3,"inv.NIM"]
[{"$nulls":8},4,"ERROR"]
[{"$nulls":8},10,"aktivace strojní"]
[{"$nulls":8},20,"aktivace staveb."]
[{"$nulls":8},30,"aktivace NIM"]
[{"$nulls":8},100,"tech.zhodn.str."]
[{"$nulls":8},200,"tech.zhodn.stav."]
[{"$nulls":8},300,"tech.zhodn.NIM"]
[{"$nulls":8},400,"ERROR"]
[]
[]
[]
[]
[]
[]
[{"$nulls":9},"L"]
[{"$nulls":9},"Z"]
{"$rows_empty":78}
[{"$nulls":7},"Uvádění investic do provozu"]
[]
[{"$nulls":12},1,2,3,4,5,6,7,8,9,10,11,12,13,14,{"$nulls":6},15]
[{"$nulls":8},"Název investice",null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,"typ"]
[{"$nulls":7},"Inv.1","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.2","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.3","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.4","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.5","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.6","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.7","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.8","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.9","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.10","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.11","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.12","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.13","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.14","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.15","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.16","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.17","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.18","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.19","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.20","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.21","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.22","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.23","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.24","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.25","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.26","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.27","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.28","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.29","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.30","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.31","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.32","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.33","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.34","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.35","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.36","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.37","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.38","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.39","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"Inv.40","",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Jmenovité investice celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Uvedení stroj.IM - všech",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Uvedení stav.IM-  všech",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Uvedení NIM-  všech",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["USTR",{"$nulls":7},"Uvedení stroj.IM - nákup, rekonstrukce",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USTA",{"$nulls":7},"Uvedení stav.IM- nákup, rekonstrukce",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UNIM",{"$nulls":7},"Uvedení NIM- nákup, rekonstrukce",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["USTR_A",{"$nulls":7},"Uvedení stroj.IM - aktivace",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["USTA_A",{"$nulls":7},"Uvedení stav.IM- aktivace",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UNIM_A",{"$nulls":7},"Uvedení NIM- aktivace",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_odpisy_z_investic","index":72,"n_rows":673,"n_cols":66,"rows_kept":673,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ODNI",{"$nulls":11},"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,4,null,null,null,"Popis"]
[]
[{"$nulls":8},"III.5.4 Odpisy z nových investic"]
[{"$nulls":8},"Autoservis"]
[]
[]
[{"$nulls":12},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"-",{"$nulls":6},"A. Daňové odpisy"]
[null,null,"-",{"$nulls":6},"  druh","odpisová","způsob"]
[null,null,null,"-",{"$nulls":4},"název investice","  investice","skupina","odpis."]
["DO_I1",{"$nulls":5},1,1,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I2",{"$nulls":5},1,2,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I3",{"$nulls":5},1,3,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I4",{"$nulls":5},1,4,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I5",{"$nulls":5},1,5,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I6",{"$nulls":5},1,6,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I7",{"$nulls":5},1,7,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I8",{"$nulls":5},1,8,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I9",{"$nulls":5},1,9,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I10",{"$nulls":5},1,10,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I11",{"$nulls":5},1,11,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I12",{"$nulls":5},1,12,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I13",{"$nulls":5},1,13,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I14",{"$nulls":5},1,14,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I15",{"$nulls":5},1,15,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I16",{"$nulls":5},1,16,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I17",{"$nulls":5},1,17,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I18",{"$nulls":5},1,18,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I19",{"$nulls":5},1,19,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I20",{"$nulls":5},1,20,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I21",{"$nulls":5},1,21,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I22",{"$nulls":5},1,22,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I23",{"$nulls":5},1,23,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I24",{"$nulls":5},1,24,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I25",{"$nulls":5},1,25,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I26",{"$nulls":5},1,26,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I27",{"$nulls":5},1,27,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I28",{"$nulls":5},1,28,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I29",{"$nulls":5},1,29,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I30",{"$nulls":5},1,30,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I31",{"$nulls":5},1,31,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I32",{"$nulls":5},1,32,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I33",{"$nulls":5},1,33,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I34",{"$nulls":5},1,34,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I35",{"$nulls":5},1,35,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I36",{"$nulls":5},1,36,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I37",{"$nulls":5},1,37,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I38",{"$nulls":5},1,38,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I39",{"$nulls":5},1,39,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_I40",{"$nulls":5},1,40,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_JMI_CELK",{"$nulls":5},"z",41,"Daňové odpisy z jmenovitých investic celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"z"]
[null,null,null,"+",null,null,"z",null,"Odpisy z běžných investic"]
["DO_BI1",{"$nulls":5},"z",42,"  strojní investice  -  odp. skupiny  1",null,1,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI2",{"$nulls":5},"z",43,"  strojní investice  -  odp. skupiny  1a",null,"1a","L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI3",{"$nulls":5},"z",44,"  strojní investice  -  odp. skupiny  2",null,2,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},45,"  strojní investice  -  odp. skupiny  3",null,3,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI4",{"$nulls":5},"z",46,"  stavební investice  -  odp. skupiny 2",null,2,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI5",{"$nulls":5},"z",47,"  stavební investice  -  odp. skupiny 3",null,3,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI6",{"$nulls":5},"z",48,"  stavební investice  -  odp. skupiny 4",null,4,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI7",{"$nulls":5},"z",49,"  stavební investice  -  odp. skupiny 5",null,5,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},50,"  stavební investice  -  odp. skupiny 6",null,6,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI8",{"$nulls":5},"z",51,"  nehmotný IM  - odp.skupiny 1",null,1,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI9",{"$nulls":5},"z",52,"  nehmotný IM  - odp.skupiny 2",null,2,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_BI_celk",{"$nulls":5},"z",53,"Daňové odpisy z běžných investic celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"z"]
["DO_SOI_STR",{"$nulls":5},"z",54,"Součty odpisů z investic",null,"strojních (1)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SOI_STA",{"$nulls":5},"z",55,null,null,"stavebních (2)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SOI_NIM",{"$nulls":5},"z",56,null,null,"NIM (3)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"z"]
["DO_SOA_STR",{"$nulls":5},"z",57,"Součty odpisů z aktivací",null,"strojních (10)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SOA_STA",{"$nulls":5},"z",58,null,null,"stavebních (20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SOA_NIM",{"$nulls":5},"z",59,null,null,"NIM (30)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"z"]
["DO_SOTH_STR",{"$nulls":5},"z",60,"Součty odpisů z techn.zhodnocení",null,"strojní IM (100)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SOTH_STA",{"$nulls":5},"z",61,null,null,"stavební IM (200)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SOTH_NIM",{"$nulls":5},"z",62,null,null,"NIM (300)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"z"]
["DO_SO_STR",{"$nulls":5},"z",63,"Součty odpisů",null,"strojních",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SO_STA",{"$nulls":5},"z",64,null,null,"stavebních",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DO_SO_NIM",{"$nulls":5},"z",65,null,null,"NIM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"z"]
["DO_OC",{"$nulls":5},"z",64,"Daňové odpisy celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"z"]
[{"$nulls":6},"z"]
[null,"-",{"$nulls":4},"z",null,"B. Účetní odpisy"]
[null,null,"-",null,null,null,"z",null,null,"druh","odpisová","způsob"]
[null,null,null,"-",null,null,"z",null,"název investice","investice","skupina","odepis."]
["UO_I1",{"$nulls":5},1,1,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I2",{"$nulls":5},1,2,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I3",{"$nulls":5},1,3,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I4",{"$nulls":5},1,4,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I5",{"$nulls":5},1,5,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I6",{"$nulls":5},1,6,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I7",{"$nulls":5},1,7,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I8",{"$nulls":5},1,8,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I9",{"$nulls":5},1,9,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I10",{"$nulls":5},1,10,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I11",{"$nulls":5},1,11,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I12",{"$nulls":5},1,12,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I13",{"$nulls":5},1,13,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I14",{"$nulls":5},1,14,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I15",{"$nulls":5},1,15,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I16",{"$nulls":5},1,16,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I17",{"$nulls":5},1,17,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I18",{"$nulls":5},1,18,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I19",{"$nulls":5},1,19,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I20",{"$nulls":5},1,20,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I21",{"$nulls":5},1,21,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I22",{"$nulls":5},1,22,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I23",{"$nulls":5},1,23,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I24",{"$nulls":5},1,24,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I25",{"$nulls":5},1,25,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I26",{"$nulls":5},1,26,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I27",{"$nulls":5},1,27,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I28",{"$nulls":5},1,28,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I29",{"$nulls":5},1,29,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I30",{"$nulls":5},1,30,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I31",{"$nulls":5},1,31,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I32",{"$nulls":5},1,32,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I33",{"$nulls":5},1,33,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I34",{"$nulls":5},1,34,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I35",{"$nulls":5},1,35,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I36",{"$nulls":5},1,36,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I37",{"$nulls":5},1,37,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I38",{"$nulls":5},1,38,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I39",{"$nulls":5},1,39,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_I40",{"$nulls":5},1,40,"","",0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_JMI_CELK",{"$nulls":6},41,"Účetní odpisy z jmenovitých investic celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"-",{"$nulls":4},"Odpisy z běžných investic",null,"p.č.odp.s."]
["UO_BI1",{"$nulls":6},42,"  strojní investice  -  odp. skupiny  1",null,1,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI2",{"$nulls":6},43,"  strojní investice  -  odp. skupiny  1a",null,2,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI3",{"$nulls":6},44,"  strojní investice  -  odp. skupiny  2",null,3,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},45,"  strojní investice  -  odp. skupiny  3",null,4,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI4",{"$nulls":6},46,"  stavební investice  -  odp. skupiny 2",null,3,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI5",{"$nulls":6},47,"  stavební investice  -  odp. skupiny 3",null,4,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI6",{"$nulls":6},48,"  stavební investice  -  odp. skupiny 4",null,5,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI7",{"$nulls":6},49,"  stavební investice  -  odp. skupiny 5",null,6,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},50,"  stavební investice  -  odp. skupiny 6",null,7,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI8",{"$nulls":6},51,"  nehmotný IM  - odp.skupiny 1",null,1,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI9",{"$nulls":6},52,"  nehmotný IM  - odp.skupiny 2",null,2,"L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_BI_celk",{"$nulls":6},53,"Účetní odpisy z běžných investic celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UO_SOI_STR",{"$nulls":6},54,"Součty odpisů z investic",null,"strojních (1)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SOI_STA",{"$nulls":6},55,null,null,"stavebních (2)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SOI_NIM",{"$nulls":6},56,null,null,"NIM (3)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UO_SOA_STR",{"$nulls":6},57,"Součty odpisů z aktivací",null,"strojních (10)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SOA_STA",{"$nulls":6},58,null,null,"stavebních (20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SOA_NIM",{"$nulls":6},59,null,null,"NIM (30)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UO_SOTH_STR",{"$nulls":6},60,"Součty odpisů z techn.zhodnocení",null,"strojní IM (100)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SOTH_STA",{"$nulls":6},61,null,null,"stavební IM (200)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SOTH_NIM",{"$nulls":6},62,null,null,"NIM (300)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UO_SO_STR",{"$nulls":6},63,"Součty odpisů",null,"strojních",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SO_STA",{"$nulls":6},64,null,null,"stavebních",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UO_SO_NIM",{"$nulls":6},65,null,null,"NIM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UO_OC",{"$nulls":6},66,"Účetní odpisy celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":40}
[{"$nulls":38},"Část úroků z dlouhodob.úvěrů zvyšující vst.cenu",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"část úroků pro jednu investici nebo rekonstrukci",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":63},"Lineární odpis:"]
[{"$nulls":63},"výše odpisu v obd."]
[{"$nulls":38},"VÝPOČETNÍ  TABULKA  DAŇOVÝCH ODPISŮ",{"$nulls":24},"Zrychlený odpis:"]
[{"$nulls":63},"odpisový koeficient"]
[{"$nulls":38},"vst.","odp.","způs.",{"$nulls":22},"1.období","ost.období"]
[{"$nulls":38},"cena","skup.","odp.",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[{"$nulls":37},1,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},2,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},3,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},4,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},5,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},6,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},7,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1):",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},8,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},9,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},10,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},11,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},12,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},13,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},14,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},15,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},16,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},17,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},18,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},19,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},20,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},21,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},22,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},23,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},24,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},25,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},26,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},27,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},28,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},29,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},30,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},31,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},32,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},33,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},34,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},35,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},36,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},37,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},38,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},39,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[{"$nulls":37},40,0,"","-","Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"DNM (ano=1)",0,0,"Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[{"$nulls":38},"          typ:",null,0,"Odpis lineár.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":38},"t.z.-vst.cena:",null,0,"Odpis zrychl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},7]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"od.cast.",0,1]
[]
[{"$nulls":37},"Výpočet účetních odpisů"]
[]
[{"$nulls":38},"vst.","odp.","způs."]
[{"$nulls":38},"cena","skup.","odp.",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[{"$nulls":37},1,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},2,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},3,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},4,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},5,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},6,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},7,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},8,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},9,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},10,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},11,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},12,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},13,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},14,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},15,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},16,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},17,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},18,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},19,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},20,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},21,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},22,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},23,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},24,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},25,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},26,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},27,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},28,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},29,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},30,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},31,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},32,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},33,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},34,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},35,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},36,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},37,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},38,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},39,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[{"$nulls":37},40,0,"",null,"Počát.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},"č.ř","","Koneč.hodn.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"          typ:",null,1,"Odpis účetní",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":38},"t.z.-vst.cena:",null,0]
[{"$nulls":38},"t.z.-zus.cena:",null,0,"Stáří inv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"odp.částka",0,1]
[]
[]
[]
[]
[]
[{"$nulls":37},"Opačné pořadí sazeb účetních odpisů",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,21]
[{"$nulls":38},"1    DHM strojní",1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.3,0.4,0]
[{"$nulls":38},"1a  DHM strojní",2,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0.15,0.25,0.45,0]
[{"$nulls":38},"2    DHM strojní",3,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.15,0.3,0.3,0.15,0]
[{"$nulls":38},"3    DHM strojní",4,null,4,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.1,0.1,0.1,0.12,0.12,0.12,0.12,0.12,0]
[{"$nulls":38},"2    DHM stavební",3,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0.15,0.2,0.2,0.3,0]
[{"$nulls":38},"3    DHM stavební",4,null,6,0,0,0,0,0,0,0,0,0,0,0,0.08,0.08,0.08,0.08,0.1,0.1,0.12,0.12,0.12,0.12,0]
[{"$nulls":38},"4    DHM stavební",5,null,7,0,0.04,0.04,0.04,0.04,0.04,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.06,0.06,0.06,0.06,0.06,0]
[{"$nulls":38},"5    DHM stavební",6,null,8,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0]
[{"$nulls":38},"6    DHM stavební",7,null,9,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.03,0.03,0.03,0.03,0]
[{"$nulls":38},"1    DNM",1,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.3,0.4,0]
[{"$nulls":38},{"$error":"#REF!"},{"$error":"#REF!"},null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":37},"Opačné pořadí sazeb daňových odpisů",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,21]
[{"$nulls":37},"rovnoměrných",null,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.35,0.3,0]
[{"$nulls":39},2,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.253,0.253,0.253,0.242,0]
[{"$nulls":39},3,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1975,0.1975,0.1975,0.1975,0.21,0]
[{"$nulls":39},4,null,4,0,0,0,0,0,0,0,0,0,0,0,0.094,0.094,0.094,0.094,0.094,0.094,0.094,0.094,0.094,0.155,0]
[{"$nulls":39},5,null,5,0,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.0215,0]
[{"$nulls":39},6,null,6,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.013999999999999999,0]
[{"$nulls":39},7,null,7,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0102,0]
[{"$nulls":37},"zrychlených",null,1,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18888888888888888,0.37777777777777777,0.43333333333333335,0]
[{"$nulls":39},2,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10833333333333328,0.21666666666666665,0.325,0.35,0]
[{"$nulls":39},3,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.06999999999999995,0.13999999999999999,0.20999999999999996,0.27999999999999997,0.30000000000000004,0]
[{"$nulls":39},4,null,11,0,0,0,0,0,0,0,0,0,0,0,0.01777777777777778,0.035555555555555486,0.05333333333333329,0.07111111111111108,0.08888888888888886,0.10666666666666666,0.12444444444444444,0.14222222222222222,0.16,0.2,0]
[{"$nulls":39},5,null,12,0,0.0050000000000000044,0.009999999999999934,0.014999999999999958,0.019999999999999973,0.024999999999999984,0.029999999999999995,0.034999999999999976,0.03999999999999999,0.045,0.04999999999999998,0.05499999999999999,0.060000000000000005,0.06499999999999999,0.06999999999999999,0.075,0.07999999999999999,0.085,0.09,0.095,0.05,0]
[{"$nulls":39},6,null,13,0.022222222222222223,0.024444444444444453,0.02666666666666667,0.028888888888888884,0.031111111111111103,0.033333333333333326,0.03555555555555555,0.03777777777777777,0.04,0.04222222222222223,0.044444444444444446,0.04666666666666666,0.048888888888888885,0.05111111111111111,0.05333333333333333,0.05555555555555555,0.05777777777777778,0.06,0.06222222222222223,0.06444444444444444,0.03333333333333333,0]
[{"$nulls":39},7,null,14,0.024,0.024800000000000003,0.0256,0.0264,0.0272,0.028,0.028799999999999996,0.0296,0.0304,0.0312,0.031999999999999994,0.032799999999999996,0.0336,0.0344,0.0352,0.036000000000000004,0.0368,0.0376,0.0384,0.0392,0.02,0]
[]
[{"$nulls":37},"Normální pořadí sazeb daňových odpisů",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,21]
[{"$nulls":37},"rovnoměrných",null,1,null,1,0.3,0.35,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},2,null,2,0.242,0.253,0.253,0.253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},3,null,3,0.21,0.1975,0.1975,0.1975,0.1975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},4,null,4,0.155,0.094,0.094,0.094,0.094,0.094,0.094,0.094,0.094,0.094,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},5,null,5,0.0215,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0.051500000000000004,0,0]
[{"$nulls":39},6,null,6,0.013999999999999999,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0.034,0]
[{"$nulls":39},7,null,7,0.0102,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0.0202,0]
[{"$nulls":37},"zrychlených",null,1,null,1,0.43333333333333335,0.37777777777777777,0.18888888888888888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},2,null,2,0.35,0.325,0.21666666666666665,0.10833333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},3,null,3,0.30000000000000004,0.27999999999999997,0.20999999999999996,0.13999999999999999,0.06999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},4,null,4,0.2,0.16,0.14222222222222222,0.12444444444444444,0.10666666666666666,0.08888888888888886,0.07111111111111108,0.05333333333333329,0.035555555555555486,0.01777777777777778,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":39},5,null,5,0.05,0.095,0.09,0.085,0.07999999999999999,0.075,0.06999999999999999,0.06499999999999999,0.060000000000000005,0.05499999999999999,0.04999999999999998,0.045,0.03999999999999999,0.034999999999999976,0.029999999999999995,0.024999999999999984,0.019999999999999973,0.014999999999999958,0.009999999999999934,0.0050000000000000044,0]
[{"$nulls":39},6,null,6,0.03333333333333333,0.06444444444444444,0.06222222222222223,0.06,0.05777777777777778,0.05555555555555555,0.05333333333333333,0.05111111111111111,0.048888888888888885,0.04666666666666666,0.044444444444444446,0.04222222222222223,0.04,0.03777777777777777,0.03555555555555555,0.033333333333333326,0.031111111111111103,0.028888888888888884,0.02666666666666667,0.024444444444444453,0.022222222222222223,0]
[{"$nulls":39},7,null,7,0.02,0.0392,0.0384,0.0376,0.0368,0.036000000000000004,0.0352,0.0344,0.0336,0.032799999999999996,0.031999999999999994,0.0312,0.0304,0.0296,0.028799999999999996,0.028,0.0272,0.0264,0.0256,0.024800000000000003,0.024,0]
[]
[]
[]
[{"$nulls":45},"zvýšení v 1.roce"]
[{"$nulls":42},"zvýsení","1.rok",0,10,15,20]
[{"$nulls":37},"Upravené rovnoměrné sazby  v 1. a dalších letech",null,null,null,1,10,30,40,35,32.5,30]
[{"$nulls":37},"daňové",null,null,null,2,10,24.2,28.6,25.3,23.6,21.9]
[{"$nulls":41},3,10,21,22.25,19.75,18.5,17.25]
[{"$nulls":41},4,10,15.5,10.5,9.4,9,8.4]

