{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Program","VZZ","Aktiva","Pasiva","Horizontalní","Vertikalní","Rozdilové","Poměrové","Soustavy ukazatel","Regresní analýza"],"not_rendered":{"charts":6,"images":10,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Program","index":0,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["SPOLEČNOST: JEVENMAX s. r. o."]

{"sheet":"VZZ","index":1,"n_rows":35,"n_cols":22,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,1,34,7],[27,1,27,7],[28,1,28,7],[29,1,29,7],[30,1,30,7],[31,1,31,7],[32,1,32,7],[23,1,23,7],[24,1,24,7],[1,1,2,7],[1,8,1,21],[33,1,33,7],[26,1,26,7],[15,1,15,7],[16,1,16,7],[17,1,17,7],[18,1,18,7],[19,1,19,7],[25,1,25,7],[14,1,14,7],[3,1,3,7],[4,1,4,7],[5,1,5,7],[6,1,6,7],[7,1,7,7],[8,1,8,7],[9,1,9,7],[10,1,10,7],[22,1,22,7],[11,1,11,7],[12,1,12,7],[13,1,13,7],[20,1,20,7],[21,1,21,7]]}
[]
[null,"VÝKAZ ZISKU A ZTRÁTY (v tisících Kč)",null,null,null,null,null,null,"Rok"]
[null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017]
[null,"Tržby z prodeje výrobků a služeb",null,null,null,null,null,null,10533,5779,7196,12769,14470,17760]
[null,"Tržby za prodej zboží",null,null,null,null,null,null,null,null,null,null,14]
[null,"Výkonová spotřeba",null,null,null,null,null,null,8912,{"$f":"SUM(J7:J8)","v":4295},5358,9590,10779,{"$f":"SUM(N7:N8)","v":14797},{"$f":"SUM(O7:O8)","v":0},0,0,0,0,0,0,0]
[null,"Spotřeba materiálu a energie",null,null,null,null,null,null,null,485,446,1014,2250,3007]
[null,"Služby",null,null,null,null,null,null,null,3810,4912,8576,8529,11790]
[null,"Osobní náklady",null,null,null,null,null,null,1440,{"$f":"SUM(J10:J11)","v":1432},936,2679,2674,1936,{"$f":"SUM(O10:O11)","v":0},{"$f":"SUM(P10:P11)","v":0},{"$f":"SUM(Q10:Q11)","v":0},{"$f":"SUM(R10:R11)","v":0},{"$f":"SUM(S10:S11)","v":0},{"$f":"SUM(T10:T11)","v":0},{"$f":"SUM(U10:U11)","v":0},{"$f":"SUM(V10:V11)","v":0}]
[null,"Mzdové náklady",null,null,null,null,null,null,null,1377,881,2578,2567,1727]
[null,"Náklady na sociální zabezpečení, zdravotní pojištění a ostatní náklady",null,null,null,null,null,null,null,55,{"$f":"SUM(K12:K13)","v":55},101,107,209,0,0,0,0,0,0,0,0]
[null,"Náklady na sociální zabezpečení a zdravotní pojištění",null,null,null,null,null,null,null,null,55,101,98,207]
[null,"Ostatní náklady",null,null,null,null,null,null,null,null,null,null,9,2]
[null,"Úpravy hodnot v provozní oblasti",null,null,null,null,null,null,{"$f":"SUM(I15)","v":18},{"$f":"SUM(J15)","v":133},{"$f":"SUM(K15)","v":103},{"$f":"SUM(L15)","v":228},{"$f":"SUM(M15)","v":399},{"$f":"SUM(N15)","v":552},0,0,0,0,0,0,0,0]
[null,"Úpravy hodnot dlouhodobého nehmotného a hmotného majetku",null,null,null,null,null,null,18,133,103,228,399,552,{"$f":"O16","v":0},{"$f":"P16","v":0},0,0,0,0,0,0]
[null,"Úpravy hodnot dlouhodobého nehmotného a  hmotného majetku - trvalé",null,null,null,null,null,null,18,133,103,228,399,552]
[null,"Ostatní provozní výnosy",null,null,null,null,null,null,null,{"$f":"SUM(J18:J19)","v":580},{"$f":"SUM(K18:K19)","v":0},{"$f":"SUM(L18:L19)","v":151},{"$f":"SUM(M18:M19)","v":313},390,{"$f":"SUM(O18:O19)","v":0},{"$f":"SUM(P18:P19)","v":0},0,0,0,0,0,0]
[null,"Tržby z prodaného dlouhodobého majetku",null,null,null,null,null,null,null,580,null,null,289,60]
[null,"Jiné provozní výnosy",null,null,null,null,null,null,null,null,null,151,24,49]
[null,"Ostatní provozní náklady",null,null,null,null,null,null,{"$f":"SUM(I21:I23)","v":19},{"$f":"SUM(J21:J23)","v":1061},{"$f":"SUM(K21:K23)","v":36},{"$f":"SUM(L21:L23)","v":141},{"$f":"SUM(M21:M23)","v":477},{"$f":"SUM(N21:N23)","v":374},0,0,0,0,0,0,0,0]
[null,"Zůstatková cena prodaného dlouhodobého majetku",null,null,null,null,null,null,null,672,null,null,231,101]
[null,"Daně a poplatky",null,null,null,null,null,null,6,37,16,28,58,81]
[null,"Jiné provozní náklady",null,null,null,null,null,null,13,352,20,113,188,192]
[null,"Provozní výsledek hospodaření",null,null,null,null,null,null,164,{"$f":"J4+J5-J6-J9-J14+J17-J20","v":-562},{"$f":"K4+K5-K6-K9-K14+K17-K20","v":763},{"$f":"L4+L5-L6-L9-L14+L17-L20","v":282},{"$f":"M4+M5-M6-M9-M14+M17-M20","v":468},{"$f":"N4+N5-N6-N9-N14+N17-N20","v":491},null,null,0,0,0,0,0,0]
[null,"Nákladové úroky a podobné náklady",null,null,null,null,null,null,null,{"$f":"J26","v":0},{"$f":"K26","v":52},{"$f":"L26","v":86},{"$f":"M26","v":160},{"$f":"N26","v":168},0,0,0,0,0,0,0,0]
[null,"Ostatní nákladové úroky a podobné náklady",null,null,null,null,null,null,null,null,52,86,160,168]
[null,"Ostatní finanční výnosy",null,null,null,null,null,null,null,null,null,2]
[null,"Ostatní finanční náklady",null,null,null,null,null,null,7,4,15,66,36,96]
[null,"Finanční výsledek hospodaření",null,null,null,null,null,null,-7,{"$f":"-J25+J27-J28","v":-4},{"$f":"-K25+K27-K28","v":-67},{"$f":"-L25+L27-L28","v":-150},{"$f":"-M25+M27-M28","v":-196},{"$f":"-N25+N27-N28","v":-264},0,0,0,0,0,0,0,0]
[null,"Výsledek hospodaření před zdaněním",null,null,null,null,null,null,{"$f":"I24+I29","v":157},-566,696,132,272,227,0,0,0,0,0,0,0,0]
[null,"Daň z přijmů",null,null,null,null,null,null,10,{"$f":"J32","v":0},{"$f":"K32","v":12},{"$f":"L32","v":14},{"$f":"M32","v":53},67]
[null,"Daň z přijmů splatná",null,null,null,null,null,null,10,null,12,14,53,67]
[null,"Výsledek hospodaření po zdanění",null,null,null,null,null,null,147,{"$f":"J30-J31","v":-566},{"$f":"K30-K31","v":684},{"$f":"L30-L31","v":118},219,160,0,0,0,0,0,0,0,0]
[null,"Výsledek hospodaření za účetní období",null,null,null,null,null,null,147,-566,684,118,219,160]
[null,"Čistý obrat za účetní období",null,null,null,null,null,null,{"$f":"SUM(I4,I5,I17,I27,)","v":10533},{"$f":"SUM(J4,J5,J17,J27,)","v":6359},{"$f":"SUM(K4,K5,K17,K27,)","v":7196},{"$f":"SUM(L4,L5,L17,L27,)","v":12922},{"$f":"SUM(M4,M5,M17,M27,)","v":14797},{"$f":"SUM(N4,N5,N17,N27,)","v":18150},0,0,0,0,0,0,0,0]

{"sheet":"Aktiva","index":2,"n_rows":25,"n_cols":22,"rows_kept":25,"cut":false,"hidden":false,"merged":[[17,1,17,6],[23,1,23,6],[24,1,24,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[58,1,58,5],[32,1,32,5],[3,1,4,6],[3,7,3,21],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6]]}
[]
[]
[]
[null,"AKITVA (v tisících Kč)",null,null,null,null,null,"Rok"]
[null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017]
[null,"AKTIVA CELKEM",null,null,null,null,null,{"$f":"H7+H10+H24","v":3400},{"$f":"I7+I10+I24","v":3101},2317,3234,2744,3195,4655,0,{"$f":"P7+P10+P24","v":0},{"$f":"Q7+Q10+Q24","v":0},0,0,0,0,0]
[null,"Dlouhodobý majetek",null,null,null,null,null,{"$f":"H8","v":309},{"$f":"I8","v":759},374,384,881,1261,2154,0,0,0,0,0,0,0,0]