{"sheet":"VS_odpisové_sazby","index":73,"n_rows":211,"n_cols":18,"rows_kept":211,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ODSA",{"$nulls":6},"skupina",null,"zivot","RO_1O","RO_OO","RO_TZ","ZO_1O","ZO_OO","ZO_TZ",null,"ZO_SN_1O"]
[null,1]
[]
[{"$nulls":7},"III.5.5 Odpisové sazby"]
[{"$nulls":7},"Autoservis"]
[]
[]
[{"$nulls":7},"Odpisová","skupina","život-"," % pro  rovnom.odp.",null,null," koef.pro zrychlené odp.",null,null,null,"zvýšení odp.s."]
[{"$nulls":7},"p.č.","označení","nost","1.ob.","ost.ob.","tech.zh.","1.ob.","ost.ob.","tech.zh.",null,"v 1.roce pro b.i."]
["S0",{"$nulls":6},0,null,0,0,0,0,0,0,0,null,0]
["S1",{"$nulls":6},1,1,3,20,40,33.3,3,4,3,null,10]
["S1A",{"$nulls":6},2,"1a",4,14.2,28.6,25,4,5,4,null,10]
["S3",{"$nulls":6},3,2,5,11,22.25,20,5,6,5,null,10]
["S4",{"$nulls":6},4,3,10,5.5,10.5,10,10,11,10,null,10]
["S5",{"$nulls":6},5,4,20,2.15,5.15,5,20,21,20]
["S6",{"$nulls":6},6,5,30,1.4,3.4,3.4,30,31,30]
["S7",{"$nulls":6},7,6,50,1.02,2.02,2,50,51,50]
["SX",{"$nulls":7},6]
{"$rows_empty":189}
[{"$nulls":17},0]
[{"$nulls":17},10]
[{"$nulls":17},15]
[{"$nulls":17},20]

{"sheet":"VS_sazby_úč_odp","index":74,"n_rows":20,"n_cols":34,"rows_kept":20,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40ODSU",{"$nulls":6},"druh","odp_skup","zivot","obd_1","obd_2","obd_3","obd_4","obd_5","obd_6","obd_7","obd_8","obd_9","obd_10","obd_11","obd_12","obd_13","obd_14","obd_15","obd_16","obd_17","obd_18","obd_19","obd_20","obd_21"]
[null,1]
[]
[{"$nulls":7},"III.5.6 Odpisové sazby"]
[{"$nulls":7},"          pro účetní odpisy"]
[{"$nulls":7},"Autoservis"]
[]
[]
[{"$nulls":7},"Druh","p.č.","život-",null,"odpisové sazby pro jednotlivá období životnosti investice (%)"]
[{"$nulls":7},"investice","odp.skupiny","nost",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["stroj_1",{"$nulls":6},"1    DHM strojní",1,3,40,30,30,{"$nulls":20},100]
["stroj_1a",{"$nulls":6},"1a  DHM strojní",2,4,45,25,15,15,{"$nulls":19},100]
["stroj_2",{"$nulls":6},"2    DHM strojní",3,5,15,30,30,15,10,{"$nulls":18},100]
["stroj_3",{"$nulls":6},"3    DHM strojní",4,10,12,12,12,12,12,10,10,10,5,5,{"$nulls":13},100]
["stav_1",{"$nulls":6},"2    DHM stavební",3,5,30,20,20,15,15,{"$nulls":18},100]
["stav_2",{"$nulls":6},"3    DHM stavební",4,10,12,12,12,12,10,10,8,8,8,8,{"$nulls":13},100]
["stav_3",{"$nulls":6},"4    DHM stavební",5,20,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,null,null,null,100]
["stav_4",{"$nulls":6},"5    DHM stavební",6,30,4,4,4,4,4,4,4,4,4,4,2,2,2,2,2,2,2,2,2,2,2,null,null,62]
["stav_6",{"$nulls":6},"6    DHM stavební",7,50,3,3,3,3,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,null,null,37.5]
["NIM_1",{"$nulls":6},"1    DNM",1,3,40,30,30,{"$nulls":20},100]

{"sheet":"MO_model_dob_obratu","index":75,"n_rows":242,"n_cols":33,"rows_kept":242,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MOAK",{"$nulls":7},"t_cesky","cesky","BAZE","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,3,{"$nulls":4},"Dílčí popis"]
[]
[{"$nulls":8},"III.6.1 Modely oběžných aktiv a krátkod.závazků"]
[{"$nulls":8},"Autoservis"]
[]
[{"$nulls":11},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"+",{"$nulls":6},"Dle dob obratu",null,"Základna pro výpočet d.o."]
["ZC_O",{"$nulls":6},1,"Zásoby celkem","Doba obratu (dny)","V+Z",187.40722596448254,50.806691081856876,43.980646004969266,43.85123294968668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZC_S",null,"-",{"$nulls":6},"stav (tis.Kč)",null,8501,8555,8408,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZM_O",{"$nulls":4},"Vstup",205,2,"Zásoby materiálu","Doba obratu (dny)","V",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZM_S",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZNV_O",{"$nulls":4},"Obraty",205,3,"Zásoby nedokončené výroby","Doba obratu (dny)","V",3.7697489283527252,2.12919760793849,3.1361656461082004,3.8157550379481813,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["ZNV_S",{"$nulls":8},"stav (tis.Kč)",null,171,90,276,324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZV_O",{"$nulls":4},"Vstup",205,4,"Zásoby výrobků","Doba obratu (dny)","V",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZV_S",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZ_O",{"$nulls":4},"Obraty",208,5,"Zásoby zboží","Doba obratu (dny)","NPZ",66.67556029882604,77.42181347018622,82.9443263918402,78.0357605597305,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["ZZ_S",{"$nulls":8},"stav (tis.Kč)",null,8330,8465,8132,8365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_O",{"$nulls":6},6,"Dlouhodobé pohledávky celkem","Doba obratu (dny)","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DP_S",null,"-",{"$nulls":6},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DPOS_O",{"$nulls":4},"Vstup",206,7,"Dlouh.pohledávky z obch.styku","Doba obratu (dny)","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DPOS_S",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["JDP_O",{"$nulls":4},"Vstup",206,8,"Jiné dlouhodobé pohledávky","Doba obratu (dny)","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["JDP_S",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KP_O",{"$nulls":6},9,"Krátkodobé pohledávky celkem","Doba obratu (dny)","V+Z",140.89161053276177,30.91754924279917,23.9309533150255,27.93377539147379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KP_S",null,"-",{"$nulls":6},"stav (tis.Kč)",null,6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KPOS_O",{"$nulls":4},"Obraty",206,10,"Krátk.pohledávky z obch.styku","Doba obratu (dny)","V+Z",140.89161053276177,30.91754924279917,23.9309533150255,27.93377539147379,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["KPOS_S",{"$nulls":8},"stav (tis.Kč)",null,6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["JKP_O",{"$nulls":4},"Vstup",206,11,"Jiné krátkodobé pohledávky","Doba obratu (dny)","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["JKP_S",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KZ_O",{"$nulls":6},12,"Krátkodobé závazky celkem","Doba obratu (dny)","V+Z",250.4788732394366,86.66534692665545,75.03596181509089,73.46053018939341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KZ_S",null,"-",{"$nulls":6},"stav (tis.Kč)",null,11362,14593,14345,14556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KZOS_O",{"$nulls":4},"Obraty",206,13,"Krátk.závazky z obch.styku","Doba obratu (dny)","V+Z",0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["KZOS_S",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZZAM_O",{"$nulls":4},"Obraty",210,14,"Závazky k zaměstnancům","Doba obratu (dny)","ON",16.05910643340071,17.83554928322068,15.0847582006311,15.881185206970075,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["ZZAM_S",{"$nulls":8},"stav (tis.Kč)",null,640,667,571,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZSZ_O",{"$nulls":4},"Obraty",213,15,"Závazky ze soc.zabezpečení","Doba obratu (dny)","SZP",39.02632323804132,42.633002705139766,37.658246656760774,69.3048128342246,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
["ZSZ_S",{"$nulls":8},"stav (tis.Kč)",null,383,394,352,648.0000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["JKZ_O",{"$nulls":4},"Vstup",206,16,"Jiné krátkodobé závazky","Doba obratu (dny)","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["JKZ_S",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"Dle podílů na položkách z výkazu zisků a ztrát",null,"Základna pro výpočet podílů"]
["P_ZC",{"$nulls":6},1,"Zásoby celkem","Podíly v %","V+Z",52.05756276791182,14.112969744960242,12.216846112491464,12.180898041579633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_ZC",null,"-",{"$nulls":6},"stav (tis.Kč)",null,8501,8555,8408,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_ZM",{"$nulls":5},211,2,"Zásoby materiálu","Podíl v %","SME",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_ZM",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_ZNV",{"$nulls":5},205,3,"Zásoby nedokončené výroby","Podíly v %","V",1.0471524800979792,0.5914437799829139,0.8711571239189445,1.0599319549856059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_ZNV",{"$nulls":8},"stav (tis.Kč)",null,171,90,276,324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_ZV",{"$nulls":5},205,4,"Zásoby výrobků","Podíly v %","V",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_ZV",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_ZZ",{"$nulls":5},208,5,"Zásoby zboží","Podíly v %","NPZ",18.520988971896124,21.50605929727395,23.040090664400058,21.676600155480696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_ZZ",{"$nulls":8},"stav (tis.Kč)",null,8330,8465,8132,8365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_DP",{"$nulls":6},6,"Dlouhodobé pohledávky celkem","Podíly v %","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_DP",null,"-",{"$nulls":6},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_DPOS",{"$nulls":5},206,7,"Dlouh.pohledávky z obch.styku","Podíly v %","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_DPOS",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_JDP",{"$nulls":5},206,8,"Jiné dlouhodobé pohledávky","Podíly v %","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_JDP",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_KP",{"$nulls":6},9,"Krátkodobé pohledávky celkem","Podíly v %","V+Z",39.136558481322716,8.588208122999768,6.647487031951528,7.7593820531871645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_KP",null,"-",{"$nulls":6},"stav (tis.Kč)",null,6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_KPOS",{"$nulls":5},206,10,"Krátk.pohledávky z obch.styku","Podíly v %","V+Z",39.136558481322716,8.588208122999768,6.647487031951528,7.7593820531871645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_KPOS",{"$nulls":8},"stav (tis.Kč)",null,6391,5205.999999999999,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_JKP",{"$nulls":5},206,11,"Jiné krátkodobé pohledávky","Podíly v %","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_JKP",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_KZ",{"$nulls":6},12,"Krátkodobé závazky celkem","Podíly v %","V+Z",69.5774647887324,24.073707479626513,20.843322726414137,20.405702830387057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_KZ",null,"-",{"$nulls":6},"stav (tis.Kč)",null,11362,14593,14345,14556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_KZOS",{"$nulls":5},206,13,"Krátk.závazky z obch.styku","Podíly v %","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_KZOS",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_ZZAM",{"$nulls":5},210,14,"Závazky k zaměstnancům","Podíly v %","ON",4.460862898166864,4.954319245339078,4.190210611286417,4.411440335269465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_ZZAM",{"$nulls":8},"stav (tis.Kč)",null,640,667,571,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_ZSZ",{"$nulls":5},213,15,"Závazky ze soc.zabezpečení","Podíly v %","SZP",10.840645343900368,11.842500751427712,10.460624071322437,19.25133689839572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_ZSZ",{"$nulls":8},"stav (tis.Kč)",null,383,394,352,647.9999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P_JKZ",{"$nulls":5},206,16,"Jiné krátkodobé závazky","Podíly v %","V+Z",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S2_JKZ",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"-",{"$nulls":6},"Dle temp růstu položek z výkazu zisků a ztrát",null,"Základna pro výpočet temp"]
["T_ZC",{"$nulls":6},1,"Zásoby celkem","tempo růstu %","V+Z"," -",271.2063686466626,13.53558349005246,3.647036601136248,-100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_ZC",null,"-",{"$nulls":6},"stav (tis.Kč)",null,8501,8555,8408,8689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_ZM",{"$nulls":5},211,2,"Zásoby materiálu","tempa růstu %","SME"," -",-0.32131381649410923,339.86389684813753,-2.915072062535624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_ZM",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_ZNV",{"$nulls":5},205,3,"Zásoby nedokončené výroby","tempa růstu %","V"," -",-6.8156766687079,108.2013537490964,-3.5161921595858847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_ZNV",{"$nulls":8},"stav (tis.Kč)",null,171,90,276,324,324,324,324,324,324,324,324,324,324,324,324,324,324,324,324,324,324]
["T_ZV",{"$nulls":5},205,4,"Zásoby výrobků","tempa růstu %","V"," -",-6.8156766687079,108.2013537490964,-3.5161921595858847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_ZV",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_ZZ",{"$nulls":5},208,5,"Zásoby zboží","tempa růstu %","NPZ"," -",-12.484436143721096,-10.330022103096974,9.33559994333475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_ZZ",{"$nulls":8},"stav (tis.Kč)",null,8330,8465,8132,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365,8365]
["T_DP",{"$nulls":6},6,"Dlouhodobé pohledávky celkem","tempo růstu %","V+Z","-",271.2063686466626,13.53558349005246,3.647036601136248,-100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_DP",null,"-",{"$nulls":6},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_DPOS",{"$nulls":5},206,7,"Dlouh.pohledávky z obch.styku","tempa růstu %","V+Z"," -",271.2063686466626,13.53558349005246,3.647036601136248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_DPOS",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_JDP",{"$nulls":5},206,8,"Jiné dlouhodobé pohledávky","tempa růstu %","V+Z"," -",271.2063686466626,13.53558349005246,3.647036601136248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_JDP",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_KP",{"$nulls":6},9,"Krátkodobé pohledávky celkem","tempo růstu %","V+Z","-",271.2063686466626,13.53558349005246,3.647036601136248,-100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_KP",null,"-",{"$nulls":6},"stav (tis.Kč)",null,6391,5206,4575,5535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_KPOS",{"$nulls":5},206,10,"Krátk.pohledávky z obch.styku","tempa růstu %","V+Z"," -",271.2063686466626,13.53558349005246,3.647036601136248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_KPOS",{"$nulls":8},"stav (tis.Kč)",null,6391,5206,4575,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535,5535]
["T_JKP",{"$nulls":5},206,11,"Jiné krátkodobé pohledávky","tempa růstu %","V+Z"," -",271.2063686466626,13.53558349005246,3.647036601136248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_JKP",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_KZ",{"$nulls":6},12,"Krátkodobé závazky celkem","tempo růstu %","V+Z","-",271.2063686466626,13.53558349005246,3.647036601136248,-100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_KZ",null,"-",{"$nulls":6},"stav (tis.Kč)",null,11362,14593,14345,14556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_KZOS",{"$nulls":5},206,13,"Krátk.závazky z obch.styku","tempa růstu %","V+Z"," -",271.2063686466626,13.53558349005246,3.647036601136248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_KZOS",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T_ZZAM",{"$nulls":5},210,14,"Závazky k zaměstnancům","tempa růstu %","ON"," -",-6.161566878092981,1.2181534576246007,-0.1907976810743377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_ZZAM",{"$nulls":8},"stav (tis.Kč)",null,640,667,571,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
["T_ZSZ",{"$nulls":5},213,15,"Závazky ze soc.zabezpečení","tempa růstu %","SZP"," -",-5.830738748938579,1.1421701232341448,0.029717682020802376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_ZSZ",{"$nulls":8},"stav (tis.Kč)",null,383,394,352,648,648,648,648,648,648,648,648,648,648,648,648,648,648,648,648,648,648]
["T_JKZ",{"$nulls":5},206,16,"Jiné krátkodobé závazky","tempa růstu %","V+Z"," -",271.2063686466626,13.53558349005246,3.647036601136248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S3_JKZ",{"$nulls":8},"stav (tis.Kč)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":87}
[{"$nulls":8},"Neredukované náklady pro VS"]
[{"$nulls":8},"Ostatní nákln na mat. en. A služby",null,null,0,0,0,4660,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Přímé náklady bez modelu",null,null,0,0,0,11623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Přímé náklady s modelem",null,null,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":9},"Base_OA"]
[{"$nulls":8},"Tržby z obch.zboží","Z",204,0,45401,37141,40765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Tržby za výrobky a služby","V",205,16330,15217,31682,30568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Tržby oboje","V+Z",206,16330,60618,68823,71333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Výrobní spotřeba","VS",207,8487,8628,16957,16283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Náklady na prodané zboží","NPZ",208,44976,39361,35295,38590,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"VS + nákl.na prod.zboží","VS+NPZ",209,53463,47989,52252,54873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Osobní náklady","ON",210,14347,13463,13627,13601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Spotřeba materiálu a energie","SME",211,2801,2792,12281,11923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Mzdové náklady","MZD",212,10338,9713,9897,9867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},"Sociální a zdravotní pojištění","SZP",213,3533,3327,3365,3366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":9},"Alternativní base "]
[{"$nulls":9},"pro dopočet dob obratu"]
["BAZE_1_1",{"$nulls":8},"Tržby za výrobky a zboží","V+Z"]
["BAZE_1_2",{"$nulls":8},"Výrobní spotřeba","VS"]
[]
["BAZE_2_1",{"$nulls":8},"Tržby za výrobky","V"]
["BAZE_2_2",{"$nulls":9},"SME"]
[]
["BAZE_3_1",{"$nulls":8},"Tržby za výrobky","V"]
["BAZE_3_2",{"$nulls":9},"VS"]
[]
["BAZE_4_1",{"$nulls":8},"Tržby za zboží","Z"]
["BAZE_4_2",{"$nulls":8},"Náklady na prodané zboží","NPZ"]
[]
["BAZE_5_1",{"$nulls":8},"Tržby za výrobky a zboží","V+Z"]
["BAZE_5_2",{"$nulls":8},"výr.spotřeba a nákl.na prod.zb.","VS+NPZ"]
[]
["BAZE_6_1",{"$nulls":8},"Tržby za výrobky a zboží","V+Z"]
["BAZE_6_2",{"$nulls":8},"Osobní náklady","ON"]
["BAZE_6_3",{"$nulls":8},"Mzdové náklady","MZD"]
[]
["BAZE_7_1",{"$nulls":8},"Tržby za výrobky a zboží","V+Z"]
["BAZE_7_2",{"$nulls":8},"Osobní náklady","ON"]
["BAZE_7_3",{"$nulls":8},"Soc. a zdr. Pojištění","SZP"]
[]
[]
[{"$nulls":9},"DPH v posl. roce historie",17.5]
[{"$nulls":9},"koef pro přepočet DPH",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"SY_doby_obratu","index":76,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["Název","Jm. oblasti","Jméno tlačítka","Vzorec (mezera na začátku)","Stav"]
["Zásoby materiálu","DO_MAT","TL_DO_MAT"," =MO_model_dob_obratu!K12","Vstup"]
["Zásoby nedok.výroby","DO_VYR","TL_DO_VYR"," =MO_model_dob_obratu!K14","Obraty"]
["Zásoby výrobků","DO_VYROBKY","TL_DO_VYROBKY"," =MO_model_dob_obratu!K16","Vstup"]
["Zásoby zboží","DO_ZBOZI","TL_DO_ZBOZI"," =MO_model_dob_obratu!K18","Obraty"]
["Dlouhodobé pohledávky","DO_DL_POH","TL_DO_DL_POH"," =MO_model_dob_obratu!K22","Vstup"]
["Jiné dlouhod.pohledávky","DO_JINE_DL_POH","TL_DO_JINE_DL_POH"," =MO_model_dob_obratu!K24","Vstup"]
["Krátkodobé pohledávky","DO_KR_POH","TL_DO_KR_POH"," =MO_model_dob_obratu!K28","Obraty"]
["Jiné krátkodb.pohledávky","DO_JINE_KR_POH","TL_DO_JINE_KR_POH"," =MO_model_dob_obratu!K30","Vstup"]
["Krátkodobé závazky","DO_KR_ZAV","TL_DO_KR_ZAV"," =MO_model_dob_obratu!K34","Obraty"]
["Závazky k zaměstnancům","DO_ZAV_ZAM","TL_DO_ZAV_ZAM"," =MO_model_dob_obratu!K36","Obraty"]
["Závazky ze soc.zabezpeč.","DO_ZAV_SOC","TL_DO_ZAV_SOC"," =MO_model_dob_obratu!K38","Obraty"]
["Jiné krátkodob.závazky","DO_JINE_KR_ZAV","TL_DO_JINE_KR_ZAV"," =MO_model_dob_obratu!K40","Vstup"]
[]
[]
[]
[]
[]
[null,"Radku_MOA"]
["Počet řádků jednoho modelu OA",34]
[]
[null,"Model_OA"]
["Zvolený model OA","Obraty"]

{"sheet":"MO_nakoupené_zboží","index":77,"n_rows":59,"n_cols":32,"rows_kept":59,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40NAZB",{"$nulls":5},"_PS",null,"NAZEV","DRUH","DOD","TR","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,{"$nulls":5},"Popis"]
[]
[{"$nulls":8},"III.7.1 Nakoupené zboží v peněžním vyjádření"]
[{"$nulls":8},"Autoservis"]
[]
[]
["_PR",{"$nulls":4},1,null,null,"název","druh","dodavatel","tempo",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Z1",{"$nulls":5},"z",1,"automobily Škoda",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0]
["Z2",{"$nulls":5},"z",2]
["Z3",{"$nulls":5},"z",3]
["Z4",{"$nulls":5},"z",4]
["Z5",{"$nulls":5},"z",5]
["Z6",{"$nulls":5},"z",6]
["Z7",{"$nulls":5},"z",7]
["Z8",{"$nulls":5},"z",8]
["Z9",{"$nulls":5},"z",9]
["Z10",{"$nulls":5},"z",10]
["Z11",{"$nulls":5},"z",11]
["Z12",{"$nulls":5},"z",12]
["Z13",{"$nulls":5},"z",13]
["Z14",{"$nulls":5},"z",14]
["Z15",{"$nulls":5},"z",15]
["Z16",{"$nulls":5},"z",16]
["Z17",{"$nulls":5},"z",17]
["Z18",{"$nulls":5},"z",18]
["Z19",{"$nulls":5},"z",19]
["Z20",{"$nulls":5},"z",20]
["Z21",{"$nulls":5},"z",21]
["Z22",{"$nulls":5},"z",22]
["Z23",{"$nulls":5},"z",23]
["Z24",{"$nulls":5},"z",24]
["Z25",{"$nulls":5},"z",25]
["Z26",{"$nulls":5},"z",26]
["Z27",{"$nulls":5},"z",27]
["Z28",{"$nulls":5},"z",28]
["Z29",{"$nulls":5},"z",29]
["Z30",{"$nulls":5},"z",30]
["Z31",{"$nulls":5},"z",31]
["Z32",{"$nulls":5},"z",32]
["Z33",{"$nulls":5},"z",33]
["Z34",{"$nulls":5},"z",34]
["Z35",{"$nulls":5},"z",35]
["Z36",{"$nulls":5},"z",36]
["Z37",{"$nulls":5},"z",37]
["Z38",{"$nulls":5},"z",38]
["Z39",{"$nulls":5},"z",39]
["Z40",{"$nulls":5},"z",40]
["Z41",{"$nulls":5},"z",41]
["Z42",{"$nulls":5},"z",42]
["Z43",{"$nulls":5},"z",43]
["Z44",{"$nulls":5},"z",44]
["Z45",{"$nulls":5},"z",45]
["Z46",{"$nulls":5},"z",46]
["Z47",{"$nulls":5},"z",47]
["Z48",{"$nulls":5},"z",48]
["Z49",{"$nulls":5},"z",49]
["Z50",{"$nulls":5},"z",50]
["NNPZ","-",{"$nulls":5},51,"Náklady na obchodní zboží celkem",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_marže","index":78,"n_rows":202,"n_cols":33,"rows_kept":202,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40MARZ",{"$nulls":10},"ID","TR","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,{"$nulls":6},"Popis"]
[]
[{"$nulls":8},"III.7.2 Marže nebo prodej v tis.Kč"]
[{"$nulls":8},"Autoservis"]
[{"$nulls":5},1]
[]
[{"$nulls":8},"název","druh","dodavatel","ident.","tempo",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Z1",{"$nulls":4},"z",null,1,"automobily Škoda","","","M",2,null,null,null,5.5,5.61,5.7222,5.836644,5.9533768799999995,6.0724444176,6.193893305952,6.31777117207104,6.4441265955124605,6.57300912742271,6.704469309971164,6.838558696170587,6.975329870093999,7.114836467495879,7.257133196845796,7.402275860782712,7.550321377998366]
["Z2",{"$nulls":4},"z",null,2,"","",""]
["Z3",{"$nulls":4},"z",null,3,"","",""]
["Z4",{"$nulls":4},"z",null,4,"","",""]
["Z5",{"$nulls":4},"z",null,5,"","",""]
["Z6",{"$nulls":4},"z",null,6,"","",""]
["Z7",{"$nulls":4},"z",null,7,"","",""]
["Z8",{"$nulls":4},"z",null,8,"","",""]
["Z9",{"$nulls":4},"z",null,9,"","",""]
["Z10",{"$nulls":4},"z",null,10,"","",""]
["Z11",{"$nulls":4},"z",null,11,"","",""]
["Z12",{"$nulls":4},"z",null,12,"","",""]
["Z13",{"$nulls":4},"z",null,13,"","",""]
["Z14",{"$nulls":4},"z",null,14,"","",""]
["Z15",{"$nulls":4},"z",null,15,"","",""]
["Z16",{"$nulls":4},"z",null,16,"","",""]
["Z17",{"$nulls":4},"z",null,17,"","",""]
["Z18",{"$nulls":4},"z",null,18,"","",""]
["Z19",{"$nulls":4},"z",null,19,"","",""]
["Z20",{"$nulls":4},"z",null,20,"","",""]
["Z21",{"$nulls":4},"z",null,21,"","",""]
["Z22",{"$nulls":4},"z",null,22,"","",""]
["Z23",{"$nulls":4},"z",null,23,"","",""]
["Z24",{"$nulls":4},"z",null,24,"","",""]
["Z25",{"$nulls":4},"z",null,25,"","",""]
["Z26",{"$nulls":4},"z",null,26,"","",""]
["Z27",{"$nulls":4},"z",null,27,"","",""]
["Z28",{"$nulls":4},"z",null,28,"","",""]
["Z29",{"$nulls":4},"z",null,29,"","",""]
["Z30",{"$nulls":4},"z",null,30,"","",""]
["Z31",{"$nulls":4},"z",null,31,"","",""]
["Z32",{"$nulls":4},"z",null,32,"","",""]
["Z33",{"$nulls":4},"z",null,33,"","",""]
["Z34",{"$nulls":4},"z",null,34,"","",""]
["Z35",{"$nulls":4},"z",null,35,"","",""]
["Z36",{"$nulls":4},"z",null,36,"","",""]
["Z37",{"$nulls":4},"z",null,37,"","",""]
["Z38",{"$nulls":4},"z",null,38,"","",""]
["Z39",{"$nulls":4},"z",null,39,"","",""]
["Z40",{"$nulls":4},"z",null,40,"","",""]
["Z41",{"$nulls":4},"z",null,41,"","",""]
["Z42",{"$nulls":4},"z",null,42,"","",""]
["Z43",{"$nulls":4},"z",null,43,"","",""]
["Z44",{"$nulls":4},"z",null,44,"","",""]
["Z45",{"$nulls":4},"z",null,45,"","",""]
["Z46",{"$nulls":4},"z",null,46,"","",""]
["Z47",{"$nulls":4},"z",null,47,"","",""]
["Z48",{"$nulls":4},"z",null,48,"","",""]
["Z49",{"$nulls":4},"z",null,49,"","",""]
["Z50",{"$nulls":4},"z",null,50,"","",""]
{"$rows_empty":142}
[{"$nulls":11},"M"]
[{"$nulls":11},"P"]

{"sheet":"MO_prodané_zboží","index":79,"n_rows":59,"n_cols":31,"rows_kept":59,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PRZB",{"$nulls":10},"OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1,2,{"$nulls":5},"Popis"]
[]
[{"$nulls":8},"III.7.3 Prodané zboží v peněžním vyjádření"]
[{"$nulls":8},"Autoservis"]
[{"$nulls":5},1]
[]
[{"$nulls":8},"název","druh","dodavatel",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Z1",{"$nulls":5},"z",1,"automobily Škoda","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z2",{"$nulls":5},"z",2,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z3",{"$nulls":5},"z",3,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z4",{"$nulls":5},"z",4,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z5",{"$nulls":5},"z",5,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z6",{"$nulls":5},"z",6,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z7",{"$nulls":5},"z",7,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z8",{"$nulls":5},"z",8,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z9",{"$nulls":5},"z",9,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z10",{"$nulls":5},"z",10,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z11",{"$nulls":5},"z",11,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z12",{"$nulls":5},"z",12,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z13",{"$nulls":5},"z",13,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z14",{"$nulls":5},"z",14,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z15",{"$nulls":5},"z",15,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z16",{"$nulls":5},"z",16,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z17",{"$nulls":5},"z",17,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z18",{"$nulls":5},"z",18,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z19",{"$nulls":5},"z",19,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z20",{"$nulls":5},"z",20,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z21",{"$nulls":5},"z",21,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z22",{"$nulls":5},"z",22,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z23",{"$nulls":5},"z",23,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z24",{"$nulls":5},"z",24,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z25",{"$nulls":5},"z",25,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z26",{"$nulls":5},"z",26,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z27",{"$nulls":5},"z",27,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z28",{"$nulls":5},"z",28,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z29",{"$nulls":5},"z",29,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z30",{"$nulls":5},"z",30,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z31",{"$nulls":5},"z",31,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z32",{"$nulls":5},"z",32,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z33",{"$nulls":5},"z",33,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z34",{"$nulls":5},"z",34,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z35",{"$nulls":5},"z",35,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z36",{"$nulls":5},"z",36,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z37",{"$nulls":5},"z",37,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z38",{"$nulls":5},"z",38,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z39",{"$nulls":5},"z",39,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z40",{"$nulls":5},"z",40,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z41",{"$nulls":5},"z",41,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z42",{"$nulls":5},"z",42,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z43",{"$nulls":5},"z",43,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z44",{"$nulls":5},"z",44,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z45",{"$nulls":5},"z",45,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z46",{"$nulls":5},"z",46,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z47",{"$nulls":5},"z",47,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z48",{"$nulls":5},"z",48,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z49",{"$nulls":5},"z",49,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Z50",{"$nulls":5},"z",50,"","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TZOZ","-",{"$nulls":5},51,"Tržby za obchodní zboží celkem",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MO_komp_pronájem_pronajímatel","index":80,"n_rows":92,"n_cols":30,"rows_kept":92,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40KPPR",{"$nulls":5},"_PS",null,null,"STRU","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"III.8.1 Komplexní pronájem - pronajímatel"]
[{"$nulls":8},"Autoservis"]
[]
[]
["_PR",{"$nulls":5},false,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[{"$nulls":8},"Nájemné"]
["NAJ",{"$nulls":6},1,"Výše nájemného (tis.Kč)"]
[]
[{"$nulls":8},"Odpisy pronajímaného majetku"]
[{"$nulls":9},"struktura","","","","zadání  odpisů","","","","",""]
["OD_NIM",{"$nulls":6},2,"DNM (software)"]
["OD_HIMSTA",{"$nulls":6},3,"DHM stavební"]
["OD_HIMSTR",{"$nulls":6},4,"DHM strojní"]
["OD_POZ",{"$nulls":6},5,"Pozemky"]
["OD_CELK",{"$nulls":6},6,"Celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Stavy pronajímaného majetku"]
["ST_NIM",{"$nulls":6},7,"DNM (software)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_HIMSTA",{"$nulls":6},8,"DHM stavební",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_HIMSTR",{"$nulls":6},9,"DHM strojní",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_POZ",{"$nulls":6},10,"Pozemky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_CELK",{"$nulls":6},11,"Celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Změny stavu majetku pronajímatele"]
["ZS_NIM",{"$nulls":6},12,"DNM (software)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_HIMSTA",{"$nulls":6},13,"DHM stavební",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_HIMSTR",{"$nulls":6},14,"DHM strojní",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_POZ",{"$nulls":6},15,"Pozemky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_CELK",{"$nulls":6},16,"Celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Promítnutí do výkazů"]
["POHPR",{"$nulls":6},17,"Pohledávky z pronájmu - přenos do maj.rozvahy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UPOHPR",{"$nulls":6},18,"Úhrada pohledávek z pronájmu - přenos do pen.toků",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VFI",{"$nulls":6},19,"Výnosy z dlouhod. finančního maj. - přenos do výsledovky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":54}
["VOZO"]

{"sheet":"MO_komp_pronájem_nájemce","index":81,"n_rows":92,"n_cols":30,"rows_kept":92,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40KPNA",{"$nulls":8},"STRU","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21"]
[null,1]
[]
[{"$nulls":8},"III.8.2 Komplexní pronájem - nájemce"]
[{"$nulls":8},"Autoservis"]
[]
[]
[{"$nulls":10},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[{"$nulls":8},"Nájemné"]
["NAJ",{"$nulls":6},1,"Výše nájemného (tis.Kč)"]
[]
[{"$nulls":8},"Odpisy pronajímaného majektu"]
[{"$nulls":9},"struktura","","","","zadání  odpisů","","","","",""]
["OD_NIM",{"$nulls":6},2,"DNM (software)"]
["OD_HIMSTA",{"$nulls":6},3,"DHM stavební"]
["OD_HIMSTR",{"$nulls":6},4,"DHM strojní"]
["OD_POZ",{"$nulls":6},5,"Pozemky"]
["OD_CELK",{"$nulls":6},6,"Celkem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Stavy pronajímaného majetku"]
["ST_NIM",{"$nulls":6},7,"DNM (software)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_HIMSTA",{"$nulls":6},8,"DHM stavební",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_HIMSTR",{"$nulls":6},9,"DHM strojní",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_POZ",{"$nulls":6},10,"Pozemky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST_CELK",{"$nulls":6},11,"Celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Změny stavu majetku nájemce"]
["ZS_NIM",{"$nulls":6},12,"DNM (software)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_HIMSTA",{"$nulls":6},13,"DHM stavební",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_HIMSTR",{"$nulls":6},14,"DHM strojní",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_POZ",{"$nulls":6},15,"Pozemky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ZS_CELK",{"$nulls":6},16,"Celkem",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":8},"Promítnutí do výkazů"]
["ZAVPR",{"$nulls":6},17,"Závazky z pronájmu - přenos do rozvahy",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UZAVPR",{"$nulls":6},18,"Úhrada závazků z pronájmu - přenos do pen.toků",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OSSL",{"$nulls":6},19,"Úhrada z položky Ostatní služby - přenos do výsledovky",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":54}
["VOZO"]

{"sheet":"MO_tornado","index":82,"n_rows":22,"n_cols":23,"rows_kept":22,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40_TORNADO",{"$nulls":6},"CR","NAME","HVZD","SMER","OK_M","HP_MIN","ZM_MIN","ZM_MIN_PR","ZM_FA_MIN","FA","ZM_FA_MAX","HP_MAX","ZM_MAX","ZM_MAX_PR",null,"ZM_PR_MAX"]
[]
[]
[{"$nulls":8},"Tornádo analýza"]
[{"$nulls":8},"Autoservis"]
[]
[]
["TA_VA",{"$nulls":6},1,"Testovaná proměnná",null,null,null,"TH z perpetuity"]
["TA_VH",{"$nulls":6},2,"Výchozí hodnota",null,null,null,457928.84585031494]
["TA_VZF",{"$nulls":6},3,"Velikost změny faktorů",null,null,null,10]
[]
[{"$nulls":13},"Zhoršení testované proměnné   (-)   ",null,"                               ","     Faktory",null,null,"Zlepšení testované proměnné    (+)  "]
[{"$nulls":7},"č.","Faktory","ČŘ","↑↓","OK","hodnota  po změně","velikost  změny","velikost změny v %","změna  o              -10%","výchozí hodnota","změna  o         +10%","hodnota  po změně","velikost  změny","velikost změny v %","OK"]
[{"$nulls":7},1,"Služby","*","Z",null,455919.3685846545,-2009.4772656604182,-0.4388186688543452,8522.409147130817,9469.343496812018,10416.27784649322,459938.4750514547,2009.6292011397309,0.4388518476943963,null,0.4388518476943963]
[{"$nulls":7},2,"Devizový kurz  Kč vůči EUR","*","Z",null,455124.90422519733,-2803.9416251176153,-0.6123094560490192,22.95,25.5,28.05,460732.57266214606,2803.7268118311185,0.6122625462968944,null,0.6123094560490192]
[{"$nulls":7},3,"Produkce 1: (Válce v  Kč)","*"," ",null,454865.1955470259,-3063.6503032890614,-0.6690232185745488,23400,26000,28600,460992.4467890435,3063.600938728545,0.6690124386114685,null,0.6690232185745488]
[{"$nulls":7},4,"Sazba daně z příjmu","*","Z",null,450420.6020355553,-7508.243814759655,-1.639609271789335,17.1,19,20.9,465433.6907952941,7504.844944979181,1.6388670451724108,null,1.639609271789335]
[{"$nulls":7},5,"Sazba daně z příjmu","*","Z",null,450420.6020355553,-7508.243814759655,-1.639609271789335,17.1,19,20.9,465433.6907952941,7504.844944979181,1.6388670451724108,null,1.639609271789335]
[{"$nulls":7},6,"Tržby za prodej zboží","*"," ",null,447378.0146275334,-10550.831222781562,-2.30403289034785,22832.445956625,25369.38439625,27906.322835875,468481.15468714555,10552.308836830605,2.30435556363267,null,2.30435556363267]
[{"$nulls":7},7,"Tržby za prodej zboží","*"," ",null,447378.0146275334,-10550.831222781562,-2.30403289034785,22832.445956625,25369.38439625,27906.322835875,468481.15468714555,10552.308836830605,2.30435556363267,null,2.30435556363267]
[{"$nulls":7},8,"Náklady vlastního kapitálu","*","Z",null,438791.15266428544,-19137.6931860295,-4.179184901639744,10.8,12,13.2,478234.9511262523,20306.105275937356,4.434336351585699,null,4.434336351585699]
["RD_END"]