[null,"Dlouhodobý hmotný majetek",null,null,null,null,null,{"$f":"H9","v":309},{"$f":"I9","v":759},374,384,881,1261,2154,0,0,0,0,0,0,0,0]
[null,"Hmotné movité věci a jejich soubory",null,null,null,null,null,309,759,374,384,881,1261,2154]
[null,"Obežná aktiva",null,null,null,null,null,{"$f":"H11+H21","v":3088},{"$f":"I11+I21","v":2319},1934,2844,1845,1898,2477,0,{"$f":"P11+P21","v":0},{"$f":"Q11+Q21","v":0},0,0,0,0,0]
[null,"Pohledávky",null,null,null,null,null,{"$f":"H12+H16","v":2198},{"$f":"I12+I16","v":2255},1910,1098,1483,1795,2205,0,{"$f":"P12+P16","v":0},{"$f":"Q12+Q16","v":0},0,0,0,0,0]
[null,"Dlouhodobé pohledávky",null,null,null,null,null,4,27,41,{"$f":"K13+K14","v":25},{"$f":"L13+L14","v":25},52,0,0,{"$f":"P13+P14","v":0},{"$f":"Q13+Q14","v":0},0,0,0,0,0]
[null,"Pohledávky z obchodních vztahů",null,null,null,null,null,null,null,null,25,25,25]
[null,"Pohledávky - ostatní",null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":27},{"$f":"N15","v":0},{"$f":"O15","v":0},0,{"$f":"Q15","v":0},{"$f":"R15","v":0},{"$f":"S15","v":0},{"$f":"T15","v":0},{"$f":"U15","v":0},{"$f":"V15","v":0}]
[null,"Dlouhodobé poskytnuté zálohy",null,null,null,null,null,null,null,null,null,null,27]
[null,"Krátkodobé pohledávky",null,null,null,null,null,2194,2228,1869,{"$f":"K17+K18","v":1073},{"$f":"L17+L18","v":1458},1743,2205,{"$f":"O17+O18","v":0},{"$f":"P17+P18","v":0},{"$f":"Q17+Q18","v":0},0,0,0,0,0]
[null,"Pohledávky z obchodních vztahů",null,null,null,null,null,null,null,null,1046,1396,1736,2175]
[null,"Pohledávky - ostatní",null,null,null,null,null,null,null,null,{"$f":"K19+K20","v":27},{"$f":"L19+L20","v":62},7,30,0,{"$f":"P19+P20","v":0},{"$f":"Q19+Q20","v":0},0,0,0,0,0]
[null,"Stát - daňové pohledávky",null,null,null,null,null,null,null,null,17,57,7,3]
[null,"Krátkodobě poskytnuté zálohy",null,null,null,null,null,null,null,null,10,5,null,27]
[null,"Peněžní prostředky",null,null,null,null,null,890,64,24,{"$f":"K22+K23","v":1746},{"$f":"L22+L23","v":362},103,272,0,{"$f":"P22+P23","v":0},{"$f":"Q22+Q23","v":0},0,0,0,0,0]
[null,"Peněžní prostředky v pokladně",null,null,null,null,null,null,null,null,1556,361,103,120]
[null,"Peněžní prostředky na účtech",null,null,null,null,null,null,null,null,190,1,null,152]
[null,"Časové rozlišení",null,null,null,null,null,3,23,9,{"$f":"K25","v":6},{"$f":"L25","v":18},36,24,0,0,0,0,0,0,0,0]
[null,"Náklady příštích období",null,null,null,null,null,null,null,null,6,18,36,24]

{"sheet":"Pasiva","index":3,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,7,2,21],[26,1,26,6],[60,1,60,6],[23,1,23,6],[16,1,16,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[24,1,24,6],[17,1,17,6],[19,1,19,6],[25,1,25,6],[11,1,11,6],[18,1,18,6],[8,1,8,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[2,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[10,1,10,6],[9,1,9,6]]}
[]
[]
[null,"Pasiva (v tisících Kč)",null,null,null,null,null,"Rok"]
[null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017]
[null,"PASIVA",null,null,null,null,null,{"$f":"H6+H12+H26","v":3400},{"$f":"I6+I12+I26","v":3105},2317,3234,2744,3195,4705,0,0,0,0,0,0,0,0]
[null,"Vlastní kapitál",null,null,null,null,null,-60,87,-480,205,323,542,702]
[null,"Základní kapitál",null,null,null,null,null,{"$f":"H8","v":200},{"$f":"I8","v":200},200,{"$f":"K8","v":200},{"$f":"L8","v":200},200,200,0,0,0,0,0,0,0,0]
[null,"Základní kapitál",null,null,null,null,null,200,200,200,200,200,200,200]
[null,"Výsledek hospodaření min. let",null,null,null,null,null,0,-260,-114,-679,{"$f":"L10","v":5},{"$f":"M10","v":123},343,0,0,0,0,0,0,0,0]
[null,"Nerozdělený zisk minulých let",null,null,null,null,null,null,null,null,null,5,123,343]
[null,"Výsledek hospodaření běžného účetního období",null,null,null,null,null,-260,147,-566,684,118,219,160]
[null,"Cizí zdroje",null,null,null,null,null,{"$f":"H14+H16","v":3459},{"$f":"I14+I16","v":3017},2784,3027,2419,2651,4001,0,0,0,0,0,0,0,0]
[null,"Závazky",null,null,null,null,null,null,null,null,{"$f":"SUM(K14,K16)","v":3027},{"$f":"SUM(L14,L16)","v":2419},2651,4001,0,0,0,0,0,0,0,0]
[null,"Dlouhodobé závazky",null,null,null,null,null,{"$f":"H15","v":1039},738,2129,{"$f":"K15","v":250},{"$f":"L15","v":130},418,2124,0,0,0,0,0,0,0,0]
[null,"Závazky k úvěrovým institucím",null,null,null,null,null,1039,738,2129,250,130,418,2124]
[null,"Krátkodobé závazky",null,null,null,null,null,2420,2279,655,{"$f":"SUM(K17:K19)","v":2777},{"$f":"SUM(L17:L19)","v":2289},{"$f":"SUM(M17:M19)","v":2233},{"$f":"SUM(N17:N19)","v":1877},0,0,0,0,0,0,0,0]
[null,"Závazky k úvěrovým institucím",null,null,null,null,null,null,null,null,122,1368,1392]
[null,"Závazky z obchodních vztahů",null,null,null,null,null,null,null,null,744,638,572,770]
[null,"Závazky ostátní",null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K25)","v":1911},{"$f":"SUM(L20:L25)","v":283},{"$f":"SUM(M20:M25)","v":269},{"$f":"SUM(N20:N25)","v":1107},{"$f":"SUM(O20:O25)","v":0},{"$f":"SUM(P20:P25)","v":0},0,0,0,0,0,0]
[null,"Závazky ke společníkům",null,null,null,null,null,null,null,null,1803,5,null,859]
[null,"Závazky k zaměstnancům",null,null,null,null,null,null,null,null,64,244,42,100]
[null,"Závazky ze sociálního zabezpečení a zdravotního pojištění",null,null,null,null,null,null,null,null,13,9,11,22]
[null,"Stát - daňové závazky a dotace",null,null,null,null,null,null,null,null,16,16,215,133]
[null,"Dohadné účty pasivní",null,null,null,null,null,null,null,null,10,5,null,-7]
[null,"Jiné závazky",null,null,null,null,null,null,null,null,5,4,1]
[null,"Časové rozlišení pasiv",null,null,null,null,null,1,1,13,{"$f":"K27","v":2},{"$f":"L27","v":2},2,2,0,0,0,0,0,0,0,0]
[null,"Výdaje příštích období",null,null,null,null,null,null,null,null,2,2,2,2]

{"sheet":"Horizontalní","index":4,"n_rows":45,"n_cols":22,"rows_kept":45,"cut":false,"hidden":false,"merged":[[43,5,43,7],[44,5,44,7],[37,5,38,7],[39,5,39,7],[40,5,40,7],[41,5,41,7],[42,5,42,7],[31,5,31,7],[32,5,32,7],[33,5,33,7],[34,5,34,7],[35,5,35,7],[25,5,26,7],[27,5,27,7],[28,5,28,7],[29,5,29,7],[30,5,30,7],[5,5,5,7],[15,5,16,7],[9,5,9,7],[8,5,8,7],[7,5,7,7],[4,8,4,21],[16,8,16,21],[26,8,26,21],[38,8,38,21],[22,5,22,7],[21,5,21,7],[20,5,20,7],[19,5,19,7],[18,5,18,7],[3,5,4,7],[17,5,17,7],[12,5,12,7],[11,5,11,7],[10,5,10,7],[13,5,13,7],[6,5,6,7]]}
[]
[]
[]
[null,null,null,null,null,"Položky",null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,null,"abs. změna"]