{"sheet":"MO_ukazatelé_variant","index":84,"n_rows":48,"n_cols":216,"rows_kept":48,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PVUV",{"$nulls":6},"CR","NAZEV","TAB",null,"KODT","ZVR","ZSK","ZPL","KODR","KS1","KS2","KS3","KS4","KS5","KS6","KS7","KS8","KS9","KS10","KS11","KS12","KS13","KS14","KS15","KS16","KS17","KS18","KS19","KS20","KS21","KS22","KS23","KS24","KS25","KS26","KS27","KS28","KS29","KS30","KS31","KS32","KS33","KS34","KS35","KS36","KS37","KS38","KS39","KS40","KS41","KS42","KS43","KS44","KS45","KS46","KS47","KS48","KS49","KS50","KS51","KS52","KS53","KS54","KS55","KS56","KS57","KS58","KS59","KS60","KS61","KS62","KS63","KS64","KS65","KS66","KS67","KS68","KS69","KS70","KS71","KS72","KS73","KS74","KS75","KS76","KS77","KS78","KS79","KS80","KS81","KS82","KS83","KS84","KS85","KS86","KS87","KS88","KS89","KS90","KS91","KS92","KS93","KS94","KS95","KS96","KS97","KS98","KS99","KS100","KS101","KS102","KS103","KS104","KS105","KS106","KS107","KS108","KS109","KS110","KS111","KS112","KS113","KS114","KS115","KS116","KS117","KS118","KS119","KS120","KS121","KS122","KS123","KS124","KS125","KS126","KS127","KS128","KS129","KS130","KS131","KS132","KS133","KS134","KS135","KS136","KS137","KS138","KS139","KS140","KS141","KS142","KS143","KS144","KS145","KS146","KS147","KS148","KS149","KS150","KS151","KS152","KS153","KS154","KS155","KS156","KS157","KS158","KS159","KS160","KS161","KS162","KS163","KS164","KS165","KS166","KS167","KS168","KS169","KS170","KS171","KS172","KS173","KS174","KS175","KS176","KS177","KS178","KS179","KS180","KS181","KS182","KS183","KS184","KS185","KS186","KS187","KS188","KS189","KS190","KS191","KS192","KS193","KS194","KS195","KS196","KS197","KS198","KS199","KS200"]
[null,1,{"$nulls":9},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":7},"III.9.1 Seznam sledovaných ukazatelů"]
[{"$nulls":7},"Autoservis"]
[]
[]
[{"$nulls":7},"č.","název","tabulka"]
["UK1",{"$nulls":6},1]
["UK2",{"$nulls":6},2]
["UK3",{"$nulls":6},3]
["UK4",{"$nulls":6},4]
["UK5",{"$nulls":6},5]
["UK6",{"$nulls":6},6]
["UK7",{"$nulls":6},7]
["UK8",{"$nulls":6},8]
["UK9",{"$nulls":6},9]
["UK10",{"$nulls":6},10]
["UK11",{"$nulls":6},11]
["UK12",{"$nulls":6},12]
["UK13",{"$nulls":6},13]
["UK14",{"$nulls":6},14]
["UK15",{"$nulls":6},15]
["UK16",{"$nulls":6},16]
["UK17",{"$nulls":6},17]
["UK18",{"$nulls":6},18]
["UK19",{"$nulls":6},19]
["UK20",{"$nulls":6},20]
["UK21",{"$nulls":6},21]
["UK22",{"$nulls":6},22]
["UK23",{"$nulls":6},23]
["UK24",{"$nulls":6},24]
["UK25",{"$nulls":6},25]
["UK26",{"$nulls":6},26]
["UK27",{"$nulls":6},27]
["UK28",{"$nulls":6},28]
["UK29",{"$nulls":6},29]
["UK30",{"$nulls":6},30]
["UK31",{"$nulls":6},31]
["UK32",{"$nulls":6},32]
["UK33",{"$nulls":6},33]
["UK34",{"$nulls":6},34]
["UK35",{"$nulls":6},35]
["UK36",{"$nulls":6},36]
["UK37",{"$nulls":6},37]
["UK38",{"$nulls":6},38]
["UK39",{"$nulls":6},39]
["UK40",{"$nulls":6},40]

{"sheet":"MO_seznam_variant","index":85,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PVSV",{"$nulls":6},"CR","SPOL","VAR","SOUB","DATUM"]
[null,1]
[]
[{"$nulls":7},"III.9.2 Seznam porovnávaných variant"]
[{"$nulls":7},"Autoservis"]
[]
[]
[{"$nulls":7},"č.","společnost","varianta","soubor","datum"]
["VAR1",{"$nulls":6},1]
["VAR2",{"$nulls":6},2]
["VAR3",{"$nulls":6},3]
["VAR4",{"$nulls":6},4]
["VAR5",{"$nulls":6},5]
["VAR6",{"$nulls":6},6]
["VAR7",{"$nulls":6},7]
["VAR8",{"$nulls":6},8]
["VAR9",{"$nulls":6},9]
["VAR10",{"$nulls":6},10]
["VAR11",{"$nulls":6},11]
["VAR12",{"$nulls":6},12]
["VAR13",{"$nulls":6},13]
["VAR14",{"$nulls":6},14]
["VAR15",{"$nulls":6},15]
["VAR16",{"$nulls":6},16]
["VAR17",{"$nulls":6},17]
["VAR18",{"$nulls":6},18]
["VAR19",{"$nulls":6},19]
["VAR20",{"$nulls":6},20]
["VAR21",{"$nulls":6},21]
["VAR22",{"$nulls":6},22]
["VAR23",{"$nulls":6},23]
["VAR24",{"$nulls":6},24]
["VAR25",{"$nulls":6},25]
["VAR26",{"$nulls":6},26]
["VAR27",{"$nulls":6},27]
["VAR28",{"$nulls":6},28]
["VAR29",{"$nulls":6},29]
["VAR30",{"$nulls":6},30]
["VAR31",{"$nulls":6},31]
["VAR32",{"$nulls":6},32]
["VAR33",{"$nulls":6},33]
["VAR34",{"$nulls":6},34]
["VAR35",{"$nulls":6},35]
["VAR36",{"$nulls":6},36]
["VAR37",{"$nulls":6},37]
["VAR38",{"$nulls":6},38]
["VAR39",{"$nulls":6},39]
["VAR40",{"$nulls":6},40]

{"sheet":"MO_porovnání_variant","index":87,"n_rows":303,"n_cols":34,"rows_kept":303,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["S40PVKT1"]
[null,1]
[]
[{"$nulls":7},"III.9.3 Porovnávání variant finančního plánu"]
[{"$nulls":7},"Autoservis"]
["VAR39"]
[]
[]
[{"$nulls":7},"Součet z Hodnota",null,"Období"]
[{"$nulls":7},"Ukazatel","Varianta",2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
[{"$nulls":7},"Okamžitá likvidita","Trubky za 200",0,104.84589267604392,101.0435931307794,163.8410230856169,36.733402335666405,73.39310402393447,209.54560831746304,237.49651560821513,414.83103717345904,736.1944299755567]
[{"$nulls":8},"Trubky za 300",0,104.84589267604392,101.0435931307794,163.8410230856169,138.3506082082364,242.70009732390895,641.5732807566827,561.4153303366226,920.4553328352122,1486.8267485711751]
[{"$nulls":8},"výchozí",0,104.84589267604392,101.0435931307794,163.8410230856169,94.12751958831856,162.786903779165,425.5594445370728,399.3826553773907,666.7445726105872,1109.888523161024]
[{"$nulls":7},"Přidaná hodnota","Trubky za 200",77307,69820,67937,120460.8911323392,156043.6904679756,170767.58743707836,176113.88773726037,182508.82219074285,187342.4466769978,186025.43162103632]
[{"$nulls":8},"Trubky za 300",77307,69820,67937,120460.8911323392,207343.6904679756,221041.58743707833,227975.48773726035,233333.19019074278,237150.3273169978,234837.1546482363]
[{"$nulls":8},"výchozí",77307,69820,67937,120460.8911323392,181693.6904679756,195904.58743707836,202044.68773726036,207921.0061907429,212246.38699699778,210431.2931346363]
[{"$nulls":7},"Výsledek hospodaření za účetní období","Trubky za 200",24341,14674,4979,41168.00802107507,42645.25293687458,45583.28786797743,36497.43293073533,50879.89958429482,49277.50043622192,52396.20021032051]
[{"$nulls":8},"Trubky za 300",24341,14674,4979,41168.00802107507,84198.25293687459,86305.22786797742,78505.32893073531,92047.63766429477,89621.88375462193,91933.69586235247]
[{"$nulls":8},"výchozí",24341,14674,4979,41168.00802107507,63421.75293687458,65944.25786797743,57501.38093073532,71463.76862429485,69449.69209542192,72164.9480363365]
{"$rows_empty":279}
[{"$nulls":7},"Počet skrytých variant",true]
[{"$nulls":7},0,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,"","","","","","","","","","","","","","","",""]
[{"$nulls":8},"Trubky za 200",24341,14674,4979,41168.00802107507,42645.25293687458,45583.28786797743,36497.43293073533,50879.89958429482,49277.50043622192,52396.20021032051]
[{"$nulls":8},"Trubky za 300",24341,14674,4979,41168.00802107507,84198.25293687459,86305.22786797742,78505.32893073531,92047.63766429477,89621.88375462193,91933.69586235247]
[{"$nulls":8},"výchozí",24341,14674,4979,41168.00802107507,63421.75293687458,65944.25786797743,57501.38093073532,71463.76862429485,69449.69209542192,72164.9480363365]

{"sheet":"V_Vlastní list","index":88,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"V_Cestovne","index":89,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
{"$rows_empty":17}
[null,"SKUTEČNOST A PLÁNOVÁNÍ VÝVOJE CESTOVNÉHO"]
[null,null,null,"tempa"]
[null,"ODBOR 1",null,"růstu",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,1,"ČR",null,123,127,150,153,156.06,159.1812,162.364824,165.61212048,165.61212048,165.61212048]
[null,2,"Slovensko",null,54,55,55,68,90,95,100,100,100,110]
[null,3,"EU",null,35,37,39,39,41,37,36,36,36,36]
[null,4,"odbor 1 celkem",null,212,219,244,260,287.06,291.1812,298.364824,301.61212048,301.61212048,311.61212048]
[null,"ODBOR 2"]
[null,5,"ČR",5,54,50,45,40,42,44.1,46.305,48.62025,51.0512625,53.603825625]
[null,6,"Slovensko",null,25,26,26,27,27,28,28,30,30,30]
[null,7,"EU",null,22,25,25,30,50,55,55,60,60,60]
[null,8,"Rusko",null,10,10,10,10,15,15,20,20,25,25]
[null,9,"odbor 2 celkem",null,111,111,106,107,134,142.1,149.305,158.62025,166.0512625,168.603825625]
[null,"ODBOR 3"]
[null,10,"ČR",null,0,0,0,0,0,0,0,0,0,0]
[null,11,"Slovensko",null,10,12,5,5,5,5,5,5,5,5]
[null,12,"odbor 3 celkem",null,10,12,5,5,5,5,5,5,5,5]
[null,13,"Cestovné za podnik celkem",null,333,342,355,372,426.06,438.2812,452.669824,465.23237048,472.66338298,485.215946105]
[]
[null,"Součty dle oblastí",null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,14,"ČR",null,177,177,195,193,198.06,203.28119999999998,208.669824,214.23237048,216.66338298,219.215946105]
[null,15,"Slovensko",null,89,93,86,100,122,128,133,135,135,145]
[null,16,"EU",null,57,62,64,69,91,92,91,96,96,96]
[null,17,"Rusko",null,10,10,10,10,15,15,20,20,25,25]
[null,18,"Cestovné za podnik celkem",null,333,342,355,372,426.06,438.2812,452.669824,465.23237048,472.66338298,485.215946105]

{"sheet":"D_poznamka","index":103,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_SaveAs","index":104,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_nastaveni","index":105,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_skoc_plan","index":106,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_skoc_vstupy","index":107,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_skoc_modely","index":108,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_skoc_grafy","index":109,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_skoc_vlastni","index":110,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_tisk_plan","index":111,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_tisk_vstupy","index":112,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_tisk_modely","index":113,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_tisk_grafy","index":114,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_tisk_sestavy","index":115,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_udrzba_Form","index":116,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_jazyky","index":117,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_SChart","index":118,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_OwnDef","index":119,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"L_Upd33","index":120,"n_rows":171,"n_cols":12,"rows_kept":171,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["S 3.3",{"$nulls":4},"S4"]
["List","řádek","sloupec","Oblast",null,"List","řádek","sloupec","Oblast","Popis",null,"Činnost"]
["STRATEX",28,8,null,null,"S40VYPV","TPZ","OB2",null,"Tržby za prodej zboží",null,"P"]
["STRATEX",29,8,null,null,"S40VYPV","TS","OB2",null,"Tržby za služby",null,"P"]
["STRATEX",30,8,null,null,"S40VYPV","TPVVT","OB2",null,"Tržby za prodej vl.výrobků - tuzemsko",null,"P"]
["STRATEX",31,8,null,null,"S40VYPV","TPVVE","OB2",null,"Tržby za prodej vl.výrobků - export",null,"P"]
["STRATEX",39,8,null,null,"S40VYPV","AMZ","OB2",null,"Aktivace materiálu a zboží",null,"P"]
["STRATEX",40,8,null,null,"S40VYPV","AVS","OB2",null,"Aktivace vnitropodnikových služeb",null,"P"]
["STRATEX",41,8,null,null,"S40VYPV","AHNIM","OB2",null,"Aktivace HIM a NIM",null,"P"]
["STRATEX",45,8,null,null,"S40VYPV","TPM","OB2",null,"Tržby z prodeje materiálu",null,"P"]
["STRATEX",44,8,null,null,"S40VYPV","TPIM","OB2",null,"Tržby z prodeje investičního majetku",null,"P"]
["STRATEX",48,8,null,null,"S40VYPV","ZZRNO","OB2",null,"Zúčtování zákonných rezerv na opravy",null,"P"]
["STRATEX",49,8,null,null,"S40VYPV","ZOZR","OB2",null,"Zúčtování ostatních zákonných rezerv",null,"P"]
["STRATEX",50,8,null,null,"S40VYPV","ZOZR","OB2",null,"Zúčtování ostatních zákonných rezerv",null,"A"]
["STRATEX",51,8,null,null,"S40VYPV","ZOSTR","OB2",null,"Zúčtování ostatních rezerv",null,"P"]
["STRATEX",52,8,null,null,"S40VYPV","ZKVPO","OB2",null,"Zúčtování kompl. výnosů příštích období",null,"P"]
["STRATEX",55,8,null,null,"S40VYPV","ZOPNM","OB2",null,"Zúčtování opravných položek k nabytému majetku",null,"P"]
["STRATEX",60,8,null,null,"S40VYPV","SPUP","OB2",null,"Smluvní pokuty a úroky z prodlení",null,"P"]
["STRATEX",61,8,null,null,"S40VYPV","OPP","OB2",null,"Ostatní pokuty a penále",null,"P"]
["STRATEX",62,8,null,null,"S40VYPV","OPV","OB2",null,"Ostatní provozní výnosy",null,"P"]
["STRATEX",65,8,null,null,"S40VYPV","PPV","OB2",null,"Převody provozních výnosů",null,"P"]
["STRATEX",76,8,null,null,"S40VYPV","VOFI","OB2",null,"Výnosy z ostatních finančních investic",null,"P"]
["STRATEX",81,8,null,null,"S40VYPV","ZRKZ","OB2",null,"Zúčtování rezerv na kurzové ztráty",null,"P"]
["STRATEX",85,8,null,null,"S40VYPV","UBU","OB2",null,"Úroky z běžných účtů",null,"P"]
["STRATEX",87,8,null,null,"S40VYPV","KZ","OB2",null,"Kurzové zisky",null,"P"]
["STRATEX",88,8,null,null,"S40VYPV","OFV","OB2",null,"Ostatní finanční výnosy",null,"P"]
["STRATEX",91,8,null,null,"S40VYPV","PFV","OB2",null,"Převod finančních výnosů",null,"P"]
["STRATEX",96,8,null,null,"S40VYPV","OMVZ","OB2",null,"Ostatní mimořádné výnosy zdaňované",null,"P"]
["STRATEX",95,8,null,null,"S40VYPV","OMVN","OB2",null,"Ostatní mimořádné výnosy nezdaňované",null,"P"]
["STRATEX",107,8,null,null,"S40VYPN","NVPZ","OB2",null,"Náklady vynaložené na prodané zboží",null,"P"]
["STRATEX",109,8,null,null,"S40VYPN","PM","OB2",null,"Přímý materiál",null,"P"]
["STRATEX",110,8,null,null,"S40VYPN","NV","OB2",null,"Přímé nakupované výrobky",null,"P"]
["STRATEX",111,8,null,null,"S40VYPN","OPNMP","OB2",null,"Ostatní nakupované výrobky",null,"P"]
["STRATEX",112,8,null,null,"S40VYPN","RM","OB2",null,"Režijní (nepřímý) materiál",null,"P"]
["STRATEX",113,8,null,null,"S40VYPN","PAL","OB2",null,"Paliva",null,"P"]
["STRATEX",114,8,null,null,"S40VYPN","PHM","OB2",null,"Pohonné hmoty",null,"P"]
["STRATEX",117,8,null,null,"S40VYPN","PE","OB2",null,"Přímá energie",null,"P"]
["STRATEX",118,8,null,null,"S40VYPN","EE","OB2",null,"Elektrická energie",null,"P"]
["STRATEX",119,8,null,null,"S40VYPN","PLYN","OB2",null,"Plyn",null,"P"]
["STRATEX",120,8,null,null,"S40VYPN","OPE","OB2",null,"Ostatní paliva a energie (vodné)",null,"P"]
["STRATEX",124,8,null,null,"S40VYPN","OU","OB2",null,"Opravy a udržování",null,"P"]
["STRATEX",125,8,null,null,"S40VYPN","CEST","OB2",null,"Cestovné",null,"P"]
["STRATEX",126,8,null,null,"S40VYPN","NNR","OB2",null,"Náklady na reprezentaci",null,"P"]
["STRATEX",127,8,null,null,"S40VYPN","OS_LA","OB2",null,"Ostatní služby - a) leasingové nájemné",null,"P"]
["STRATEX",128,8,null,null,"S40VYPN","OS_1","OB2",null,"                             c) telefon",null,"P"]
["STRATEX",129,8,null,null,"S40VYPN","OS_2","OB2",null,"                             d) stočné",null,"P"]
["STRATEX",130,8,null,null,"S40VYPN","OS_3","OB2",null,"                             e) výuka učňů",null,"P"]
["STRATEX",131,8,null,null,"S40VYPN","OS_4","OB2",null,"                             f) jiné služby",null,"P"]
["STRATEX",128,2,null,null,"S40VYPN","OS_1","cesky",null,"                             c) telefon",null,"B"]
["STRATEX",129,2,null,null,"S40VYPN","OS_2","cesky",null,"                             d) stočné",null,"B"]
["STRATEX",130,2,null,null,"S40VYPN","OS_3","cesky",null,"                             e) výuka učňů",null,"B"]
["STRATEX",131,2,null,null,"S40VYPN","OS_4","cesky",null,"                             f) jiné služby",null,"B"]
["TRZBY",49,162,null,null,"S40VYPN","PMN","OB2",null,"Přímé mzdové náklady",null,"K"]
["STRATEX",135,8,null,null,"S40VYPN","OMN","OB2",null,"Ostatní mzdové náklady",null,"P"]
["S40VYPN","PMN","OB2",null,null,"S40VYPN","OMN","OB2",null,"Ostatní mzdové náklady",null,"M4"]
["STRATEX",136,8,null,null,"S40VYPN","OON","OB2",null,"OON (dohody, odměny učňů, ...)",null,"P"]
["STRATEX",137,8,null,null,"S40VYPN","OCOS","OB2",null,"Odměny členům orgánů společnosti",null,"P"]
["STRATEX",140,8,null,null,"S40VYPN","ZSNDU","OB2",null,"Zákonné sociální náklady (daň.uznané)",null,"P"]
["STRATEX",141,8,null,null,"S40VYPN","ZSNDN","OB2",null,"Ostatní sociální náklady (daň.neuznané)",null,"P"]
["STRATEX",144,8,null,null,"S40VYPN","DS","OB2",null,"Daň silniční",null,"P"]
["STRATEX",145,8,null,null,"S40VYPN","DNM","OB2",null,"Daň z nemovitostí",null,"P"]
["STRATEX",146,8,null,null,"S40VYPN","ODP","OB2",null,"Ostatní daně a poplatky",null,"P"]
["STRATEX",149,8,null,null,"S40VYPN","ONIM","OB2",null,"Odpisy nehmotného investičního majetku",null,"P"]
["STRATEX",151,8,null,null,"S40VYPN","OHIMSTR","OB2",null,"Odpisy strojního HIM",null,"P"]
["STRATEX",150,8,null,null,"S40VYPN","OHIMSTA","OB2",null,"Odpisy stavebního HIM",null,"P"]
["STRATEX",158,8,null,null,"S40VYPN","PCPM","OB2",null,"Pořizovací cena prodaného materiálu",null,"P"]
["STRATEX",155,8,null,null,"S40VYPN","ZHPIM","OB2",null,"Zůstatková hodnota prodaného IM",null,"P"]
["STRATEX",156,8,null,null,"S40VYPN","ZHPIM","OB2",null,"Zůstatková hodnota prodaného IM",null,"A"]
["STRATEX",157,8,null,null,"S40VYPN","ZHPIM","OB2",null,"Zůstatková hodnota prodaného IM",null,"A"]
["STRATEX",161,8,null,null,"S40VYPN","TZRO","OB2",null,"Tvorba zákonných rezerv na opravy",null,"P"]
["STRATEX",162,8,null,null,"S40VYPN","TOZR","OB2",null,"Tvorba ostatních zákonných rezerv",null,"P"]
["STRATEX",163,8,null,null,"S40VYPN","TOZR","OB2",null,"Tvorba ostatních zákonných rezerv",null,"A"]
["STRATEX",164,8,null,null,"S40VYPN","TORPN","OB2",null,"Tvorba ostatních rezerv",null,"P"]
["STRATEX",165,8,null,null,"S40VYPN","ZKNPO","OB2",null,"Zúčtování kompl.nákladů příštích období",null,"P"]
["STRATEX",173,8,null,null,"S40VYPN","DC","OB2",null,"Dary celkem",null,"P"]
["STRATEX",175,8,null,null,"S40VYPN","SPP","OB2",null,"Smluvní pokuty a penále",null,"P"]
["STRATEX",176,8,null,null,"S40VYPN","OPP","OB2",null,"Ostatní pokuty a penále",null,"P"]
["STRATEX",179,8,null,null,"S40VYPN","OPNDU","OB2",null,"Ostatní provozní náklady - daňově uznané",null,"P"]
["STRATEX",180,8,null,null,"S40VYPN","OPNDN","OB2",null,"Ostatní provozní náklady - daňově neuznané",null,"P"]
["STRATEX",183,8,null,null,"S40VYPN","PPN","OB2",null,"Převod provozních nákladů",null,"P"]
["STRATEX",203,8,null,null,"S40VYPN","KZ","OB2",null,"Kurzové ztráty",null,"P"]
["STRATEX",204,8,null,null,"S40VYPN","OFN","OB2",null,"Ostatní finanční náklady",null,"P"]
["STRATEX",207,8,null,null,"S40VYPN","PFN","OB2",null,"Převod finančních nákladů",null,"P"]
["STRATEX",211,8,null,null,"S40VYPN","OMNDU","OB2",null,"Ostatní mimořádné náklady daňově uznané",null,"P"]
["STRATEX",213,8,null,null,"S40VYPN","OMNDN","OB2",null,"Ostatní mimořádné náklady daňově neuznané",null,"P"]
["STRATEX",212,8,null,null,"S40VYPN","OMNDU","OB2",null,"Ostatní mimořádné náklady daňově uznané",null,"A"]
["STRATEX",214,8,null,null,"S40VYPN","OMNDN","OB2",null,"Ostatní mimořádné náklady daňově neuznané",null,"A"]
["STRATEX",149,29,null,null,"S40ROZI","RZ_DDRF","OB2",null,"Dodatečná dotace rezervního fondu",null,"P"]
["STRATEX",152,29,null,null,"S40ROZI","RZ_DSOF","OB2",null,"Dotace statutárních a ostatních fondů",null,"P"]
["STRATEX",153,29,null,null,"S40ROZI","RZ_DPZ","OB2",null,"Dividendy a podíly na zisku",null,"P"]
["STRATEX",154,29,null,null,"S40ROZI","RZ_TA","OB2",null,"Tantiémy",null,"P"]
["STRATEX",155,29,null,null,"S40ROZI","RZ_OUZ","OB2",null,"Ostatní užití zisku",null,"P"]
["STRATEX",156,29,null,null,"S40ROZI","RZ_OUZ","OB2",null,"Ostatní užití zisku",null,"A"]
["STRATEX",158,29,null,null,"S40ROZI","ZKZ_RF","OB2",null,"Rezervní fond",null,"P"]
["STRATEX",114,29,null,null,"S40DAPR","DP_KRUDO","OB2",null,"Kladný rozdíl účetních a daňových odpisů",null,"P"]
["STRATEX",115,29,null,null,"S40DAPR","DP_ODNN","OB2",null,"q) Ostatní daňově neuznané náklady",null,"P"]
["STRATEX",114,29,null,null,"S40DAPR","DP_KRDUO","OB2",null,"Kladný rozdíl daňových a účetních odpisů",null,"P"]
["STRATEX",134,29,null,null,"S40DAPR","DP_SNDVKZA","OB2",null,"b) Sleva na dani vzhledem k zaměst. se sníženou prac.schop.",null,"P"]
["STRATEX",113,29,null,null,"S40DAPR","DP_ODCIT","OB2",null,"Odčitatelné položky",null,"P"]
["STRATEX",128,29,null,null,"S40DAPR","DP_PRIC","OB2",null,"Přičitatelné položky",null,"P"]
["STRATEX",11,46,null,null,"S40ROFI","R_A_A","OB1",null,"Pohledávky za upsané vlastní jmění ",null,"H"]
["STRATEX",11,51,null,null,"S40ROFI","R_A_A","OB2",null,"Pohledávky za upsané vlastní jmění ",null,"P"]
["STRATEX",14,46,null,null,"S40ROFI","R_A_B_I_3","OB1",null,"Software",null,"H"]
["STRATEX",14,51,null,null,"S40ROFI","R_A_B_I_3","OB2",null,"Software",null,"P"]
["STRATEX",15,46,null,null,"S40ROFI","R_A_B_I_6","OB1",null,"Nedokončené nehmotné investice",null,"H"]
["STRATEX",15,51,null,null,"S40ROFI","R_A_B_I_6","OB2",null,"Nedokončené nehmotné investice",null,"P"]
["STRATEX",17,46,null,null,"S40ROFI","R_A_B_II_1","OB1",null,"Pozemky",null,"H"]
["STRATEX",17,51,null,null,"S40ROFI","R_A_B_II_1","OB2",null,"Pozemky",null,"P"]
["STRATEX",18,46,null,null,"S40ROFI","R_A_B_II_2","OB1",null,"Budovy, haly a stavby",null,"H"]
["STRATEX",18,51,null,null,"S40ROFI","R_A_B_II_2","OB2",null,"Budovy, haly a stavby",null,"P"]
["STRATEX",19,46,null,null,"S40ROFI","R_A_B_II_3","OB1",null,"Samostatné movité věci a soubory movitých věcí",null,"H"]
["STRATEX",19,51,null,null,"S40ROFI","R_A_B_II_3","OB2",null,"Samostatné movité věci a soubory movitých věcí",null,"P"]
["STRATEX",20,46,null,null,"S40ROFI","R_A_B_II_6","OB1",null,"Jiný hmotný investiční majetek",null,"H"]
["STRATEX",20,51,null,null,"S40ROFI","R_A_B_II_6","OB2",null,"Jiný hmotný investiční majetek",null,"P"]
["STRATEX",21,46,null,null,"S40ROFI","R_A_B_II_7","OB1",null,"Nedokončené hmotné investice",null,"H"]
["STRATEX",21,51,null,null,"S40ROFI","R_A_B_II_7","OB2",null,"Nedokončené hmotné investice",null,"P"]
["STRATEX",27,46,null,null,"S40ROFI","R_A_C_I","OB1",null,"Zásoby",null,"H"]
["STRATEX",27,51,null,null,"S40ROFI","R_A_C_I","OB2",null,"Zásoby",null,"P"]
["STRATEX",28,46,null,null,"S40ROFI","R_A_C_II","OB1",null,"Dlouhodobé pohledávky",null,"H"]
["STRATEX",28,51,null,null,"S40ROFI","R_A_C_II","OB2",null,"Dlouhodobé pohledávky",null,"P"]
["STRATEX",29,46,null,null,"S40ROFI","R_A_C_II_6b","OB1",null,"Jiné pohledávky z komplexního pronájmu",null,"H"]
["STRATEX",29,51,null,null,"S40ROFI","R_A_C_II_6b","OB2",null,"Jiné pohledávky z komplexního pronájmu",null,"P"]
["STRATEX",31,46,null,null,"S40ROFI","R_A_C_III","OB1",null,"Krátkodobé pohledávky",null,"H"]
["STRATEX",31,51,null,null,"S40ROFI","R_A_C_III","OB2",null,"Krátkodobé pohledávky",null,"P"]
["STRATEX",32,46,null,null,"S40ROFI","R_A_C_III_4a","OB1",null,"  - Pohledávka daně z příjmů",null,"H"]
["STRATEX",34,46,null,null,"S40ROFI","R_A_C_IV","OB1",null,"Finanční majetek",null,"H"]
["STRATEX",35,46,null,null,"S40ROFI","R_A_C_IV_2","OB1",null,"Účty v bankách",null,"H"]
["STRATEX",36,46,null,null,"S40ROFI","R_A_C_IV_3","OB1",null,"Krátkodobý finanční majetek",null,"H"]
["STRATEX",38,46,null,null,"S40ROFI","R_A_D_I_2","OB1",null,"Příjmy příštích období",null,"H"]
["STRATEX",38,51,null,null,"S40ROFI","R_A_D_I_2","OB2",null,"Příjmy příštích období",null,"P"]
["STRATEX",42,46,null,null,"S40ROFI","R_P_A_I_1","OB1",null,"Základní jmění",null,"H"]
["STRATEX",43,46,null,null,"S40ROFI","R_P_A_II_2","OB1",null,"Ostatní kapitálové fondy",null,"H"]
["STRATEX",45,46,null,null,"S40ROFI","R_P_A_III_1","OB1",null,"Zákonný rezervní fond",null,"H"]
["STRATEX",46,46,null,null,"S40ROFI","R_P_A_III_3","OB1",null,"Statutární a ostatní fondy",null,"H"]
["STRATEX",47,46,null,null,"S40ROFI","R_P_A_III_3","OB1",null,"Statutární a ostatní fondy",null,"AH"]
["STRATEX",48,46,null,null,"S40ROFI","R_P_A_IV_1","OB1",null,"Nerozdělený zisk minulých let",null,"H"]
["STRATEX",53,46,null,null,"S40ROFI","R_P_B_I_1","OB1",null,"Rezervy zákonné",null,"H"]
["STRATEX",54,46,null,null,"S40ROFI","R_P_B_I_2","OB1",null,"Rezerva na kurzové ztráty",null,"H"]
["STRATEX",55,46,null,null,"S40ROFI","R_P_B_I_3","OB1",null,"Ostatní rezervy",null,"H"]
["STRATEX",56,46,null,null,"S40ROFI","R_P_B_II","OB1",null,"Dlouhodobé závazky",null,"H"]
["STRATEX",56,51,null,null,"S40ROFI","R_P_B_II","OB2",null,"Dlouhodobé závazky",null,"P"]
["STRATEX",57,46,null,null,"S40ROFI","R_P_B_II_4","OB1",null,"Emitované dluhopisy",null,"H"]
["STRATEX",57,51,null,null,"S40ROFI","R_P_B_II_4","OB2",null,"Emitované dluhopisy",null,"P"]
["STRATEX",58,46,null,null,"S40ROFI","R_P_B_II_6b","OB1",null,"Jiné dlouhodobé závazky z komplexního pronájmu",null,"H"]
["STRATEX",58,51,null,null,"S40ROFI","R_P_B_II_6b","OB2",null,"Jiné dlouhodobé závazky z komplexního pronájmu",null,"P"]
["STRATEX",60,46,null,null,"S40ROFI","R_P_B_III","OB1",null,"Krátkodobé závazky",null,"H"]
["STRATEX",60,51,null,null,"S40ROFI","R_P_B_III","OB2",null,"Krátkodobé závazky",null,"P"]
["STRATEX",61,46,null,null,"S40ROFI","R_P_B_III_5a","OB1",null,"  - Závazek daně z příjmů",null,"H"]
["STRATEX",64,46,null,null,"S40ROFI","R_P_B_IV_1","OB1",null,"Bankovní úvěry dlouhodobé",null,"H"]
["STRATEX",64,51,null,null,"S40ROFI","R_P_B_IV_1","OB2",null,"Bankovní úvěry dlouhodobé",null,"P"]
["STRATEX",65,46,null,null,"S40ROFI","R_P_B_IV_2","OB1",null,"Běžné bankovní úvěry",null,"H"]
["STRATEX",65,51,null,null,"S40ROFI","R_P_B_IV_2","OB2",null,"Běžné bankovní úvěry",null,"P"]
["STRATEX",67,46,null,null,"S40ROFI","R_P_C_I","OB1",null,"Časové rozlišení",null,"H"]
["STRATEX",67,51,null,null,"S40ROFI","R_P_C_I","OB2",null,"Časové rozlišení",null,"P"]
["STRATEX",325,8,null,null,"S40SAZB","SPNZP","OB2",null,"Sazba pojistného na zdravotní pojištění",null,"P"]
["STRATEX",324,8,null,null,"S40SAZB","SPNSP","OB2",null,"Sazba pojistného na sociální pojištění",null,"P"]
["STRATEX",321,8,null,null,"S40SAZB","SDP","OB2",null,"Sazba daně z příjmu",null,"P"]
["STRATEX",328,8,null,null,"S40SAZB","SSDP","OB2",null,"Sazba slevy na daně z příjmu z titulu výplaty dividend",null,"P"]
["STRATEX",322,8,null,null,"S40SAZB","PDRF","OB2",null,"Povinná dotace do rezervního fondu",null,"P"]
["STRATEX",323,8,null,null,"S40SAZB","PVRF","OB2",null,"Povinná velikost rezervního fondu",null,"P"]
["STRATEX",327,8,null,null,"S40SAZB","PIMSDP","OB2",null,"Podíl nového IM snižující daň z příjmu",null,"P"]
["STRATEX",318,8,null,null,"S40VUMI","PVMPCVRV","OB2",null,"Prům.výnosová míra CPV v pod. s rozh.vlivem",null,"P"]
["STRATEX",318,8,null,null,"S40VUMI","PVMPCVPV","OB2",null,"Prům.výnosová míra CPV v pod. s podst.vlivem",null,"P"]
["STRATEX",318,8,null,null,"S40VUMI","PVMOICPV","OB2",null,"Prům.výnosová míra ostatních investičních CPV",null,"P"]
["STRATEX",318,8,null,null,"S40VUMI","PVMKFM","OB2",null,"Prům.výnosová míra nakoupených dluhopisů",null,"P"]
["STRATEX",319,8,null,null,"S40VUMI","PUMPPS","OB2",null,"Prům.výnosová míra krátkod.finančního majetku",null,"P"]
["STRATEX",317,8,null,null,"S40VUMI","PUMKFM","OB2",null,"Prům. úroková míra půjček podnikům ve skupině",null,"P"]
["STRATEX",316,8,null,null,"S40VUMI","PUMBBU","OB2",null,"Prům.úroková míra běžných bank.úvěrů",null,"P"]
["STRATEX",316,8,null,null,"S40VUMI","PUMFV","OB2",null,"Prům.úroková míra finančních výpomocí",null,"P"]
["STRATEX",330,8,null,null,"S40VUMI","PUMED","OB2",null,"Prům.úroková míra emitovaných dluhopisů",null,"P"]
["STRATEX",330,8,null,null,"S40VUMI","PUMDS","OB2",null,"Prům.úroková míra dlouhodobých směnek",null,"P"]

{"sheet":"L_PSetup","index":121,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
[null,"standard",{"$nulls":10},"záloha"]
["Název sestavy","sestava 1","sestava 1","sestava 2","sestava 3","sestava 4","sestava 5","sestava 6","sestava 7","sestava 8","sestava 9","sestava 10","sestava 1"]
["Minimální Zoom",60,40,40,40,40,40,40,40,40,40,40,40]
["Maximální Zoom",100,100,100,100,100,100,100,100,100,100,100,100]
["Orientace",-4105,-4105,-4105,-4105,-4105,-4105,-4105,-4105,-4105,-4105,-4105,1]
["Záhlaví",null,"soubor &F, podnik &M, varianta &V","&F","&F","&F","&F","&F","&F","&F","&F","&F","&F"]
["Zápatí",null,"Strana &P","Strana &P","Strana &P","Strana &P","Strana &P","Strana &P","Strana &P","Strana &P","Strana &P","Strana &P","Strana &P"]
["Okraj Levý",10,10,10,10,10,10,10,10,10,10,10,10]
["Okraj Pravý",10,10,10,10,10,10,10,10,10,10,10,10]
["Okraj Horní",20,20,20,20,20,20,20,20,20,20,20,20]
["Okraj Dolní",10,10,10,10,10,10,10,10,10,10,10,10]
["Záhlaví",10,10,10,10,10,10,10,10,10,10,10,10]
["Zápatí",0,0,0,0,0,0,0,0,0,0,0,0]
["černobílý tisk",true,true,true,true,true,true,true,true,true,true,true,true]
["automatická šířka",false,false,false,false,false,false,false,false,false,false,false,false]
["korekce sloupců s čísly",5,5,5,5,5,5,5,5,5,5,5,5]
["číslo první strany",1,1,1,1,1,1,1,1,1,1,1,1]
["používej automatické nastavování",true,true,true,true,true,true,true,true,true,true,true,true]
["pokračovat v číslech stran na dalších tabulkách",true,true,true,true,true,true,true,true,true,true,true,true]
["Nutlá tabulka seznamu sestavy"]
{"$rows_empty":19}
["sestava 1"]
["sestava 1"]
["sestava 2"]
["sestava 3"]
["sestava 4"]
["sestava 5"]
["sestava 6"]
["sestava 7"]
["sestava 8"]
["sestava 9"]
["sestava 10"]