[null,null,null,null,null,"Aktiva celkem",null,null,{"$f":"Aktiva!I6-Aktiva!H6","v":-299},{"$f":"Aktiva!J6-Aktiva!I6","v":-784},{"$f":"Aktiva!K6-Aktiva!J6","v":917},{"$f":"Aktiva!L6-Aktiva!K6","v":-490},{"$f":"Aktiva!M6-Aktiva!L6","v":451},{"$f":"Aktiva!N6-Aktiva!M6","v":1460},{"$f":"Aktiva!O6-Aktiva!N6","v":-4655},{"$f":"Aktiva!P6-Aktiva!O6","v":0},{"$f":"Aktiva!Q6-Aktiva!P6","v":0},{"$f":"Aktiva!R6-Aktiva!Q6","v":0},{"$f":"Aktiva!S6-Aktiva!R6","v":0},{"$f":"Aktiva!T6-Aktiva!S6","v":0},{"$f":"Aktiva!U6-Aktiva!T6","v":0},{"$f":"Aktiva!V6-Aktiva!U6","v":0}]
[null,null,null,null,null,"Dlouhodobý majetek",null,null,{"$f":"Aktiva!I7-Aktiva!H7","v":450},{"$f":"Aktiva!J7-Aktiva!I7","v":-385},{"$f":"Aktiva!K7-Aktiva!J7","v":10},{"$f":"Aktiva!L7-Aktiva!K7","v":497},{"$f":"Aktiva!M7-Aktiva!L7","v":380},{"$f":"Aktiva!N7-Aktiva!M7","v":893},{"$f":"Aktiva!O7-Aktiva!N7","v":-2154},{"$f":"Aktiva!P7-Aktiva!O7","v":0},{"$f":"Aktiva!Q7-Aktiva!P7","v":0},{"$f":"Aktiva!R7-Aktiva!Q7","v":0},{"$f":"Aktiva!S7-Aktiva!R7","v":0},{"$f":"Aktiva!T7-Aktiva!S7","v":0},{"$f":"Aktiva!U7-Aktiva!T7","v":0},{"$f":"Aktiva!V7-Aktiva!U7","v":0}]
[null,null,null,null,null,"Dlouhodobý nehmotný majetek"]
[null,null,null,null,null,"Dlouhodobý hmotný majetek",null,null,{"$f":"Aktiva!I8-Aktiva!H8","v":450},{"$f":"Aktiva!J8-Aktiva!I8","v":-385},{"$f":"Aktiva!K8-Aktiva!J8","v":10},{"$f":"Aktiva!L8-Aktiva!K8","v":497},{"$f":"Aktiva!M8-Aktiva!L8","v":380},{"$f":"Aktiva!N8-Aktiva!M8","v":893},{"$f":"Aktiva!O8-Aktiva!N8","v":-2154},{"$f":"Aktiva!P8-Aktiva!O8","v":0},{"$f":"Aktiva!Q8-Aktiva!P8","v":0},{"$f":"Aktiva!R8-Aktiva!Q8","v":0},{"$f":"Aktiva!S8-Aktiva!R8","v":0},{"$f":"Aktiva!T8-Aktiva!S8","v":0},{"$f":"Aktiva!U8-Aktiva!T8","v":0},{"$f":"Aktiva!V8-Aktiva!U8","v":0}]
[null,null,null,null,null,"Oběžná aktiva",null,null,{"$f":"Aktiva!I10-Aktiva!H10","v":-769},{"$f":"Aktiva!J10-Aktiva!I10","v":-385},{"$f":"Aktiva!K10-Aktiva!J10","v":910},{"$f":"Aktiva!L10-Aktiva!K10","v":-999},{"$f":"Aktiva!M10-Aktiva!L10","v":53},{"$f":"Aktiva!N10-Aktiva!M10","v":579},{"$f":"Aktiva!O10-Aktiva!N10","v":-2477},{"$f":"Aktiva!P10-Aktiva!O10","v":0},{"$f":"Aktiva!Q10-Aktiva!P10","v":0},{"$f":"Aktiva!R10-Aktiva!Q10","v":0},{"$f":"Aktiva!S10-Aktiva!R10","v":0},{"$f":"Aktiva!T10-Aktiva!S10","v":0},{"$f":"Aktiva!U10-Aktiva!T10","v":0},{"$f":"Aktiva!V10-Aktiva!U10","v":0}]
[null,null,null,null,null,"Zásoby"]
[null,null,null,null,null,"Krátkodobé pohledávky",null,null,{"$f":"Aktiva!I16-Aktiva!H16","v":34},{"$f":"Aktiva!J16-Aktiva!I16","v":-359},{"$f":"Aktiva!K16-Aktiva!J16","v":-796},{"$f":"Aktiva!L16-Aktiva!K16","v":385},{"$f":"Aktiva!M16-Aktiva!L16","v":285},{"$f":"Aktiva!N16-Aktiva!M16","v":462},{"$f":"Aktiva!O16-Aktiva!N16","v":-2205},{"$f":"Aktiva!P16-Aktiva!O16","v":0},{"$f":"Aktiva!Q16-Aktiva!P16","v":0},{"$f":"Aktiva!R16-Aktiva!Q16","v":0},{"$f":"Aktiva!S16-Aktiva!R16","v":0},{"$f":"Aktiva!T16-Aktiva!S16","v":0},{"$f":"Aktiva!U16-Aktiva!T16","v":0},{"$f":"Aktiva!V16-Aktiva!U16","v":0}]
[null,null,null,null,null,"Krátkodobý finanční majetek",null,null,{"$f":"Aktiva!I21-Aktiva!H21","v":-826},{"$f":"Aktiva!J21-Aktiva!I21","v":-40},{"$f":"Aktiva!K21-Aktiva!J21","v":1722},{"$f":"Aktiva!L21-Aktiva!K21","v":-1384},{"$f":"Aktiva!M21-Aktiva!L21","v":-259},{"$f":"Aktiva!N21-Aktiva!M21","v":169},{"$f":"Aktiva!O21-Aktiva!N21","v":-272},{"$f":"Aktiva!P21-Aktiva!O21","v":0},{"$f":"Aktiva!Q21-Aktiva!P21","v":0},{"$f":"Aktiva!R21-Aktiva!Q21","v":0},{"$f":"Aktiva!S21-Aktiva!R21","v":0},{"$f":"Aktiva!T21-Aktiva!S21","v":0},{"$f":"Aktiva!U21-Aktiva!T21","v":0},{"$f":"Aktiva!V21-Aktiva!U21","v":0}]
[null,null,null,null,null,"Časové rozlišení",null,null,{"$f":"Aktiva!I24-Aktiva!H24","v":20},{"$f":"Aktiva!J24-Aktiva!I24","v":-14},{"$f":"Aktiva!K24-Aktiva!J24","v":-3},{"$f":"Aktiva!L24-Aktiva!K24","v":12},{"$f":"Aktiva!M24-Aktiva!L24","v":18},{"$f":"Aktiva!N24-Aktiva!M24","v":-12},{"$f":"Aktiva!O24-Aktiva!N24","v":-24},{"$f":"Aktiva!P24-Aktiva!O24","v":0},{"$f":"Aktiva!Q24-Aktiva!P24","v":0},{"$f":"Aktiva!R24-Aktiva!Q24","v":0},{"$f":"Aktiva!S24-Aktiva!R24","v":0},{"$f":"Aktiva!T24-Aktiva!S24","v":0},{"$f":"Aktiva!U24-Aktiva!T24","v":0},{"$f":"Aktiva!V24-Aktiva!U24","v":0}]
[]
[null,null,null,null,null,"Položky",null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,null,"abs. změna"]
[null,null,null,null,null,"Pasiva celkem",null,null,{"$f":"Pasiva!I5-Pasiva!H5","v":-295},{"$f":"Pasiva!J5-Pasiva!I5","v":-788},{"$f":"Pasiva!K5-Pasiva!J5","v":917},{"$f":"Pasiva!L5-Pasiva!K5","v":-490},{"$f":"Pasiva!M5-Pasiva!L5","v":451},{"$f":"Pasiva!N5-Pasiva!M5","v":1510},{"$f":"Pasiva!O5-Pasiva!N5","v":-4705},{"$f":"Pasiva!P5-Pasiva!O5","v":0},{"$f":"Pasiva!Q5-Pasiva!P5","v":0},{"$f":"Pasiva!R5-Pasiva!Q5","v":0},{"$f":"Pasiva!S5-Pasiva!R5","v":0},{"$f":"Pasiva!T5-Pasiva!S5","v":0},{"$f":"Pasiva!U5-Pasiva!T5","v":0},{"$f":"Pasiva!V5-Pasiva!U5","v":0}]
[null,null,null,null,null,"Vlastní kapitál",null,null,{"$f":"Pasiva!I6-Pasiva!H6","v":147},{"$f":"Pasiva!J6-Pasiva!I6","v":-567},{"$f":"Pasiva!K6-Pasiva!J6","v":685},{"$f":"Pasiva!L6-Pasiva!K6","v":118},{"$f":"Pasiva!M6-Pasiva!L6","v":219},{"$f":"Pasiva!N6-Pasiva!M6","v":160},{"$f":"Pasiva!O6-Pasiva!N6","v":-702},{"$f":"Pasiva!P6-Pasiva!O6","v":0},{"$f":"Pasiva!Q6-Pasiva!P6","v":0},{"$f":"Pasiva!R6-Pasiva!Q6","v":0},{"$f":"Pasiva!S6-Pasiva!R6","v":0},{"$f":"Pasiva!T6-Pasiva!S6","v":0},{"$f":"Pasiva!U6-Pasiva!T6","v":0},{"$f":"Pasiva!V6-Pasiva!U6","v":0}]
[null,null,null,null,null,"VH minulých let",null,null,{"$f":"Pasiva!I9-Pasiva!H9","v":-260},{"$f":"Pasiva!J9-Pasiva!I9","v":146},{"$f":"Pasiva!K9-Pasiva!J9","v":-565},{"$f":"Pasiva!L9-Pasiva!K9","v":684},{"$f":"Pasiva!M9-Pasiva!L9","v":118},{"$f":"Pasiva!N9-Pasiva!M9","v":220},{"$f":"Pasiva!O9-Pasiva!N9","v":-343},{"$f":"Pasiva!P9-Pasiva!O9","v":0},{"$f":"Pasiva!Q9-Pasiva!P9","v":0},{"$f":"Pasiva!R9-Pasiva!Q9","v":0},{"$f":"Pasiva!S9-Pasiva!R9","v":0},{"$f":"Pasiva!T9-Pasiva!S9","v":0},{"$f":"Pasiva!U9-Pasiva!T9","v":0},{"$f":"Pasiva!V9-Pasiva!U9","v":0}]
[null,null,null,null,null,"VH běžného účetního období",null,null,{"$f":"Pasiva!I11-Pasiva!H11","v":407},{"$f":"Pasiva!J11-Pasiva!I11","v":-713},{"$f":"Pasiva!K11-Pasiva!J11","v":1250},{"$f":"Pasiva!L11-Pasiva!K11","v":-566},{"$f":"Pasiva!M11-Pasiva!L11","v":101},{"$f":"Pasiva!N11-Pasiva!M11","v":-59},{"$f":"Pasiva!O11-Pasiva!N11","v":-160},{"$f":"Pasiva!P11-Pasiva!O11","v":0},{"$f":"Pasiva!Q11-Pasiva!P11","v":0},{"$f":"Pasiva!R11-Pasiva!Q11","v":0},{"$f":"Pasiva!S11-Pasiva!R11","v":0},{"$f":"Pasiva!T11-Pasiva!S11","v":0},{"$f":"Pasiva!U11-Pasiva!T11","v":0},{"$f":"Pasiva!V11-Pasiva!U11","v":0}]