{"sheet":"MO_tornado_SA","index":122,"n_rows":150,"n_cols":28,"rows_kept":150,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","Tornádo Analýza"]
["Oblast",{"$error":"#VALUE!"}]
["První období"]
["Obsahuje výchozí rok?",-4146]
["Kotvit na"]
["Aktivní buňka"]
["Vlastní makro pro dodatečné skrývání","Skryj_RS_Tornado"]
["Obsahuje skutečnost?",-4146]
["Obsahuje plán?",-4146]
["Schovávat okolí grafu?",-4146]
["Zobrazovat výchozí rok?",-4146]
["Zobrazovat skutečnost?",-4146]
["Zobrazovat plán?",-4146]
[]
[]
[]
[]
["obsah","Název Modulu","Název souboru","vstup",null,null,"výstup",null,"linkován","Aktivován, aktivovatelný, odinstalovatelný",null,null,"Makra"]
["seznam všech listů modulu",null,"Název workbooku doplňku i s příponou","seznam kódů vstupních listů *",null,null,"seznam výstupních listů *",null,"Je modul právě teď slinkován?","Je modul právě teď aktivován (slinkované výstupy atd...)?",null,null,"Seznam všelijakých nestandardních maker"]
[null,null,null,"kód *","název **",null,"kód *","název **",{"$nulls":4},"popis","makro","název"]
["MO_tornado_SA","Tornádo Analýza","MTTORNADO.XDS",{"$nulls":5},true,true,null,1,"Před instalací"]
["MO_tornado",{"$nulls":8},false,null,2,"Po Instalaci"]
["D_Tornado",{"$nulls":8},false,null,3,"Před odinstalováním"]
["G_Tornádo analýza",{"$nulls":10},4,"Po odinstalování"]
[{"$nulls":11},5,"Před aktivací"]
[{"$nulls":11},6,"Aktivace"]
[{"$nulls":11},7,"Po aktivaci"]
[{"$nulls":11},8,"Před deaktivací"]
[{"$nulls":11},9,"Deaktivace"]
[{"$nulls":11},10,"Po deaktivaci"]
[{"$nulls":11},11,"Před přilinkováním"]
[{"$nulls":11},12,"Po přilinkování"]
[{"$nulls":11},13,"Před odlinkováním "]
[{"$nulls":11},14,"Po odlinkování"]
[{"$nulls":11},15,"F1",null,"název f1"]
[{"$nulls":11},16,"f2",null,"..."]
[{"$nulls":11},17,"f3"]
[{"$nulls":11},18,"f4"]
[{"$nulls":11},19,"f5"]
[{"$nulls":11},20,"f6"]
[{"$nulls":11},21,"f7"]
[{"$nulls":11},22,"f8"]
[{"$nulls":11},23,"f9"]
[{"$nulls":11},24,"f10",null,"..."]
[{"$nulls":11},25,"Voláno po změně nastavení rozsahu"]
[{"$nulls":11},26,"Voláno po otevření souboru (aktivace menu toolabarů atd...)"]
[{"$nulls":11},27,"Voláno po uzavření souboru (deaktivace menu toolabarů atd...)"]
{"$rows_empty":50}
["vstupy",{"$nulls":4},"výstupy",{"$nulls":11},"Aktivace / Deaktivace"]
["list","text","číslo cíle",null,null,"list","text odkazu na model","číslo cíle","pseudoadresa buňky","reálná adres v modelu (po přilinkování)","reálná adresa buňky (po přilinkování)",{"$nulls":6},"Kam",null,"Odkud",null,"Op","Od kam","Od odkud","Do odkud","Pouze plán","Platnost","Popis"]
[{"$nulls":17},"S40VYFI","V_I","S40VYPV","U604","OS","OB1","OB1","OB21",true,"MO_obzbož_A","Tržby za prodej zboží"]
[{"$nulls":17},"S40VYFI","V_A","S40VYPN","U504","OS","OB1","OB1","OB21",true,"MO_obzbož_A","Náklady na prodej zboží"]
[{"$nulls":17},"S40VYFI","V_II_1","S40VYPV","TPVVS","OS","OB1","OB1","OB21",true,"MO_tržby_A","Tržby"]
[{"$nulls":17},"S40VYFI","V_II_1b","S40VYPV","TPPL","OS","OB1","OB1","OB21",true,"MO_leasposk_A","Tržby z posk. Leasingu z PV do VYSL"]
[{"$nulls":17},"S40VYFI","V_II_3a","S40VYPV","AMS","OS","OB1","OB1","OB21",true,null,"Aktivace materiálu, zboží a služeb"]
[{"$nulls":17},"S40VYFI","V_B_1a","S40VYPN","PME","OS","OB1","OB1","OB21",true,"MO_tržby_A","Přímý materiál a energie"]
[{"$nulls":17},"S40VYFI","V_B_1b","S40VYPN","RME","OS","OB1","OB1","OB21",true,null,"Režijní materiál a energie"]
[{"$nulls":17},"S40VYFI","V_B_2a","S40VYPN","OS_LA","OS","OB1","OB1","OB21",true,"MO_leasing_A","Leasingové nájmené"]
[{"$nulls":17},"S40VYFI","V_B_2b","S40VYPN","OS_KP","OS","OB1","OB1","OB21",true,"MO_kompnaj_A","nájemné z komplexního pronájmu"]
[{"$nulls":17},"S40VYFI","V_B_2c","S40VYPN","PS","OS","OB1","OB1","OB21",true,"MO_tržby_A","Přímé služby"]
[{"$nulls":17},"S40VYFI","V_B_2d","S40VYPN","NSBL","OS","OB1","OB1","OB21",true,null,"Ostatní služby - nepřímé bez leasingu"]
[{"$nulls":17},"S40VYFI","V_C_1a","S40VYPN","PMN","OS","OB1","OB1","OB21",true,"MO_tržby_A;MO_mzdy_A","Mzdové náklady přímé"]
[{"$nulls":17},"S40VYFI","V_C_1b","S40VYPN","OMNP","OS","OB1","OB1","OB21",true,"MO_mzdy_A","Mzdové náklady ostatní"]
[{"$nulls":17},"S40VYFI","V_C_2","S40VYPN","U523","OS","OB1","OB1","OB21",true,"MO_mzdy_A","Odměny členům orgánů společnosti"]
[{"$nulls":17},"S40VYFI","V_C_4","S40VYPN","SONA","OS","OB1","OB1","OB21",true,null,"Sociální náklady"]
[{"$nulls":17},"S40VYFI","V_D","S40VYPN","U53","OS","OB1","OB1","OB21",true,null,"Daně a poplatky"]
[{"$nulls":17},"S40VYFI","V_IIIa","S40VYPV","U642","OS","OB1","OB1","OB21",true,null,"Tržby z prodeje materiálu"]
[{"$nulls":17},"S40VYFI","V_Fa","S40VYPN","U542","OS","OB1","OB1","OB21",true,null,"Pořizovací cena prodaného materiálu"]
[{"$nulls":17},"S40VYFI","V_IVa","S40VYPV","U652","OS","OB1","OB1","OB21",true,null,"Zúčtování zákonných rezerv"]
[{"$nulls":17},"S40VYFI","V_IVc","S40VYPV","U655","OS","OB1","OB1","OB21",true,null,"Zúčtování kompl. výnosu příštích období"]
[{"$nulls":17},"S40VYFI","V_Ga","S40VYPN","U552","OS","OB1","OB1","OB21",true,null,"Tvorba zákonných rezerv"]
[{"$nulls":17},"S40VYFI","V_Gb","S40VYPN","U554","OS","OB1","OB1","OB21",true,null,"Tvorba ostatních rezerv"]
[{"$nulls":17},"S40VYFI","V_Gc","S40VYPN","U555","OS","OB1","OB1","OB21",true,null,"Zúčtování kompl.nákladů příštích období"]
[{"$nulls":17},"S40VYFI","V_Va","S40VYPV","U657","OS","OB1","OB1","OB21",true,null,"Zúčtování opravných položek k nabytému majetku do prov.výnosů"]
[{"$nulls":17},"S40VYFI","V_Ha","S40VYPN","U557","OS","OB1","OB1","OB21",true,null,"Zúčtování opravných položek k nabytému majetku do prov.nákladů"]
[{"$nulls":17},"S40VYFI","V_VI","S40VYPV","OPVC","OS","OB1","OB1","OB21",true,null,"Ostatní provozní výnosy"]
[{"$nulls":17},"S40VYFI","V_OPNb","S40VYPN","JPN","OS","OB1","OB1","OB21",true,null,"Jiné provozní náklady"]
[{"$nulls":17},"S40VYFI","V_VII","S40VYPV","U697","OS","OB1","OB1","OB21",true,null,"Převod provozních výnosů"]
[{"$nulls":17},"S40VYFI","V_J","S40VYPN","U597","OS","OB1","OB1","OB21",true,null,"Převod provozních nákladů"]
[{"$nulls":17},"S40VYFI","V_IX_3","S40VYPV","VOFIC","OS","OB1","OB1","OB21",true,null,"Výnosy z ostatních finančních investic"]
[{"$nulls":17},"S40VYFI","V_NFM","S40VYPN","U566","OS","OB1","OB1","OB21",true,null,"Náklady z finančního majetku"]
[{"$nulls":17},"S40VYFI","V_VPMCP","S40VYPV","U664","OS","OB1","OB1","OB21",true,null,"Výnosy z přecenění maj.CP"]
[{"$nulls":17},"S40VYFI","V_NPMCP","S40VYPN","U564","OS","OB1","OB1","OB21",true,null,"Náklady z přecenění maj.CP"]
[{"$nulls":17},"S40VYFI","V_La","S40VYPN","TRKZ","OS","OB1","OB1","OB21",true,null,"Tvorba rezerv na kurzové ztráty"]
[{"$nulls":17},"S40VYFI","V_Lb","S40VYPN","TORFN","OS","OB1","OB1","OB21",true,null,"Tvorba ostatních rezerv na finanční náklady"]
[{"$nulls":17},"S40VYFI","V_XIIIa","S40VYPV","UBU","OS","OB1","OB1","OB21",true,null,"Úroky z běžných účtů"]
[{"$nulls":17},"S40VYFI","V_XIIIc","S40VYPV","UOPP","OS","OB1","OB1","OB21",true,null,"Úroky z ostatních poskytnutých půjček"]
[{"$nulls":17},"S40VYFI","V_XIV","S40VYPV","OFVC","OS","OB1","OB1","OB21",true,null,"Ostatní finanční výnosy"]
[{"$nulls":17},"S40VYFI","V_O","S40VYPN","OFNC","OS","OB1","OB1","OB21",true,null,"Ostatní finanční náklady"]
[{"$nulls":17},"S40VYFI","V_XV","S40VYPV","U698","OS","OB1","OB1","OB21",true,null,"Převod finančních výnosů"]
[{"$nulls":17},"S40VYFI","V_P","S40VYPN","U598","OS","OB1","OB1","OB21",true,null,"Převod finančních vnákladů"]
[{"$nulls":17},"S40VYFI","V_XVI","S40VYPV","U68","OS","OB1","OB1","OB21",true,null,"Mimořádné výnosy"]
[{"$nulls":17},"S40VYFI","V_S","S40VYPN","U58","OS","OB1","OB1","OB21",true,null,"Mimořádné náklady"]
[{"$nulls":17},"S40VYFI","V_PREVOD","S40VYPN","U596","OS","OB1","OB1","OB21",true,null,"Převod podílů společníkům"]
[{"$nulls":17},"S40DAPR","DP_REP","S40VYPN","NNR","OS","OB1","OB1","OB21",true,null,"Náklady na reprezentaci"]
[{"$nulls":17},"S40DAPR","DP_DAR","S40VYPN","U543","OS","OB1","OB1","OB21",true,null,"Dary"]
[{"$nulls":17},"S40DAPR","DP_OSNDN","S40VYPN","U528","OS","OB1","OB1","OB21",true,null,"Ostatní sociální náklady daňově neuznané"]
[{"$nulls":17},"S40DAPR","DP_OPPDN","S40VYPN","U545","OS","OB1","OB1","OB21",true,null,"Ostatní pokuty a penále"]
[{"$nulls":17},"S40DAPR","DP_OPNDN","S40VYPN","OPNDN","OS","OB1","OB1","OB21",true,null,"Ostatní provozní náklady d.n."]
[{"$nulls":17},"S40DAPR","DP_MNDN","S40VYPN","OMNDN","OS","OB1","OB1","OB21",true,null,"Ostatní mimořádné náklady d.n."]
[{"$nulls":17},"S40DAPR","DP_MVN","S40VYPV","OMVN","OS","OB1","OB1","OB21",true,null,"Mimořádné výnosy nezdaňované"]

{"sheet":"D_Tornado","index":123,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"L_Anal","index":124,"n_rows":102,"n_cols":12,"rows_kept":102,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["S40AWIDEF","nazev","oblast","typ",null,null,null,"Argumenty",null,"__________________________________"]
[{"$nulls":7},"Název ","oblast",null,"typ"]
["D1","Stav peněžních prostředků na konci období (CF95)",{"$error":"#VALUE!"},110,{"$nulls":6},111,"Kompletní"]
["D2","Provozní HV",{"$error":"#VALUE!"},111,{"$nulls":6},110,"Bez výchozího roku"]
["D3","HV před zdaněním",{"$error":"#VALUE!"},111,{"$nulls":6},100,"Bez minulusti"]
["D4","Účetní HV po zdanění",{"$error":"#VALUE!"},111,{"$nulls":6},0,"nezávislé (dle zadání)"]
["D5","Bilance toků hotovosti v roce (CF95)",{"$error":"#VALUE!"},110,{"$nulls":6},0,"vlastní (dle zadání)"]
["D6","Peněžní toky z provozní činnosti (CF95)",{"$error":"#VALUE!"},110]
["D7","Peněžní toky z investiční činnosti (CF95)",{"$error":"#VALUE!"},110]
["D8","Peněžní toky z finanční činnosti (CF95)",{"$error":"#VALUE!"},110]
["D9","Finanční majetek na konci období (CF95)",{"$error":"#VALUE!"},110]
["D10","Okamžitá likvidita (LI)",{"$error":"#VALUE!"},110]
["D11","Rentabilita tržeb (RT, ROS)",{"$error":"#VALUE!"},110]
["D12","Rentabilita vl.kapitálu (RVK, ROE)",{"$error":"#VALUE!"},110]
["D13","Rentabilita celkového kapitálu (Z+Ú/K, RTK1, ROA1)",{"$error":"#VALUE!"},110]
["D14","Rentabilita celkového kapitálu (EBIT/K, RTK2, ROA2)",{"$error":"#VALUE!"},110]
["D15","Produktivita práce z výkonů (PV)",{"$error":"#VALUE!"},110]
["D16","Produktivita práce z přidané hodnoty (PPH)",{"$error":"#VALUE!"},110]
["D17","Altmanův index (AI)",{"$error":"#VALUE!"},110]
["D18","Index důvěryhodnosti ČP",{"$error":"#VALUE!"},110]
["D19","Volný peněžní tok do firmy",{"$error":"#VALUE!"},110]
["D20","Kumulovaný diskont.volný pen.tok do firmy",{"$error":"#VALUE!"},110]
["D21","Tržní hodnota z likvidační hodnoty",-137,0]
["D22","Tržní hodnota z perpetuity",{"$error":"#VALUE!"},0]
["D23","Ukazatel EVA",{"$error":"#VALUE!"},110]
["D24","Tržní hodnota z ukazatele EVA",{"$error":"#VALUE!"},0]
["D25"]
["D26","Tržby za prodej zboží",{"$error":"#VALUE!"},111]
["D27","Náklady na prodej zboží",{"$error":"#VALUE!"},111]
["D28","Obchodní marže (tis.Kč)",{"$error":"#VALUE!"},111]
["D29","Výkonová spotřeba",{"$error":"#VALUE!"},111]
["D30","Spotřeba materiálu a energie",{"$error":"#VALUE!"},111]
["D31","Služby",{"$error":"#VALUE!"},111]
["D32","Mzdové náklady",{"$error":"#VALUE!"},111]
["D33","Nákladové úroky",{"$error":"#VALUE!"},111]
["D34","Sazba daně z příjmu",{"$error":"#VALUE!"},111]
["D35","Likvidační hodnota (pro výpočet tržní hodn.)",0,0]
["D36","Tempo růstu volných pen.toků (%)",0,0]
["D37","Náklady vlastního kapitálu",{"$error":"#VALUE!"},111]
["D38","Náklady cizího kapitálu",{"$error":"#VALUE!"},111]
["D39","Vážené průměrné náklady kapitálu",{"$error":"#VALUE!"},111]
["D40","Produkce 1: (servis Škoda  v  Kč)",{"$error":"#VALUE!"},110]
["D41","Prodejní cena 1: (servis Škoda  v  Kč)",{"$error":"#VALUE!"},110]
["D42","Produkce 2: ( - )",{"$error":"#VALUE!"},110]
["D43","Prodejní cena 2: ( - )",{"$error":"#VALUE!"},110]
["D44","Produkce 3: ( - )",{"$error":"#VALUE!"},110]
["D45","Prodejní cena 3: ( - )",{"$error":"#VALUE!"},110]
["D46","Produkce 4: ( - )",{"$error":"#VALUE!"},110]
["D47","Prodejní cena 4: ( - )",{"$error":"#VALUE!"},110]
["D48","Produkce 5: ( - )",{"$error":"#VALUE!"},110]
["D49","Prodejní cena 5: ( - )",{"$error":"#VALUE!"},110]
["D50","Nákupní cena 1: náhradní díly v Kč",{"$error":"#VALUE!"},110]
["D51","Nákupní cena 2: služby v Kč",{"$error":"#VALUE!"},110]
["D52"," -",{"$error":"#VALUE!"},110]
["D53"," -",{"$error":"#VALUE!"},110]
["D54"," -",{"$error":"#VALUE!"},110]
["D55","Devizový kurz  Kč vůči EUR",{"$error":"#VALUE!"},111]
["D56","Devizový kurz   - ",{"$error":"#VALUE!"},111]
["D57","Devizový kurz   - ",{"$error":"#VALUE!"},111]
["D58","Devizový kurz   - ",{"$error":"#VALUE!"},111]
["D59","Devizový kurz   - ",{"$error":"#VALUE!"},111]
["D60"]
["D61"]
["D62"]
["D63"]
["D64"]
["D65"]
["D66"]
["D67"]
["D68"]
["D69"]
["D70"]
["D71"]
["D72"]
["D73"]
["D74"]
["D75"]
["D76"]
["D77"]
["D78"]
["D79"]
["D80"]
["D81"]
["D82"]
["D83"]
["D84"]
["D85"]
["D86"]
["D87"]
["D88"]
["D89"]
["D90"]
["D91"]
["D92"]
["D93"]
["D94"]
["D95"]
["D96"]
["D97"]
["D98"]
["D99"]
["D100"]

{"sheet":"ANALWI","index":125,"n_rows":151,"n_cols":14,"rows_kept":151,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["NázevTabulky","Závislost provozního HV na mzdách"]
["Oblast",{"$error":"#VALUE!"}]
["První období",2004]
["Obsahuje výchozí rok?",1]
["Kotvit na",2]
["Aktivní buňka","OK"]
["Vlastní makro pro dodatečné skrývání"]
["Obsahuje skutečnost?",1]
["Obsahuje plán?",1]
["Schovávat okolí grafu?",1]
["Zobrazovat výchozí rok?",1]
["Zobrazovat skutečnost?",1]
["Zobrazovat plán?",1]
["Proměnná oblast",{"$error":"#VALUE!"}]
["Zkoumaná oblast",{"$error":"#VALUE!"}]
["Relativní ?",1,1,1,1,1,1,0,0,0,0,1]
[2]
[]
["Awi_Parametr",null,"První sloupec tabulek"]
[0,null,"TabWI0"]
{"$rows_empty":106}
[null,null,"Závislost provozního HV na mzdách"]
[null,null,"Záv. proměnná:",null,"Provozní HV"]
[null,null,"Nez. proměnná:",null,"Sazba daně z příjmu"]
[null,null,null,"OK",2004,2005,2006,2007,2008,2009,2010,2011,2012,2013]
[null,null,-50,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-45,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-40,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-35,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-30,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-25,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-20,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-15,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-10,2,0,0,0,0,0,0,0,0,0,0]
[null,null,-5,2,0,0,0,0,0,0,0,0,0,0]
[null,null,0,2,0,0,0,0,0,0,0,0,0,0]
[null,null,5,2,0,0,0,0,0,0,0,0,0,0]
[null,null,10,2,0,0,0,0,0,0,0,0,0,0]
[null,null,15,2,0,0,0,0,0,0,0,0,0,0]
[null,null,20,2,0,0,0,0,0,0,0,0,0,0]
[null,null,25,2,0,0,0,0,0,0,0,0,0,0]
[null,null,30,2,0,0,0,0,0,0,0,0,0,0]
[null,null,35,2,0,0,0,0,0,0,0,0,0,0]
[null,null,40,2,0,0,0,0,0,0,0,0,0,0]
[null,null,45,2,0,0,0,0,0,0,0,0,0,0]
[null,null,50,2,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D_Anal","index":126,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_VybTWI","index":127,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_ApOrMulti","index":128,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"L_InsTempo","index":129,"n_rows":8,"n_cols":11,"rows_kept":8,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":9},"Proved"]
[{"$nulls":9},"o_fct","[AUTO 2015 FP_91.XLS]VY_výkaz_zisků_a_ztrát'!$O$26"]
[{"$nulls":9},"o_pro",2011]
[{"$nulls":9},"o_pvo",2031]
[{"$nulls":9},"o_poo",2019]
[{"$nulls":9},"o_po",2011]
[{"$nulls":9},"o_pot",2015]
[{"$nulls":9},"o_fc","VY_výkaz_zisků_a_ztrát!$P$26"]