[null,null,null,null,null,"Cizí zdroje",null,null,{"$f":"Pasiva!I12-Pasiva!H12","v":-442},{"$f":"Pasiva!J12-Pasiva!I12","v":-233},{"$f":"Pasiva!K12-Pasiva!J12","v":243},{"$f":"Pasiva!L12-Pasiva!K12","v":-608},{"$f":"Pasiva!M12-Pasiva!L12","v":232},{"$f":"Pasiva!N12-Pasiva!M12","v":1350},{"$f":"Pasiva!O12-Pasiva!N12","v":-4001},{"$f":"Pasiva!P12-Pasiva!O12","v":0},{"$f":"Pasiva!Q12-Pasiva!P12","v":0},{"$f":"Pasiva!R12-Pasiva!Q12","v":0},{"$f":"Pasiva!S12-Pasiva!R12","v":0},{"$f":"Pasiva!T12-Pasiva!S12","v":0},{"$f":"Pasiva!U12-Pasiva!T12","v":0},{"$f":"Pasiva!V12-Pasiva!U12","v":0}]
[null,null,null,null,null,"Krátkodobé závazky",null,null,{"$f":"Pasiva!I16-Pasiva!H16","v":-141},{"$f":"Pasiva!J16-Pasiva!I16","v":-1624},{"$f":"Pasiva!K16-Pasiva!J16","v":2122},{"$f":"Pasiva!L16-Pasiva!K16","v":-488},{"$f":"Pasiva!M16-Pasiva!L16","v":-56},{"$f":"Pasiva!N16-Pasiva!M16","v":-356},{"$f":"Pasiva!O16-Pasiva!N16","v":-1877},{"$f":"Pasiva!P16-Pasiva!O16","v":0},{"$f":"Pasiva!Q16-Pasiva!P16","v":0},{"$f":"Pasiva!R16-Pasiva!Q16","v":0},{"$f":"Pasiva!S16-Pasiva!R16","v":0},{"$f":"Pasiva!T16-Pasiva!S16","v":0},{"$f":"Pasiva!U16-Pasiva!T16","v":0},{"$f":"Pasiva!V16-Pasiva!U16","v":0}]
[]
[]
[null,null,null,null,null,"Položky",null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,null,"% změna"]
[null,null,null,null,null,"Aktiva celkem",null,null,{"$f":"I6/Aktiva!H6","v":-8.7941176470588231E-2},{"$f":"J6/Aktiva!I6","v":-0.25282167042889392},{"$f":"K6/Aktiva!J6","v":0.39577039274924469},{"$f":"L6/Aktiva!K6","v":-0.15151515151515152},{"$f":"M6/Aktiva!L6","v":0.16435860058309038},{"$f":"N6/Aktiva!M6","v":0.4569640062597809},{"$f":"O6/Aktiva!N6","v":-1},{"$f":"P6/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Q6/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"R6/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"S6/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"T6/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"U6/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"V6/Aktiva!U6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Dlouhodobý majetek",null,null,{"$f":"I7/Aktiva!H7","v":1.4563106796116505},{"$f":"J7/Aktiva!I7","v":-0.50724637681159424},{"$f":"K7/Aktiva!J7","v":2.6737967914438502E-2},{"$f":"L7/Aktiva!K7","v":1.2942708333333333},{"$f":"M7/Aktiva!L7","v":0.43132803632236094},{"$f":"N7/Aktiva!M7","v":0.7081681205392546},{"$f":"O7/Aktiva!N7","v":-1},{"$f":"P7/Aktiva!O7","v":{"$error":"#DIV/0!"}},{"$f":"Q7/Aktiva!P7","v":{"$error":"#DIV/0!"}},{"$f":"R7/Aktiva!Q7","v":{"$error":"#DIV/0!"}},{"$f":"S7/Aktiva!R7","v":{"$error":"#DIV/0!"}},{"$f":"T7/Aktiva!S7","v":{"$error":"#DIV/0!"}},{"$f":"U7/Aktiva!T7","v":{"$error":"#DIV/0!"}},{"$f":"V7/Aktiva!U7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Dlouhodobý nehmotný majetek"]
[null,null,null,null,null,"Dlouhodobý hmotný majetek",null,null,{"$f":"I9/Aktiva!H8","v":1.4563106796116505},{"$f":"J9/Aktiva!I8","v":-0.50724637681159424},{"$f":"K9/Aktiva!J8","v":2.6737967914438502E-2},{"$f":"L9/Aktiva!K8","v":1.2942708333333333},{"$f":"M9/Aktiva!L8","v":0.43132803632236094},{"$f":"N9/Aktiva!M8","v":0.7081681205392546},{"$f":"O9/Aktiva!N8","v":-1},{"$f":"P9/Aktiva!O8","v":{"$error":"#DIV/0!"}},{"$f":"Q9/Aktiva!P8","v":{"$error":"#DIV/0!"}},{"$f":"R9/Aktiva!Q8","v":{"$error":"#DIV/0!"}},{"$f":"S9/Aktiva!R8","v":{"$error":"#DIV/0!"}},{"$f":"T9/Aktiva!S8","v":{"$error":"#DIV/0!"}},{"$f":"U9/Aktiva!T8","v":{"$error":"#DIV/0!"}},{"$f":"V9/Aktiva!U8","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Oběžná aktiva",null,null,{"$f":"I10/Aktiva!H10","v":-0.24902849740932642},{"$f":"J10/Aktiva!I10","v":-0.16601983613626564},{"$f":"K10/Aktiva!J10","v":0.4705274043433299},{"$f":"L10/Aktiva!K10","v":-0.35126582278481011},{"$f":"M10/Aktiva!L10","v":2.872628726287263E-2},{"$f":"N10/Aktiva!M10","v":0.30505795574288724},{"$f":"O10/Aktiva!N10","v":-1},{"$f":"P10/Aktiva!O10","v":{"$error":"#DIV/0!"}},{"$f":"Q10/Aktiva!P10","v":{"$error":"#DIV/0!"}},{"$f":"R10/Aktiva!Q10","v":{"$error":"#DIV/0!"}},{"$f":"S10/Aktiva!R10","v":{"$error":"#DIV/0!"}},{"$f":"T10/Aktiva!S10","v":{"$error":"#DIV/0!"}},{"$f":"U10/Aktiva!T10","v":{"$error":"#DIV/0!"}},{"$f":"V10/Aktiva!U10","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Zásoby"]
[null,null,null,null,null,"Krátkodobé pohledávky",null,null,{"$f":"I12/Aktiva!H16","v":1.5496809480401094E-2},{"$f":"J12/Aktiva!I16","v":-0.1611310592459605},{"$f":"K12/Aktiva!J16","v":-0.42589620117710003},{"$f":"L12/Aktiva!K16","v":0.35880708294501396},{"$f":"M12/Aktiva!L16","v":0.19547325102880658},{"$f":"N12/Aktiva!M16","v":0.26506024096385544},{"$f":"O12/Aktiva!N16","v":-1},{"$f":"P12/Aktiva!O16","v":{"$error":"#DIV/0!"}},{"$f":"Q12/Aktiva!P16","v":{"$error":"#DIV/0!"}},{"$f":"R12/Aktiva!Q16","v":{"$error":"#DIV/0!"}},{"$f":"S12/Aktiva!R16","v":{"$error":"#DIV/0!"}},{"$f":"T12/Aktiva!S16","v":{"$error":"#DIV/0!"}},{"$f":"U12/Aktiva!T16","v":{"$error":"#DIV/0!"}},{"$f":"V12/Aktiva!U16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Krátkodobý finanční majetek",null,null,{"$f":"I13/Aktiva!H21","v":-0.92808988764044942},{"$f":"J13/Aktiva!I21","v":-0.625},{"$f":"K13/Aktiva!J21","v":71.75},{"$f":"L13/Aktiva!K21","v":-0.79266895761741119},{"$f":"M13/Aktiva!L21","v":-0.71546961325966851},{"$f":"N13/Aktiva!M21","v":1.6407766990291262},{"$f":"O13/Aktiva!N21","v":-1},{"$f":"P13/Aktiva!O21","v":{"$error":"#DIV/0!"}},{"$f":"Q13/Aktiva!P21","v":{"$error":"#DIV/0!"}},{"$f":"R13/Aktiva!Q21","v":{"$error":"#DIV/0!"}},{"$f":"S13/Aktiva!R21","v":{"$error":"#DIV/0!"}},{"$f":"T13/Aktiva!S21","v":{"$error":"#DIV/0!"}},{"$f":"U13/Aktiva!T21","v":{"$error":"#DIV/0!"}},{"$f":"V13/Aktiva!U21","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Časové rozlišení",null,null,{"$f":"I14/Aktiva!H24","v":6.666666666666667},{"$f":"J14/Aktiva!I24","v":-0.60869565217391308},{"$f":"K14/Aktiva!J24","v":-0.33333333333333331},{"$f":"L14/Aktiva!K24","v":2},{"$f":"M14/Aktiva!L24","v":1},{"$f":"N14/Aktiva!M24","v":-0.33333333333333331},{"$f":"O14/Aktiva!N24","v":-1},{"$f":"P14/Aktiva!O24","v":{"$error":"#DIV/0!"}},{"$f":"Q14/Aktiva!P24","v":{"$error":"#DIV/0!"}},{"$f":"R14/Aktiva!Q24","v":{"$error":"#DIV/0!"}},{"$f":"S14/Aktiva!R24","v":{"$error":"#DIV/0!"}},{"$f":"T14/Aktiva!S24","v":{"$error":"#DIV/0!"}},{"$f":"U14/Aktiva!T24","v":{"$error":"#DIV/0!"}},{"$f":"V14/Aktiva!U24","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"Položky",null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,null,"% změna"]
[null,null,null,null,null,"Pasiva celkem",null,null,{"$f":"I18/Pasiva!H5","v":-8.6764705882352938E-2},{"$f":"J18/Pasiva!I5","v":-0.2537842190016103},{"$f":"K18/Pasiva!J5","v":0.39577039274924469},{"$f":"L18/Pasiva!K5","v":-0.15151515151515152},{"$f":"M18/Pasiva!L5","v":0.16435860058309038},{"$f":"N18/Pasiva!M5","v":0.47261345852895148},{"$f":"O18/Pasiva!N5","v":-1},{"$f":"P18/Pasiva!O5","v":{"$error":"#DIV/0!"}},{"$f":"Q18/Pasiva!P5","v":{"$error":"#DIV/0!"}},{"$f":"R18/Pasiva!Q5","v":{"$error":"#DIV/0!"}},{"$f":"S18/Pasiva!R5","v":{"$error":"#DIV/0!"}},{"$f":"T18/Pasiva!S5","v":{"$error":"#DIV/0!"}},{"$f":"U18/Pasiva!T5","v":{"$error":"#DIV/0!"}},{"$f":"V18/Pasiva!U5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Vlastní kapitál",null,null,{"$f":"I19/Pasiva!H6","v":-2.4500000000000002},{"$f":"J19/Pasiva!I6","v":-6.5172413793103452},{"$f":"K19/Pasiva!J6","v":-1.4270833333333333},{"$f":"L19/Pasiva!K6","v":0.57560975609756093},{"$f":"M19/Pasiva!L6","v":0.67801857585139313},{"$f":"N19/Pasiva!M6","v":0.29520295202952029},{"$f":"O19/Pasiva!N6","v":-1},{"$f":"P19/Pasiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Q19/Pasiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"R19/Pasiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"S19/Pasiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"T19/Pasiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"U19/Pasiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"V19/Pasiva!U6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"VH minulých let",null,null,{"$f":"IF(Pasiva!H9=0,I20/1,I20/Pasiva!H9)","v":-260},{"$f":"J20/Pasiva!I9","v":-0.56153846153846154},{"$f":"K20/Pasiva!J9","v":4.9561403508771926},{"$f":"L20/Pasiva!K9","v":-1.0073637702503682},{"$f":"M20/Pasiva!L9","v":23.6},{"$f":"N20/Pasiva!M9","v":1.7886178861788617},{"$f":"IF(Pasiva!N9=0,O20/1,O20/Pasiva!N9)","v":-1},{"$f":"P20/Pasiva!O9","v":{"$error":"#DIV/0!"}},{"$f":"Q20/Pasiva!P9","v":{"$error":"#DIV/0!"}},{"$f":"R20/Pasiva!Q9","v":{"$error":"#DIV/0!"}},{"$f":"S20/Pasiva!R9","v":{"$error":"#DIV/0!"}},{"$f":"T20/Pasiva!S9","v":{"$error":"#DIV/0!"}},{"$f":"U20/Pasiva!T9","v":{"$error":"#DIV/0!"}},{"$f":"V20/Pasiva!U9","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"VH běžného účetního období",null,null,{"$f":"I21/Pasiva!H11","v":-1.5653846153846154},{"$f":"J21/Pasiva!I11","v":-4.850340136054422},{"$f":"K21/Pasiva!J11","v":-2.2084805653710249},{"$f":"L21/Pasiva!K11","v":-0.82748538011695905},{"$f":"M21/Pasiva!L11","v":0.85593220338983056},{"$f":"N21/Pasiva!M11","v":-0.26940639269406391},{"$f":"O21/Pasiva!N11","v":-1},{"$f":"P21/Pasiva!O11","v":{"$error":"#DIV/0!"}},{"$f":"Q21/Pasiva!P11","v":{"$error":"#DIV/0!"}},{"$f":"R21/Pasiva!Q11","v":{"$error":"#DIV/0!"}},{"$f":"S21/Pasiva!R11","v":{"$error":"#DIV/0!"}},{"$f":"T21/Pasiva!S11","v":{"$error":"#DIV/0!"}},{"$f":"U21/Pasiva!T11","v":{"$error":"#DIV/0!"}},{"$f":"V21/Pasiva!U11","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Cizí zdroje",null,null,{"$f":"I22/Pasiva!H12","v":-0.127782596126048},{"$f":"J22/Pasiva!I12","v":-7.7229035465694401E-2},{"$f":"K22/Pasiva!J12","v":8.7284482758620691E-2},{"$f":"L22/Pasiva!K12","v":-0.20085893624050213},{"$f":"M22/Pasiva!L12","v":9.5907399751963621E-2},{"$f":"N22/Pasiva!M12","v":0.50924179554884952},{"$f":"O22/Pasiva!N12","v":-1},{"$f":"P22/Pasiva!O12","v":{"$error":"#DIV/0!"}},{"$f":"Q22/Pasiva!P12","v":{"$error":"#DIV/0!"}},{"$f":"R22/Pasiva!Q12","v":{"$error":"#DIV/0!"}},{"$f":"S22/Pasiva!R12","v":{"$error":"#DIV/0!"}},{"$f":"T22/Pasiva!S12","v":{"$error":"#DIV/0!"}},{"$f":"U22/Pasiva!T12","v":{"$error":"#DIV/0!"}},{"$f":"V22/Pasiva!U12","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Krátkodobé závazky",null,null,{"$f":"I23/Pasiva!H16","v":-5.8264462809917358E-2},{"$f":"J23/Pasiva!I16","v":-0.71259324265028523},{"$f":"K23/Pasiva!J16","v":3.2396946564885498},{"$f":"L23/Pasiva!K16","v":-0.17572920417716961},{"$f":"M23/Pasiva!L16","v":-2.4464831804281346E-2},{"$f":"N23/Pasiva!M16","v":-0.1594267801164353},{"$f":"O23/Pasiva!N16","v":-1},{"$f":"P23/Pasiva!O16","v":{"$error":"#DIV/0!"}},{"$f":"Q23/Pasiva!P16","v":{"$error":"#DIV/0!"}},{"$f":"R23/Pasiva!Q16","v":{"$error":"#DIV/0!"}},{"$f":"S23/Pasiva!R16","v":{"$error":"#DIV/0!"}},{"$f":"T23/Pasiva!S16","v":{"$error":"#DIV/0!"}},{"$f":"U23/Pasiva!T16","v":{"$error":"#DIV/0!"}},{"$f":"V23/Pasiva!U16","v":{"$error":"#DIV/0!"}}]

{"sheet":"Vertikalní","index":5,"n_rows":25,"n_cols":22,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,"Položky",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,"Aktiva celkem",1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,"Dlouhodobý majetek",{"$f":"Aktiva!I7/Aktiva!I6","v":0.24475975491776847},{"$f":"Aktiva!J7/Aktiva!J6","v":0.16141562365127321},{"$f":"Aktiva!K7/Aktiva!K6","v":0.11873840445269017},{"$f":"Aktiva!L7/Aktiva!L6","v":0.32106413994169097},{"$f":"Aktiva!M7/Aktiva!M6","v":0.39467918622848203},{"$f":"Aktiva!N7/Aktiva!N6","v":0.46272824919441463},{"$f":"Aktiva!O7/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!P7/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!Q7/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!R7/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!S7/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!T7/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!U7/Aktiva!U6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!V7/Aktiva!V6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Dlouhodobý nehmotný majetek"]
[null,null,null,null,null,null,null,"Dlouhodobý hmotný majetek",{"$f":"Aktiva!I8/Aktiva!I6","v":0.24475975491776847},{"$f":"Aktiva!J8/Aktiva!J6","v":0.16141562365127321},{"$f":"Aktiva!K8/Aktiva!K6","v":0.11873840445269017},{"$f":"Aktiva!L8/Aktiva!L6","v":0.32106413994169097},{"$f":"Aktiva!M8/Aktiva!M6","v":0.39467918622848203},{"$f":"Aktiva!N8/Aktiva!N6","v":0.46272824919441463},{"$f":"Aktiva!O8/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!P8/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!Q8/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!R8/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!S8/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!T8/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!U8/Aktiva!U6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!V8/Aktiva!V6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Oběžná aktiva",{"$f":"Aktiva!I10/Aktiva!I6","v":0.74782328281199617},{"$f":"Aktiva!J10/Aktiva!J6","v":0.83470004315925761},{"$f":"Aktiva!K10/Aktiva!K6","v":0.87940630797773656},{"$f":"Aktiva!L10/Aktiva!L6","v":0.67237609329446069},{"$f":"Aktiva!M10/Aktiva!M6","v":0.59405320813771523},{"$f":"Aktiva!N10/Aktiva!N6","v":0.53211600429645545},{"$f":"Aktiva!O10/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!P10/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!Q10/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!R10/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!S10/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!T10/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!U10/Aktiva!U6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!V10/Aktiva!V6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Zásoby"]