{"sheet":"D_SprMod","index":130,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_FiltrObd","index":131,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_PSetup","index":132,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_ColWidth","index":133,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Zápis_chyb","index":134,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Chyby při převodu"]

{"sheet":"D_PorVar","index":135,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_NastPorVar","index":136,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"L_VarDB","index":137,"n_rows":1,"n_cols":9,"rows_kept":1,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["Ukazatel","Tabulka","Společnost","Varianta","Období","Hodnota","Kod L","Kod R","Kod S"]

{"sheet":"D_VNUcty","index":138,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"D_NactiZJineho","index":139,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"SY_načtení_standard_vstupů","index":140,"n_rows":49,"n_cols":14,"rows_kept":49,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["List odkud","Radek 1 odkud","Radek 2 odkud","Sloupec odkud","Oblast odkud","List kam","Radek 1 kam","Radek 2 kam","Sloupec kam","Oblast odkud","Činnost",null,"Činnosti:"]
["Titulní list",null,null,null,"Podnik","SY_nastavení",null,null,null,"jm_podniku","KO",null,"K","kopie jedné bunky"]
["Titulní list",null,null,null,"Varianta","SY_nastavení",null,null,null,"varianta","KO",null,"KO","kopie oblasti"]
["Titulní list",null,null,null,"Prvni_rok","SY_nastavení",null,null,null,"výchozí_rok","KO",null,"RP","kopie řádku vč.vých.období"]
["Titulní list",null,null,null,"Zac_planu","SY_nastavení",null,null,null,"Prvni_plan","KO",null,"RD","kopie řádku bez vých.období"]
["Titulní list",null,null,null,"Pocet_let","SY_nastavení",null,null,null,"platnych_obd_vstup","KO",null,"OB  období"]
["Výsledovka_2002",6,10,7,null,"VY_výkaz_zisků_a_ztrát","V_I","V_II_1",16,null,"RP"]
["Výsledovka_2002",11,12,7,null,"VY_výkaz_zisků_a_ztrát","V_II_2","V_II_3",16,null,"RP"]
["Výsledovka_2002",13,14,7,null,"VY_výkaz_zisků_a_ztrát","V_B","V_B_1",16,null,"RP"]
["Výsledovka_2002",15,15,7,null,"VY_výkaz_zisků_a_ztrát","V_B_2","V_B_2",16,null,"RP"]
["Výsledovka_2002",16,18,7,null,"VY_výkaz_zisků_a_ztrát","V_PH","V_C_1",16,null,"RP"]
["Výsledovka_2002",19,23,7,null,"VY_výkaz_zisků_a_ztrát","V_C_2","V_E",16,null,"RP"]
["Výsledovka_2002",24,24,7,null,"VY_výkaz_zisků_a_ztrát","V_III","V_III",16,null,"RP"]
["Výsledovka_2002",25,25,7,null,"VY_výkaz_zisků_a_ztrát","V_F","V_F",16,null,"RP"]
["Výsledovka_2002",26,26,7,null,"VY_výkaz_zisků_a_ztrát","V_IV","V_IV",16,null,"RP"]
["Výsledovka_2002",27,27,7,null,"VY_výkaz_zisků_a_ztrát","V_G","V_G",16,null,"RP"]
["Výsledovka_2002",28,28,7,null,"VY_výkaz_zisků_a_ztrát","V_V","V_V",16,null,"RP"]
["Výsledovka_2002",29,29,7,null,"VY_výkaz_zisků_a_ztrát","V_H","V_H",16,null,"RP"]
["Výsledovka_2002",30,31,7,null,"VY_výkaz_zisků_a_ztrát","V_VI","V_OPN",16,null,"RP"]
["Výsledovka_2002",32,35,7,null,"VY_výkaz_zisků_a_ztrát","V_VII","V_VIII",16,null,"RP"]
["Výsledovka_2002",36,36,7,null,"VY_výkaz_zisků_a_ztrát","V_K","V_K",16,null,"RP"]
["Výsledovka_2002",37,45,7,null,"VY_výkaz_zisků_a_ztrát","V_IX","V_XI",16,null,"RP"]
["Výsledovka_2002",46,46,7,null,"VY_výkaz_zisků_a_ztrát","V_L","V_L",16,null,"RP"]
["Výsledovka_2002",47,49,7,null,"VY_výkaz_zisků_a_ztrát","V_XII","V_XIII",16,null,"RP"]
["Výsledovka_2002",50,68,7,null,"VY_výkaz_zisků_a_ztrát","V_N","V_HVPZ",16,null,"RP"]
["Rozvaha_2002",7,7,7,null,"VY_rozvaha","R_A_A","R_A_A",16,null,"RP"]
["Rozvaha_2002",9,23,7,null,"VY_rozvaha","R_A_B_I","R_A_B_II_6",16,null,"RP"]
["Rozvaha_2002",24,30,7,null,"VY_rozvaha","R_A_B_II_7","R_A_B_III_3",16,null,"RP"]
["Rozvaha_2002",31,34,7,null,"VY_rozvaha","R_A_B_III_4","R_A_B_III_7",16,null,"RP"]
["Rozvaha_2002",36,48,7,null,"VY_rozvaha","R_A_C_I","R_A_C_II_6",16,null,"RP"]
["Rozvaha_2002",49,55,7,null,"VY_rozvaha","R_A_C_III","R_A_C_III_4",16,null,"RP"]
["Rozvaha_2002",56,63,7,null,"VY_rozvaha","R_A_C_III_ODP","R_A_C_IV_3",16,null,"RP"]
["Rozvaha_2002",64,64,7,null,"VY_rozvaha","R_A_C_IV_4","R_A_C_IV_4",16,null,"RP"]
["Rozvaha_2002",66,67,7,null,"VY_rozvaha","R_A_D_I","R_A_D_I_1",16,null,"RP"]
["Rozvaha_2002",68,70,7,null,"VY_rozvaha","R_A_D_I_2","R_A_D_II",16,null,"RP"]
["Rozvaha_2002",73,88,7,null,"VY_rozvaha","R_P_A_I","R_P_A_IV_2",16,null,"RP"]
["Rozvaha_2002",91,98,7,null,"VY_rozvaha","R_P_B_I","R_P_B_II_1",16,null,"RP"]
["Rozvaha_2002",99,99,7,null,"VY_rozvaha","R_P_B_II_2","R_P_B_II_2",16,null,"RP"]
["Rozvaha_2002",100,103,7,null,"VY_rozvaha","R_P_B_II_3_","R_P_B_II_6",16,null,"RP"]
["Rozvaha_2002",104,111,7,null,"VY_rozvaha","R_P_B_III","R_P_B_III_5",16,null,"RP"]
["Rozvaha_2002",112,119,7,null,"VY_rozvaha","R_P_B_III_6","R_P_B_IV_3",16,null,"RP"]
["Rozvaha_2002",121,125,7,null,"VY_rozvaha","R_P_C_I","R_P_C_II",16,null,"RP"]
["Rozvaha_2002",6,6,7,null,"VY_rozvaha","R_A","R_A",16,null,"RP_OB"]
["Rozvaha_2002",8,8,7,null,"VY_rozvaha","R_A_B","R_A_B",16,null,"RP_OB"]
["Rozvaha_2002",35,35,7,null,"VY_rozvaha","R_A_C","R_A_C",16,null,"RP_OB"]
["Rozvaha_2002",65,65,7,null,"VY_rozvaha","R_A_D","R_A_D",16,null,"RP_OB"]
["Rozvaha_2002",71,72,7,null,"VY_rozvaha","R_P","R_P_A",16,null,"RP_OB"]
["Rozvaha_2002",89,90,7,null,"VY_rozvaha","R_P_A_V","R_P_B",16,null,"RP_OB"]
["Rozvaha_2002",120,120,7,null,"VY_rozvaha","R_P_C","R_P_C",16,null,"RP_OB"]

{"sheet":"SY_export_standard_aktual","index":141,"n_rows":8,"n_cols":14,"rows_kept":8,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["List odkud","Radek 1 odkud","Radek 2 odkud","Sloupec odkud","Oblast odkud","List kam","Radek 1 kam","Radek 2 kam","Sloupec kam","Oblast odkud","Činnost",null,"Činnosti:"]
["Titulní list",null,null,null,"Podnik","SY_nastavení",null,null,null,"jm_podniku","KO",null,"K","kopie jedné bunky"]
["Titulní list",null,null,null,"Varianta","SY_nastavení",null,null,null,"varianta","KO",null,"KO","kopie oblasti"]
["Titulní list",null,null,null,"Prvni_rok","SY_nastavení",null,null,null,"výchozí_rok","KO",null,"RP","kopie řádku vč.vých.období"]
["Titulní list",null,null,null,"Zac_planu","SY_nastavení",null,null,null,"Prvni_plan","KO",null,"RD","kopie řádku bez vých.období"]
["Titulní list",null,null,null,"Pocet_let","SY_nastavení",null,null,null,"platnych_obd_vstup","KO",null,"OB  období"]
["Výsledovka_aktual",6,66,8,null,"VY_výsledovka_10","V_I","V_HVPZD",15,null,"RP_OB"]
["Rozvaha_aktual",6,126,7,null,"VY_rozvaha_10","R_A","R_P_C_I_2",14,null,"RP_OB"]

{"sheet":"SY_Grafy_řad","index":142,"n_rows":128,"n_cols":7,"rows_kept":128,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["kod listu tlačítka","kod radku tlacitka","kod listu rady","kod radku rady","kod 1.sloupce rady","tlačítko","nadpis grafu"]
["S40MZNU","PT_FM","S40UKAZ","FM_DLE_LI","OB2","HG_1","FM z rozvahy a FM stanovený dle zadané LI"]
["S40MZNU","PT_FM","S40UKAZ","FM","OB2","HG_1","FM z rozvahy a FM stanovený dle zadané LI"]
["S40UKAZ","U_LIKV","S40UKAZ","FM_DLE_LI","OB2","HG_PU_7_1","FM z rozvahy a FM stanovený dle zadané LI"]
["S40UKAZ","U_LIKV","S40UKAZ","FM","OB2","HG_PU_7_1","FM z rozvahy a FM stanovený dle zadané LI"]
["S40UKAZ","U_SFN","S40UKAZ","VK_vyp","OB2","HG_PU_1","Složky ukazatele  SFN  -    VK / K"]
["S40UKAZ","U_SFN","S40UKAZ","CA_vyp","OB2","HG_PU_1","Složky ukazatele  SFN  -    VK / K"]
["S40UKAZ","U_SZ","S40UKAZ","CZ_vyp","OB2","HG_PU_2","Složky ukazatele  SZ  -    CK / K"]
["S40UKAZ","U_SZ","S40UKAZ","CA_vyp","OB2","HG_PU_2","Složky ukazatele  SZ  -    CK / K"]
["S40UKAZ","U_UK","S40UKAZ","HZ+Ú","OB2","HG_PU_3","Složky ukazatele  úrokového krytí (KZ+Ú) / Ú"]
["S40UKAZ","U_UK","S40UKAZ","Ú","OB2","HG_PU_3","Složky ukazatele  úrokového krytí (KZ+Ú) / Ú"]
["S40UKAZ","U_KSPCF","S40UKAZ","SU","OB2","HG_PU_103","Složky ukazatele  krytí splátek provozním CF"]
["S40UKAZ","U_KSPCF","S40UKAZ","PCF","OB2","HG_PU_103","Složky ukazatele  krytí splátek provozním CF"]
["S40UKAZ","U_SS","S40UKAZ","NZ+FZ","OB2","HG_PU_4","Složky ukazatele  SS  -    (NZ+FZ) / (ZK+KF)"]
["S40UKAZ","U_SS","S40UKAZ","ZK+KF","OB2","HG_PU_4","Složky ukazatele  SS  -    (NZ+FZ) / (ZK+KF)"]
["S40UKAZ","U_ISKSA","S40UKAZ","VK_vyp","OB2","HG_PU_5","Složky ukazatele  I.SKSA  -    VK / SA"]
["S40UKAZ","U_ISKSA","S40UKAZ","SA_vyp","OB2","HG_PU_5","Složky ukazatele  I.SKSA  -    VK / SA"]
["S40UKAZ","U_IISKSA","S40UKAZ","DK_vyp","OB2","HG_PU_6","Složky ukazatele  II.SKSA  -    DK / SA"]
["S40UKAZ","U_IISKSA","S40UKAZ","SA_vyp","OB2","HG_PU_6","Složky ukazatele  II.SKSA  -    DK / SA"]
["S40UKAZ","U_LI","S40UKAZ","FM","OB2","HG_PU_7","Složky ukazatele  LI  -    FM / KCK"]
["S40UKAZ","U_LI","S40UKAZ","KCK_vyp","OB2","HG_PU_7","Složky ukazatele  LI  -    FM / KCK"]
["S40UKAZ","U_LII","S40UKAZ","FM+KP","OB2","HG_PU_8","Složky ukazatele  LII  -   (FM+Pohl.kr.) / KCK"]
["S40UKAZ","U_LII","S40UKAZ","KCK_vyp","OB2","HG_PU_8","Složky ukazatele  LII  -   (FM+Pohl.kr.) / KCK"]
["S40UKAZ","U_LIII","S40UKAZ","OA_vyp","OB2","HG_PU_9","Složky ukazatele  LIII  -    OA / KCK"]
["S40UKAZ","U_LIII","S40UKAZ","KCK_vyp","OB2","HG_PU_9","Složky ukazatele  LIII  -    OA / KCK"]
["S40UKAZ","U_OZAS","S40UKAZ","CT_vyp","OB2","HG_PU_10","Složky ukazatele  OZás  -   T / prům.zás."]
["S40UKAZ","U_OZAS","S40UKAZ","ZAS_prum","OB2","HG_PU_10","Složky ukazatele  OZás  -   T / prům.zás."]
["S40UKAZ","U_OPOH","S40UKAZ","CT_vyp","OB2","HG_PU_11","Složky ukazatele  OPohl  -    T /  POHL"]
["S40UKAZ","U_OPOH","S40UKAZ","CP","OB2","HG_PU_11","Složky ukazatele  OPohl  -    T /  POHL"]
["S40UKAZ","U_OVK","S40UKAZ","CT_vyp","OB2","HG_PU_12","Složky ukazatele  OVK  -    T / VK"]
["S40UKAZ","U_OVK","S40UKAZ","VK_prum","OB2","HG_PU_12","Složky ukazatele  OVK  -    T / VK"]
["S40UKAZ","U_OK","S40UKAZ","CT_vyp","OB2","HG_PU_13","Složky ukazatele  OK  -    T / K"]
["S40UKAZ","U_OK","S40UKAZ","CA_vyp","OB2","HG_PU_13","Složky ukazatele  OK  -    T / K"]
["S40UKAZ","U_RT","S40UKAZ","Z","OB2","HG_PU_14","Složky ukazatele  RT  -    Z / T"]
["S40UKAZ","U_RT","S40UKAZ","CT_vyp","OB2","HG_PU_14","Složky ukazatele  RT  -    Z / T"]
["S40UKAZ","U_RVK","S40UKAZ","Z","OB2","HG_PU_15","Složky ukazatele  RVK  -    Z / VK"]
["S40UKAZ","U_RVK","S40UKAZ","VK_vyp","OB2","HG_PU_15","Složky ukazatele  RVK  -    Z / VK"]
["S40UKAZ","U_RK1","S40UKAZ","Z+Úsdp","OB2","HG_PU_16","Složky ukazatele  RK1  -   (Z+Ú(1-Sdp)) / K"]
["S40UKAZ","U_RK1","S40UKAZ","CA_vyp","OB2","HG_PU_16","Složky ukazatele  RK1  -   (Z+Ú(1-Sdp)) / K"]
["S40UKAZ","U_RK2","S40UKAZ","HZ+Ú","OB2","HG_PU_17","Složky ukazatele  RK2  -   (HZ+Ú) / K"]
["S40UKAZ","U_RK2","S40UKAZ","CA_vyp","OB2","HG_PU_17","Složky ukazatele  RK2  -   (HZ+Ú) / K"]
["S40UKAZ","U_PV","S40UKAZ","CV_vyp","OB2","HG_PU_18","Složky ukazatele  PP  -     V / počet  prac."]
["S40UKAZ","U_PV","S40UKAZ","PPP","OB2","HG_PU_18","Složky ukazatele  PP  -     V / počet  prac."]
["S40UKAZ","U_PPH","S40UKAZ","PH_vyp","OB2","HG_PU_19","Složky ukazatele  PPH  -     PH / počet  prac."]
["S40UKAZ","U_PPH","S40UKAZ","PPP","OB2","HG_PU_19","Složky ukazatele  PPH  -     PH / počet  prac."]
["S40UKAZ","U_PME","S40UKAZ","N_SME","OB2","HG_PU_20","Složky podílu   (M+E) / N"]
["S40UKAZ","U_PME","S40UKAZ","NC","OB2","HG_PU_20","Složky podílu   (M+E) / N"]
["S40UKAZ","U_PS","S40UKAZ","N_S","OB2","HG_PU_21","Složky podílu    Služby / N  "]
["S40UKAZ","U_PS","S40UKAZ","NC","OB2","HG_PU_21","Složky podílu    Služby / N  "]
["S40UKAZ","U_PON","S40UKAZ","N_OSN","OB2","HG_PU_22","Složky podílu   Osob. nákl. / N"]
["S40UKAZ","U_PON","S40UKAZ","NC","OB2","HG_PU_22","Složky podílu   Osob. nákl. / N"]
["S40UKAZ","U_POD","S40UKAZ","N_OD","OB2","HG_PU_23","Složky podílu   Odpisy / N"]
["S40UKAZ","U_POD","S40UKAZ","NC","OB2","HG_PU_23","Složky podílu   Odpisy / N"]
["S40UKAZ","U_PU","S40UKAZ","Ú","OB2","HG_PU_24","Složky podílu    Úroky / N"]
["S40UKAZ","U_PU","S40UKAZ","NC","OB2","HG_PU_24","Složky podílu    Úroky / N"]
["S40UKAZ","U_POST","S40UKAZ","N_OSTN","OB2","HG_PU_25","Složky podílu   Ost. nákl. / N"]
["S40UKAZ","U_POST","S40UKAZ","NC","OB2","HG_PU_25","Složky podílu   Ost. nákl. / N"]
["S40UKAZ","U_ZAK","S40UKAZ","Z","OB2","HG_PU_26","Složky ukazatele    Zisk / ZK"]
["S40UKAZ","U_ZAK","S40UKAZ","ZK_mil_Kc","OB2","HG_PU_26","Složky ukazatele    Zisk / ZK"]
["S40UKAZ","U_DAK","S40UKAZ","Vdiv","OB2","HG_PU_27","Složky ukazatele  Dividendy / ZK"]
["S40UKAZ","U_DAK","S40UKAZ","ZK_mil_Kc","OB2","HG_PU_27","Složky ukazatele  Dividendy / ZK"]
["S40UKAZ","U_PDZ","S40UKAZ","Vdiv","OB2","HG_PU_28","Složky ukazatele  Dividendy / Zisk min.obd."]
["S40UKAZ","U_PDZ","S40UKAZ","Zi-1","OB2","HG_PU_28","Složky ukazatele  Dividendy / Zisk"]
["S40UKAZ","U_IO","S40UKAZ","N_OD","OB2","HG_PU_777","Složky podílu Odpisy / ZH dlouhodobého majetku"]
["S40UKAZ","U_IO","S40UKAZ","DM_HM","OB2","HG_PU_777","Složky podílu Odpisy / ZH dlouhodobého majetku"]
["S40UKAZ","U_MR","S40UKAZ","INV_HIM","OB2","HG_PU_888","Složky ukazatele  míry reprodukce DM (Investice do DM / Odpisy)"]
["S40UKAZ","U_MR","S40UKAZ","N_OD","OB2","HG_PU_888","Složky ukazatele  míry reprodukce DM (Investice do DM / Odpisy)"]
["S40UKAZ","U_OCZ","S40UKAZ","CT_vyp","OB2","HG_PU_1400","Složky ukazatele  obratu celk.závazků (T / Závazky)"]
["S40UKAZ","U_OCZ","S40UKAZ","CZÁV_prům","OB2","HG_PU_1400","Složky ukazatele  obratu celk.závazků (T / Závazky)"]
["S40UKAZ","U_N","S40UKAZ","NC","OB2","HG_PU_2400","Složky ukazatele  nákladovosti tržeb (N / T)"]
["S40UKAZ","U_N","S40UKAZ","CT_vyp","OB2","HG_PU_2400","Složky ukazatele  nákladovosti tržeb (N / T)"]
["S40UKAZ","U_NVS","S40UKAZ","N_VS","OB2","HG_PU_2500","Složky ukazatele  náročnosti tržeb na VS (VS / T)"]
["S40UKAZ","U_NVS","S40UKAZ","CT_vyp","OB2","HG_PU_2500","Složky ukazatele  náročnosti tržeb na VS (VS / T)"]
["S40UKAZ","U_NSME","S40UKAZ","N_SME","OB2","HG_PU_2600","Složky ukazatele  náročnosti tržeb na materiál a energii (SME / T)"]
["S40UKAZ","U_NSME","S40UKAZ","CT_vyp","OB2","HG_PU_2600","Složky ukazatele  náročnosti tržeb na materiál a energii (SME / T)"]
["S40UKAZ","U_NS","S40UKAZ","N_S","OB2","HG_PU_2700","Složky ukazatele  náročnosti tržeb na služby (S / T)"]
["S40UKAZ","U_NS","S40UKAZ","CT_vyp","OB2","HG_PU_2700","Složky ukazatele  náročnosti tržeb na služby (S / T)"]
["S40UKAZ","U_NON","S40UKAZ","N_OSN","OB2","HG_PU_2800","Složky ukazatele  náročnosti tržeb na osobní náklady (OSN / T)"]
["S40UKAZ","U_NON","S40UKAZ","CT_vyp","OB2","HG_PU_2800","Složky ukazatele  náročnosti tržeb na osobní náklady (OSN / T)"]
["S40UKAZ","U_NOD","S40UKAZ","N_OD","OB2","HG_PU_2900","Složky ukazatele  náročnosti tržeb na odpisy (ODP / T)"]
["S40UKAZ","U_NOD","S40UKAZ","CT_vyp","OB2","HG_PU_2900","Složky ukazatele  náročnosti tržeb na odpisy (ODP / T)"]
["S40UKAZ","U_NÚ","S40UKAZ","N_Ú","OB2","HG_PU_3000","Složky ukazatele  náročnosti tržeb na úroky (Ú / T)"]
["S40UKAZ","U_NÚ","S40UKAZ","CT_vyp","OB2","HG_PU_3000","Složky ukazatele  náročnosti tržeb na úroky (Ú / T)"]
["S40UKAZ","U_NOST","S40UKAZ","N_OSTN","OB2","HG_PU_3100","Složky ukazatele  náročnosti tržeb na ost.náklady (OS.N. / T)"]
["S40UKAZ","U_NOST","S40UKAZ","CT_vyp","OB2","HG_PU_3100","Složky ukazatele  náročnosti tržeb na ost.náklady (OS.N. / T)"]
["S40UKAZ","U_PVS","S40UKAZ","N_VS","OB2","HG_PU_3200","Složky ukazatele  podílu VS na celk.nákladech (VS / N)"]
["S40UKAZ","U_PVS","S40UKAZ","NC","OB2","HG_PU_3200","Složky ukazatele  podílu VS na celk.nákladech (VS / N)"]
["EV2RIZ_F1","I_R7_1","EV2SZP","UCK_VK","OB1","HG_KSMI_1","Struktura cízího kapitálu"]
["EV2RIZ_F1","I_R7_1","EV2SZP","CCK_VK","OB1","HG_KSMI_1","Struktura cízího kapitálu"]
["EV2RIZ_F1","I_R7_2","S40UKAZ","U_UK","OB2","HG_KSMI_2","Úrokové krytí"]
["EV2RIZ_F1","I_R7_3","S40UKAZ","SU","OB2","HG_KSMI_3","Krytí splátek dl.úvěrů provozním CF"]
["EV2RIZ_F1","I_R7_3","S40UKAZ","PCF","OB2","HG_KSMI_3","Krytí splátek dl.úvěrů provozním CF"]
["EV2RIZ_F1","I_R7_4","S40UKAZ","PK","OB2","HG_KSMI_4","Podíl čistého pracovního kapitálu na oběžných aktivech"]
["EV2RIZ_F1","I_R7_4","S40UKAZ","OA","OB2","HG_KSMI_4","Podíl čistého pracovního kapitálu na oběžných aktivech"]
["EV2RIZ_F1","I_R7_5","S40UKAZ","U_LII","OB2","HG_KSMI_5","Běžná (LIII) a rychlá (LII)  likvidita"]
["EV2RIZ_F1","I_R7_5","S40UKAZ","U_LIII","OB2","HG_KSMI_5","Běžná (LIII) a rychlá (LII)  likvidita"]
["EV2RIZ_F1","I_R7_6","S40MOAK","KPOS_O","OB1","HG_KSMI_6","Krátkodobé pohledávky z obch. styku"]
["EV2RIZ_F1","I_R7_7","S40MOAK","ZC_O","OB1","HG_KSMI_7","Celkové zásoby"]
["EV2RIZ_F2","II_R1_3","S40UKAZ","CT","OB2","HG_KSMII_1","Vývoj tržeb"]
["EV2RIZ_F2","II_R5_1","S40UKAZ","U_LII","OB2","HG_KSMII_2","Běžná (LIII) a rychlá (LII)  likvidita"]
["EV2RIZ_F2","II_R5_1","S40UKAZ","U_LIII","OB2","HG_KSMII_2","Běžná (LIII) a rychlá (LII)  likvidita"]
["EV2RIZ_F2","II_R5_2","S40MOAK","KPOS_O","OB1","HG_KSMII_3","Krátkodobé pohledávky z obch. styku"]
["EV2RIZ_F2","II_R5_3","S40MOAK","ZC_O","OB1","HG_KSMII_4","Celkové zásoby"]
["EV2RIZ_F2","II_R5_4","S40MOAK","KZOS_O","OB1","HG_KSMII_5","Závazky z obchodního styku"]
["EV2RIZ_F2","II_R5_5","S40VYFI","V_N","OB1","HG_KSMII_6","Krytí úroků provozním ziskem"]
["EV2RIZ_F2","II_R5_5","S40VYFI","V_PHV","OB1","HG_KSMII_6","Krytí úroků provozním ziskem"]
["EV2RIZ_F2","II_R5_6","S40UKAZ","SU","OB2","HG_KSMII_7","Krytí splátek z provozního CF"]
["EV2RIZ_F2","II_R5_6","S40UKAZ","PCF","OB2","HG_KSMII_7","Krytí splátek z provozního CF"]
["EV2RIZ_F2","II_R5_7","S40UKAZ","VK","OB2","HG_KSMII_8","Poměr cizí / Vlastní kapitál"]
["EV2RIZ_F2","II_R5_7","S40UKAZ","CZ","OB2","HG_KSMII_8","Poměr cizí / Vlastní kapitál"]
["EV2RIZ_F2","II_R5_8","S40UKAZ","U_RVK","OB2","HG_KSMII_9","Rentabilita vlastního kapitálu (ROE)"]
["S40PVM","VPT_F2","S40PVM","VPT","OB2","HG_TH1","Volný peněžní tok do firmy"]
["S40_EVA","EVA_2F","S40_EVA","E_EVA","OB2","HG_EVA1","Ekonomická přidaná hodnota"]
["S40_PTPROJ","PT1_u_PER_2","S40_PTPROJ","VPT_UZ","OB2","HG_PTP1","Volný peněžní tok pro ocenění projektu"]
["S40_PTPROJ","PT1_u_CSH_2","S40_PTPROJ","VPT_UZ","OB2","HG_PTP2","Volný peněžní tok pro ocenění projektu"]
["S40_PTPROJ","PT1_u_CSH_2","S40_PTPROJ","KVPT","OB2","HG_PTP2","Volný peněžní tok pro ocenění projektu"]
["S40_PTPROJ","PT1_u_CSH_4","S40_PTPROJ","DVPT","OB2","HG_PTP3","Diskontovaný volný peněžní tok"]
["S40_PTPROJ","PT1_u_CSH_4","S40_PTPROJ","KDVPT","OB2","HG_PTP3","Diskontovaný volný peněžní tok"]
["S40_PT_VK","PT2_U_PER2","S40_PT_VK","VPTV_UZIT","OB2","HG_PTVK1","Volný peněžní tok pro ocenění vkladu vlastníka"]
["S40_PT_VK","PT2_U_ČSH1","S40_PT_VK","VPTV_UZIT","OB2","HG_PTVK2","Volný peněžní tok pro ocenění vkladu vlastníka"]
["S40_PT_VK","PT2_U_ČSH1","S40_PT_VK","KVPTV","OB2","HG_PTVK2","Volný peněžní tok pro ocenění vkladu vlastníka"]
["S40_PT_VK","PT2_U_ČSH3","S40_PT_VK","DVPTV","OB2","HG_PTVK3","Diskontované volné peněžní toky pro vlastníka"]
["S40_PT_VK","PT2_U_ČSH3","S40_PT_VK","KDVPTV","OB2","HG_PTVK3","Diskontované volné peněžní toky pro vlastníka"]
["S40_PNIK","PNK_FM","S40_PNIK","FM_plan","OB2","HG_FM_PK","Finanční majetek z finančního plánu a ze zadané likvidity"]
["S40_PNIK","PNK_FM","S40_PNIK","PNK_FM","OB2","HG_FM_PK","Finanční majetek z finančního plánu a ze zadané likvidity"]
["S40GLIN","GL_IND","S40GLIN","AI","OB2","HG_GIND","Porovnání globálních indexů"]
["S40GLIN","GL_IND","S40GLIN","IN05","OB2","HG_GIND","Porovnání globálních indexů"]
["S40GLIN","GL_IND","S40GLIN","ID","OB2","HG_GIND","Porovnání globálních indexů"]