[null,null,null,null,null,null,null,"Dlouhodobé pohledávky",{"$f":"Aktiva!I12/Aktiva!I6","v":8.706868752015479E-3},{"$f":"Aktiva!J12/Aktiva!J6","v":1.7695295640914977E-2},{"$f":"Aktiva!K12/Aktiva!K6","v":7.7303648732220164E-3},{"$f":"Aktiva!L12/Aktiva!L6","v":9.1107871720116623E-3},{"$f":"Aktiva!M12/Aktiva!M6","v":1.6275430359937403E-2},{"$f":"Aktiva!N12/Aktiva!N6","v":0},{"$f":"Aktiva!O12/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!P12/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!Q12/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!R12/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!S12/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!T12/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!U12/Aktiva!U6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!V12/Aktiva!V6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Krátkodobé pohledávky",{"$f":"Aktiva!I16/Aktiva!I6","v":0.71847791035149955},{"$f":"Aktiva!J16/Aktiva!J6","v":0.80664652567975825},{"$f":"Aktiva!K16/Aktiva!K6","v":0.33178726035868894},{"$f":"Aktiva!L16/Aktiva!L6","v":0.53134110787172006},{"$f":"Aktiva!M16/Aktiva!M6","v":0.5455399061032864},{"$f":"Aktiva!N16/Aktiva!N6","v":0.47368421052631576},{"$f":"Aktiva!O16/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!P16/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!Q16/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!R16/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!S16/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!T16/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!U16/Aktiva!U6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!V16/Aktiva!V6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Krátkodobý finanční majetek",{"$f":"Aktiva!I21/Aktiva!I6","v":2.0638503708481134E-2},{"$f":"Aktiva!J21/Aktiva!J6","v":1.0358221838584376E-2},{"$f":"Aktiva!K21/Aktiva!K6","v":0.53988868274582558},{"$f":"Aktiva!L21/Aktiva!L6","v":0.13192419825072887},{"$f":"Aktiva!M21/Aktiva!M6","v":3.2237871674491395E-2},{"$f":"Aktiva!N21/Aktiva!N6","v":5.8431793770139635E-2},{"$f":"Aktiva!O21/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!P21/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!Q21/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!R21/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!S21/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!T21/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!U21/Aktiva!U6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!V21/Aktiva!V6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Časové rozlišení",{"$f":"Aktiva!I24/Aktiva!I6","v":7.4169622702354079E-3},{"$f":"Aktiva!J24/Aktiva!J6","v":3.8843331894691411E-3},{"$f":"Aktiva!K24/Aktiva!K6","v":1.8552875695732839E-3},{"$f":"Aktiva!L24/Aktiva!L6","v":6.5597667638483967E-3},{"$f":"Aktiva!M24/Aktiva!M6","v":1.1267605633802818E-2},{"$f":"Aktiva!N24/Aktiva!N6","v":5.1557465091299675E-3},{"$f":"Aktiva!O24/Aktiva!O6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!P24/Aktiva!P6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!Q24/Aktiva!Q6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!R24/Aktiva!R6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!S24/Aktiva!S6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!T24/Aktiva!T6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!U24/Aktiva!U6","v":{"$error":"#DIV/0!"}},{"$f":"Aktiva!V24/Aktiva!V6","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,"Položky",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,"Pasiva celkem",1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,"Vlastní kapitál",{"$f":"Pasiva!I6/Pasiva!I5","v":2.8019323671497585E-2},{"$f":"Pasiva!J6/Pasiva!J5","v":-0.20716443677168753},{"$f":"Pasiva!K6/Pasiva!K5","v":6.3388991960420527E-2},{"$f":"Pasiva!L6/Pasiva!L5","v":0.11771137026239067},{"$f":"Pasiva!M6/Pasiva!M5","v":0.16964006259780909},{"$f":"Pasiva!N6/Pasiva!N5","v":0.14920297555791712},{"$f":"Pasiva!O6/Pasiva!O5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!P6/Pasiva!P5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!Q6/Pasiva!Q5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!R6/Pasiva!R5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!S6/Pasiva!S5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!T6/Pasiva!T5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!U6/Pasiva!U5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!V6/Pasiva!V5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"VH minulých let",{"$f":"Pasiva!I9/Pasiva!I5","v":-8.3735909822866342E-2},{"$f":"Pasiva!J9/Pasiva!J5","v":-4.9201553733275789E-2},{"$f":"Pasiva!K9/Pasiva!K5","v":-0.20995670995670995},{"$f":"Pasiva!L9/Pasiva!L5","v":1.8221574344023323E-3},{"$f":"Pasiva!M9/Pasiva!M5","v":3.8497652582159626E-2},{"$f":"Pasiva!N9/Pasiva!N5","v":7.2901168969181723E-2},{"$f":"Pasiva!O9/Pasiva!O5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!P9/Pasiva!P5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!Q9/Pasiva!Q5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!R9/Pasiva!R5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!S9/Pasiva!S5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!T9/Pasiva!T5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!U9/Pasiva!U5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!V9/Pasiva!V5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"VH běžného účetního období",{"$f":"Pasiva!I11/Pasiva!I5","v":4.7342995169082129E-2},{"$f":"Pasiva!J11/Pasiva!J5","v":-0.24428139835994822},{"$f":"Pasiva!K11/Pasiva!K5","v":0.21150278293135436},{"$f":"Pasiva!L11/Pasiva!L5","v":4.3002915451895045E-2},{"$f":"Pasiva!M11/Pasiva!M5","v":6.8544600938967137E-2},{"$f":"Pasiva!N11/Pasiva!N5","v":3.4006376195536661E-2},{"$f":"Pasiva!O11/Pasiva!O5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!P11/Pasiva!P5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!Q11/Pasiva!Q5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!R11/Pasiva!R5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!S11/Pasiva!S5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!T11/Pasiva!T5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!U11/Pasiva!U5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!V11/Pasiva!V5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Cizí zdroje",{"$f":"Pasiva!I12/Pasiva!I5","v":0.97165861513687601},{"$f":"Pasiva!J12/Pasiva!J5","v":1.2015537332757877},{"$f":"Pasiva!K12/Pasiva!K5","v":0.93599257884972176},{"$f":"Pasiva!L12/Pasiva!L5","v":0.8815597667638484},{"$f":"Pasiva!M12/Pasiva!M5","v":0.82973395931142413},{"$f":"Pasiva!N12/Pasiva!N5","v":0.85037194473963873},{"$f":"Pasiva!O12/Pasiva!O5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!P12/Pasiva!P5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!Q12/Pasiva!Q5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!R12/Pasiva!R5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!S12/Pasiva!S5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!T12/Pasiva!T5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!U12/Pasiva!U5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!V12/Pasiva!V5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Rezervy"]
[null,null,null,null,null,null,null,"Dlouhodobé závazky",{"$f":"Pasiva!I14/Pasiva!I5","v":0.23768115942028986},{"$f":"Pasiva!J14/Pasiva!J5","v":0.91886059559775568},{"$f":"Pasiva!K14/Pasiva!K5","v":7.7303648732220162E-2},{"$f":"Pasiva!L14/Pasiva!L5","v":4.7376093294460644E-2},{"$f":"Pasiva!M14/Pasiva!M5","v":0.13082942097026604},{"$f":"Pasiva!N14/Pasiva!N5","v":0.45143464399574923},{"$f":"Pasiva!O14/Pasiva!O5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!P14/Pasiva!P5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!Q14/Pasiva!Q5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!R14/Pasiva!R5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!S14/Pasiva!S5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!T14/Pasiva!T5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!U14/Pasiva!U5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!V14/Pasiva!V5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Krátkodobé závazky",{"$f":"Pasiva!I16/Pasiva!I5","v":0.73397745571658612},{"$f":"Pasiva!J16/Pasiva!J5","v":0.28269313767803195},{"$f":"Pasiva!K16/Pasiva!K5","v":0.85868893011750158},{"$f":"Pasiva!L16/Pasiva!L5","v":0.83418367346938771},{"$f":"Pasiva!M16/Pasiva!M5","v":0.69890453834115807},{"$f":"Pasiva!N16/Pasiva!N5","v":0.3989373007438895},{"$f":"Pasiva!O16/Pasiva!O5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!P16/Pasiva!P5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!Q16/Pasiva!Q5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!R16/Pasiva!R5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!S16/Pasiva!S5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!T16/Pasiva!T5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!U16/Pasiva!U5","v":{"$error":"#DIV/0!"}},{"$f":"Pasiva!V16/Pasiva!V5","v":{"$error":"#DIV/0!"}}]

{"sheet":"Rozdilové","index":6,"n_rows":20,"n_cols":22,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,5,5,21],[12,5,12,7],[10,5,10,7],[14,5,14,7],[19,5,19,7],[18,5,18,7],[17,5,17,7],[16,5,16,7],[15,5,15,7],[13,5,13,7],[11,5,11,7],[6,5,6,7],[9,5,9,7],[8,5,8,7],[7,5,7,7]]}
[]
[]
[]
[]
[null,null,null,null,null,"ROZDILOVÉ UKAZATELE"]
[]
[null,null,null,null,null,"ČISTÝ PRACOVNÍ KAPITÁL",null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,"Oběžná aktiva",null,null,{"$f":"Aktiva!I10","v":2319},{"$f":"Aktiva!J10","v":1934},{"$f":"Aktiva!K10","v":2844},{"$f":"Aktiva!L10","v":1845},{"$f":"Aktiva!M10","v":1898},{"$f":"Aktiva!N10","v":2477},{"$f":"Aktiva!O10","v":0},{"$f":"Aktiva!P10","v":0},{"$f":"Aktiva!Q10","v":0},{"$f":"Aktiva!R10","v":0},{"$f":"Aktiva!S10","v":0},{"$f":"Aktiva!T10","v":0},{"$f":"Aktiva!U10","v":0},{"$f":"Aktiva!V10","v":0}]
[null,null,null,null,null,"Krátkodobé závazky",null,null,{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[null,null,null,null,null,"ČPK",null,null,{"$f":"I8-I9","v":40},1279,67,-444,-335,{"$f":"N8-N9","v":600},0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ČISTÉ POHOTOVOSTNÍ PROSTŘEDKY",null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,"Pohotové fin. prostředky",null,null,{"$f":"Aktiva!I21","v":64},{"$f":"Aktiva!J21","v":24},{"$f":"Aktiva!K21","v":1746},{"$f":"Aktiva!L21","v":362},{"$f":"Aktiva!M21","v":103},{"$f":"Aktiva!N21","v":272},{"$f":"Aktiva!O21","v":0},{"$f":"Aktiva!P21","v":0},{"$f":"Aktiva!Q21","v":0},{"$f":"Aktiva!R21","v":0},{"$f":"Aktiva!S21","v":0},{"$f":"Aktiva!T21","v":0},{"$f":"Aktiva!U21","v":0},{"$f":"Aktiva!V21","v":0}]
[null,null,null,null,null,"Okamžité splatné závazky",null,null,{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[null,null,null,null,null,"ČPP",null,null,{"$f":"I12-I13","v":-2215},-631,-1031,-1927,-2130,{"$f":"N12-N13","v":-1605},0,0,0,0,0,0,0,0]
[null,null,null,null,null,"ČISTÝ PENĚŽNĚ-POHLEDÁVKOVÝ FIN. FOND",null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,"Oběžná aktiva",null,null,{"$f":"Aktiva!I10","v":2319},{"$f":"Aktiva!J10","v":1934},{"$f":"Aktiva!K10","v":2844},{"$f":"Aktiva!L10","v":1845},{"$f":"Aktiva!M10","v":1898},{"$f":"Aktiva!N10","v":2477},{"$f":"Aktiva!O10","v":0},{"$f":"Aktiva!P10","v":0},{"$f":"Aktiva!Q10","v":0},{"$f":"Aktiva!R10","v":0},{"$f":"Aktiva!S10","v":0},{"$f":"Aktiva!T10","v":0},{"$f":"Aktiva!U10","v":0},{"$f":"Aktiva!V10","v":0}]
[null,null,null,null,null,"Zásoby",null,null,4,{"$f":"Aktiva!J11","v":1910},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Nelikvidní pohledávky",null,null,{"$f":"Aktiva!I18","v":0},{"$f":"Aktiva!J18","v":0},{"$f":"Aktiva!K18","v":27},{"$f":"Aktiva!L18","v":62},{"$f":"Aktiva!M18","v":7},{"$f":"Aktiva!N18","v":30},{"$f":"Aktiva!O18","v":0},{"$f":"Aktiva!P18","v":0},{"$f":"Aktiva!Q18","v":0},{"$f":"Aktiva!R18","v":0},{"$f":"Aktiva!S18","v":0},{"$f":"Aktiva!T18","v":0},{"$f":"Aktiva!U18","v":0},{"$f":"Aktiva!V18","v":0}]
[null,null,null,null,null,"Kr. závazky",null,null,{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[null,null,null,null,null,"ČPPF",null,null,{"$f":"I16-I17-I18-I19","v":36},-631,40,-506,-342,{"$f":"N16-N17-N18-N19","v":570},0,0,0,0,0,0,0,0]

{"sheet":"Poměrové","index":7,"n_rows":72,"n_cols":22,"rows_kept":72,"cut":false,"hidden":false,"merged":[[56,6,56,7],[55,6,55,21],[61,6,61,7],[60,6,60,7],[59,6,59,7],[58,6,58,7],[57,6,57,7],[66,6,66,7],[65,6,65,7],[64,6,64,7],[63,6,63,7],[62,6,62,7],[71,6,71,7],[70,6,70,7],[69,6,69,7],[68,6,68,7],[67,6,67,7],[18,6,18,21],[52,6,52,7],[51,6,51,7],[50,6,50,7],[46,6,46,7],[45,6,45,7],[44,6,44,7],[43,6,43,7],[49,6,49,7],[42,6,42,21],[34,6,34,7],[33,6,33,7],[40,6,40,7],[39,6,39,7],[38,6,38,7],[37,6,37,7],[19,6,19,7],[23,6,23,7],[28,6,28,7],[32,6,32,7],[36,6,36,7],[22,6,22,7],[21,6,21,7],[20,6,20,7],[27,6,27,7],[26,6,26,7],[25,6,25,7],[24,6,24,7],[31,6,31,7],[30,6,30,7],[29,6,29,7],[35,6,35,7],[16,6,16,7],[15,6,15,7],[14,6,14,7],[13,6,13,7],[12,6,12,7],[6,6,6,7],[5,6,5,7],[4,6,4,7],[3,6,3,21],[11,6,11,7],[10,6,10,7],[9,6,9,7],[8,6,8,7],[7,6,7,7]]}