{"sheet":"SY_Nastavení","index":143,"n_rows":205,"n_cols":59,"rows_kept":205,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["S40NAST",null,"NAST","OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15","OB16","OB17","OB18","OB19","OB20","OB21",{"$nulls":20},"OB1","OB2","OB3","OB4","OB5","OB6","OB7","OB8","OB9","OB10","OB11","OB12","OB13","OB14","OB15"]
["DEFOBD",null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$nulls":20},"2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01"]
[]
["VROK","Výchozí rok",2011,null,null,"Toolbary",15,null,null,"Pro import dat",null,null,"Filtr Období",false,null,"Importovaná data",{"$nulls":9},"Graf temp růstu",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,null,2011,"2011*"]
["PRP","První rok plánu",2015,2015,null,null,false,null,2011,"2011*","2011*",null,2,false,{"$nulls":11},"Skutečné hodnoty",null,null,18000,19260,20608.2,22050.774,23594.32818,{"$nulls":10},2012,"2012*"]
["PO","Platných období",9,10,null,null,false,null,2012,"2012*","2012*",null,3,true,{"$nulls":11},"Tempa růstu",null,null,null,7,7,7,7,{"$nulls":10},2013,"2013*"]
["POSR","poslední rok",2019,null,null,null,false,null,2013,"2013*","2013*",null,4,true,{"$nulls":29},2014,"2014*"]
[null,"vzorce",true,null,null,null,false,null,2014,"2014*","2014*",null,5,true,{"$nulls":29},2015,"2015"]
[null,"prohlížeč",true,null,null,null,false,null,2015,2015,2015,null,6,true,{"$nulls":11},"vybrane_tempo",2,{"$nulls":16},2016,"2016"]
[null,"černobíle",true,null,null,null,false,null,2016,2016,2016,null,7,true,{"$nulls":11},"konstantni_tempo",7,{"$nulls":16},2017,"2017"]
[null,"filtrovat",false,null,null,null,false,null,2017,2017,2017,null,8,true,{"$nulls":11},"druh_temp","konstanta",{"$nulls":16},2018,"2018"]
[null,"epsilon",1,null,null,null,false,null,2018,2018,2018,null,9,true,{"$nulls":29},2019,"2019"]
[null,"stran tisku",1,null,null,null,false,null,2019,2019,2019,null,10,true,{"$nulls":29},2020,"2020"]
[null,"tisk varianty",true,null,null,null,false,null,2020,2020,2020,null,11,true,{"$nulls":29},2021,"2021"]
[null,"jméno vstup souboru",{"$nulls":4},false,null,2021,2021,2021,null,12,true,{"$nulls":29},2022,"2022"]
[null,"index K odpisu IM",10,null,null,null,false,null,2022,2022,2022,null,13,true,{"$nulls":29},2023,"2023"]
[null,"tlacitko","Zrusit",null,null,null,false,null,2023,2023,2023,null,14,true,{"$nulls":29},2024,"2024"]
[null,"součty ve vstupech",true,null,null,null,false,null,2024,2024,2024,null,15,true,{"$nulls":29},2025,"2025"]
[null,"zacatek temp",1,null,null,null,false,null,2025,2025,2025,null,16,true]
[null,"signalizace nepřípustnosti",true,null,null,null,false,null,null,1,3,null,17,true]
[null,"posledni oblast",55,null,null,null,false,null,null,4,8,null,18,true]
[null,"s_stran_tisku",1,{"$nulls":6},2011,2013,null,19,true]
[null,"s_ceky",true,{"$nulls":6},2014,2018,null,20,true]
[null,"s_anglicky",false,{"$nulls":6},"conect string",null,null,21,true]
[null,"s_nemecky",false,{"$nulls":6},"Global30"]
[{"$nulls":9},"Global_Stratex",null,null,"Filtrovat",false]
["PODNIK","jm_podniku","Autoservis",{"$nulls":6},"Násobocí koeficient"]
["VARIANTA","varianta","zadání finančního plánu",{"$nulls":6},1000]
[null,"měřítko tabulek / grafů (0=max) ",80,100,{"$nulls":5},"Export ze simulace",null,false]
[null,"s_skoc_posledni","dial_modely",{"$nulls":5},"inf o držiteli",""]
[null,"min_historie",4,4,{"$nulls":4},"Vlastník"]
[null,"s_tisk_posledni","dial_plan",{"$nulls":5},"Dt.prd."]
[null,"Skrývání nadbytečných řádků",true,{"$nulls":6},""]
[null,"Počítat odloženou daň",false,{"$nulls":5},"Exp.",1]
[null,"Zobrazovat ouška listů",true]
[null,"velikost fontu poznámek",10,{"$nulls":5},"Zveř.T.S.",1]
[{"$nulls":8},"Test maz",0]
[null,"poslední zobrazená tabulka","VY_rozvaha",{"$nulls":5},"Dny exp.",20]
[null,"poslední zobrazený graf","G_Graf řad"]
[null,"predposlední zobraz.tabulka","VY_výkaz_zisků_a_ztrát"]
[null,"Posun roku při výpočtu CF",0]
[null,"Automatický dopočet (True)",true]
[null,"Ochrana listů (PROTECT)",true]
[null,"Výpočet WACC.          Odkud",2]
[null,"Cíl pro návrat.skok      Exp.beta",90,11]
[null,"v tabulkách NVK           KSM I",136,11]
[null,"KSM II",149,11]
{"$rows_empty":45}
[null,"Zapínání modulů"]
["M_trzby","Tržby a náklady",true]
["M_Mzdy","Mzdy",true]
["M_Uvery","Úvěry a obligace",false]
["M_Leasing","Leasing",false]
["M_Investice","Investice",true]
[null,"Výnosy a náklady",false]
["M_kompnaj","Komplexní pronájem",false]
["M_naklady","Stanovení nákladů kapitálu",false]
["M_projekty","Hodn.projektu",false]
["M_ob.zboz","Obchodní zboží",true]
[null,"Prvni ANAL1",1]
[null,"Prvni Vstupy",21]
[null,"První Modely",30]
[null,"Prvni Hodnota"]
[]
[]
[null,"cinnost","skoc_modely"]
[]
[null,"skoc vstupy",2]
[]
[]
[null,"skoc anal1",8]
[]
[null,"skoc anal2",1]
[]
[null,"skoc_graf",9]
[]
[null,"VS_sazby",false,21]
[null,"VS_miry",false,22]
[null,"VS_fin_investice",false,23]
[null,"VS_opr_pol_IM",false,24]
[null,"VS_opr_pol_OA",false,25]
[null,"VS_vlastni_zdroje",false,26]
[null,"VS_doplnkove_vstupy",false,27]
[null,"VS_devizove_kurzy",false,28]
[null,"VS_tempa_rustu",false,29]
[null,null,"0.1.1900"]
[]
[null,"VY_vysledovka",false,1]
[null,"VY_zkr_vysledovka",false,2]
[null,"VY_vynosy_a_naklady",false,3]
[null,"VY_rozdeleni_zisku",false,4]
[null,"VY_dan_z_prijmu",false,5]
[null,"VS_Odložená_dan",false,6]
[null,"VY_DP_pohl_zav",false,7]
[null,"VY_rozvaha",false,8]
[null,"VY_zkr_rozvaha",false,9]
[null,"VY_PT_95",false,10]
[null,"VY_PT_96",false,11]
[null,"VS_Změny_VK",false,12]
[null,"VY_horiz_vyn_nakl",false,13]
[null,"VY_vertik_vyn_nakl",false,14]
[null,"VY_horiz_analýza_rozvahy",false,15]
[null,"VY_vertik_rozvaha",false,16]
[null,"VY_normaly",false,17]
[null,"VY_ukazatele",false,18]
[null,"VY_glob_indexy",true,19]
[null,"VY_PNIK",true,20]
[null,"VY_volne_toky",true,21]
[null,"VY_EVA",true,22]
[null,"SI_produkty",false,30]
[null,"SI_trzby",false,31]
[null,"SI_prehled_trzeb",false,32]
[null,"SI_spec_nakl_pol",false,33]
[null,"SI_normy_spotreby",false,34]
[null,"SI_nakupni_ceny",false,35]
[null,"SI_prime_naklady_produkty",false,36]
[null,"SI_prime_naklady",false,37]
[null,"SI_planove_kalkulace",false,38]
[null,"SI_mzdy",false,39]
[null,"SI_stare_uvery",false,40]
[null,"SI_zadani_novych_uveru",false,41]
[null,"SI_prehled_novych_uveru",false,42]
[null,"SI_obligace",false,43]
[null,"SI_uvěry a úroky",false,44]
[null,"SI_leasing",false,45]
[null,"SI_zadani_leasingu",false,46]
[null,"SI_prehled_leasingu",false,47]
[null,"SI_leasing_odpisy",false,48]
[null,"SI_investice_a_odpisy",false,49]
[null,"SI_zadani_investic",false,50]
[null,"SI_prostredky_na_investice",false,51]
[null,"SI_odpisy",false,52]
[null,"SI_odpisove_sazby",false,53]
[null,"SI_doby_obratu",false,54]
[]
[null,"hospodářský výsledek",false,1]
[null,"struktura nákladů",false,2]
[null,"peněžní toky 96",false,3]
[null,"struktura peněžních toků 96",false,4]
[null,"volný peněžní tok",false,5]
[null,"rentabilita",false,6]
[null,"ukazatelé obratu",false,7]
{"$rows_empty":12}
[null,null,1,2,3,4,5,6,7,8,9,10]
[]
["Definované toolbary tabulky",null,"VY_výkaz_zisků_a_ztrát","VY_rozvaha","VY_peněžní_toky_95"]
[null,null,16,16,14]
[null,null,9,8,17]
[null,null,"$P$9","$P$8","$N$8"]
[null,null,"$P$9","$P$8","$N$8"]