[]
[]
[]
[null,null,null,null,null,null,"LIKVIDITA"]
[null,null,null,null,null,null,"OKAMŽITÁ LIKVIDITA",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Krátkodobý fin. majetek",null,{"$f":"Aktiva!I21","v":64},{"$f":"Aktiva!J21","v":24},{"$f":"Aktiva!K21","v":1746},{"$f":"Aktiva!L21","v":362},{"$f":"Aktiva!M21","v":103},{"$f":"Aktiva!N21","v":272},{"$f":"Aktiva!O21","v":0},{"$f":"Aktiva!P21","v":0},{"$f":"Aktiva!Q21","v":0},{"$f":"Aktiva!R21","v":0},{"$f":"Aktiva!S21","v":0},{"$f":"Aktiva!T21","v":0},{"$f":"Aktiva!U21","v":0},{"$f":"Aktiva!V21","v":0}]
[null,null,null,null,null,null,"Krátkodobé závazky",null,{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[null,null,null,null,null,null,"Okamžitá likvidita",null,{"$f":"I6/I7","v":2.8082492321193506E-2},3.6641221374045803E-2,0.62873604609290601,0.1581476627348187,4.612628750559785E-2,0.1449120937666489,{"$f":"O6/O7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"POHOTOVÁ LIKVIDITA",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Oběžná aktiva",null,{"$f":"Aktiva!I10","v":2319},{"$f":"Aktiva!J10","v":1934},{"$f":"Aktiva!K10","v":2844},{"$f":"Aktiva!L10","v":1845},{"$f":"Aktiva!M10","v":1898},{"$f":"Aktiva!N10","v":2477},{"$f":"Aktiva!O10","v":0},{"$f":"Aktiva!P10","v":0},{"$f":"Aktiva!Q10","v":0},{"$f":"Aktiva!R10","v":0},{"$f":"Aktiva!S10","v":0},{"$f":"Aktiva!T10","v":0},{"$f":"Aktiva!U10","v":0},{"$f":"Aktiva!V10","v":0}]
[null,null,null,null,null,null,"Zásoby",null,4]
[null,null,null,null,null,null,"Krátkodobé závazky",null,{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[null,null,null,null,null,null,"Pohotová likvidita",null,{"$f":"(I10-I11)/I12","v":1.0157964019306713},2.9526717557251909,1.0241267554915376,0.80602883355176935,0.8499776085982983,1.3196590303676079,{"$f":"(O10-O11)/O12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"BĚŽNÁ LIKVIDITA",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Oběžná aktiva",null,{"$f":"Aktiva!I10","v":2319},{"$f":"Aktiva!J10","v":1934},{"$f":"Aktiva!K10","v":2844},{"$f":"Aktiva!L10","v":1845},{"$f":"Aktiva!M10","v":1898},{"$f":"Aktiva!N10","v":2477},{"$f":"Aktiva!O10","v":0},{"$f":"Aktiva!P10","v":0},{"$f":"Aktiva!Q10","v":0},{"$f":"Aktiva!R10","v":0},{"$f":"Aktiva!S10","v":0},{"$f":"Aktiva!T10","v":0},{"$f":"Aktiva!U10","v":0},{"$f":"Aktiva!V10","v":0}]
[null,null,null,null,null,null,"Krátkodobé závazky",null,{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[null,null,null,null,null,null,"Běžná likvidita",null,{"$f":"I15/I16","v":1.0175515577007459},2.9526717557251909,1.0241267554915376,0.80602883355176935,0.8499776085982983,1.3196590303676079,{"$f":"O15/O16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,"Rentabilita"]
[null,null,null,null,null,null,"Rentabilita celkového kapitalu",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"EBIT",null,{"$f":"VZZ!I34+VZZ!I31+VZZ!I25","v":157},{"$f":"VZZ!J34+VZZ!J31+VZZ!J25","v":-566},{"$f":"VZZ!K34+VZZ!K31+VZZ!K25","v":748},{"$f":"VZZ!L34+VZZ!L31+VZZ!L25","v":218},{"$f":"VZZ!M34+VZZ!M31+VZZ!M25","v":432},{"$f":"VZZ!N34+VZZ!N31+VZZ!N25","v":395},{"$f":"VZZ!O34+VZZ!O31+VZZ!O25","v":0},{"$f":"VZZ!P34+VZZ!P31+VZZ!P25","v":0},{"$f":"VZZ!Q34+VZZ!Q31+VZZ!Q25","v":0},{"$f":"VZZ!R34+VZZ!R31+VZZ!R25","v":0},{"$f":"VZZ!S34+VZZ!S31+VZZ!S25","v":0},{"$f":"VZZ!T34+VZZ!T31+VZZ!T25","v":0},{"$f":"VZZ!U34+VZZ!U31+VZZ!U25","v":0},{"$f":"VZZ!V34+VZZ!V31+VZZ!V25","v":0}]
[null,null,null,null,null,null,"Celková aktiva",null,{"$f":"Aktiva!I6","v":3101},{"$f":"Aktiva!J6","v":2317},{"$f":"Aktiva!K6","v":3234},{"$f":"Aktiva!L6","v":2744},{"$f":"Aktiva!M6","v":3195},{"$f":"Aktiva!N6","v":4655},{"$f":"Aktiva!O6","v":0},{"$f":"Aktiva!P6","v":0},{"$f":"Aktiva!Q6","v":0},{"$f":"Aktiva!R6","v":0},{"$f":"Aktiva!S6","v":0},{"$f":"Aktiva!T6","v":0},{"$f":"Aktiva!U6","v":0},{"$f":"Aktiva!V6","v":0}]
[null,null,null,null,null,null,"ROA",null,{"$f":"I21/I22","v":5.0628829409867786E-2},-0.24428139835994822,0.23129251700680273,7.9446064139941694E-2,0.13521126760563379,8.4854994629430719E-2,{"$f":"O21/O22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Rentabilita vloženého kapitalu",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"EAT",null,{"$f":"VZZ!I33","v":147},{"$f":"VZZ!J33","v":-566},{"$f":"VZZ!K33","v":684},{"$f":"VZZ!L33","v":118},{"$f":"VZZ!M33","v":219},{"$f":"VZZ!N33","v":160},{"$f":"VZZ!O33","v":0},{"$f":"VZZ!P33","v":0},{"$f":"VZZ!Q33","v":0},{"$f":"VZZ!R33","v":0},{"$f":"VZZ!S33","v":0},{"$f":"VZZ!T33","v":0},{"$f":"VZZ!U33","v":0},{"$f":"VZZ!V33","v":0}]
[null,null,null,null,null,null,"Kratkodobé cizí zdroje",null,{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[null,null,null,null,null,null,"Celkový kapitál",null,{"$f":"Pasiva!I5","v":3105},{"$f":"Pasiva!J5","v":2317},{"$f":"Pasiva!K5","v":3234},{"$f":"Pasiva!L5","v":2744},{"$f":"Pasiva!M5","v":3195},{"$f":"Pasiva!N5","v":4705},{"$f":"Pasiva!O5","v":0},{"$f":"Pasiva!P5","v":0},{"$f":"Pasiva!Q5","v":0},{"$f":"Pasiva!R5","v":0},{"$f":"Pasiva!S5","v":0},{"$f":"Pasiva!T5","v":0},{"$f":"Pasiva!U5","v":0},{"$f":"Pasiva!V5","v":0}]
[null,null,null,null,null,null,"ROI",null,{"$f":"I25/(I27-I26)","v":0.17796610169491525},-0.3405535499398315,1.4967177242888403,0.25934065934065936,0.22765072765072766,5.6577086280056574E-2,{"$f":"O25/(O27-O26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Rentabilita vlastního kapitalu",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"EAT",null,{"$f":"VZZ!I34","v":147},{"$f":"VZZ!J34","v":-566},{"$f":"VZZ!K34","v":684},{"$f":"VZZ!L34","v":118},{"$f":"VZZ!M34","v":219},{"$f":"VZZ!N34","v":160},{"$f":"VZZ!O34","v":0},{"$f":"VZZ!P34","v":0},{"$f":"VZZ!Q34","v":0},{"$f":"VZZ!R34","v":0},{"$f":"VZZ!S34","v":0},{"$f":"VZZ!T34","v":0},{"$f":"VZZ!U34","v":0},{"$f":"VZZ!V34","v":0}]
[null,null,null,null,null,null,"Vlastní kapitál",null,{"$f":"Pasiva!I6","v":87},{"$f":"Pasiva!J6","v":-480},{"$f":"Pasiva!K6","v":205},{"$f":"Pasiva!L6","v":323},{"$f":"Pasiva!M6","v":542},{"$f":"Pasiva!N6","v":702},{"$f":"Pasiva!O6","v":0},{"$f":"Pasiva!P6","v":0},{"$f":"Pasiva!Q6","v":0},{"$f":"Pasiva!R6","v":0},{"$f":"Pasiva!S6","v":0},{"$f":"Pasiva!T6","v":0},{"$f":"Pasiva!U6","v":0},{"$f":"Pasiva!V6","v":0}]
[null,null,null,null,null,null,"ROE",null,{"$f":"I30/I31","v":1.6896551724137931},1.1791666666666667,3.3365853658536584,0.3653250773993808,0.40405904059040593,0.22792022792022792,{"$f":"O30/O31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Rentabilita tržeb",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"EAT",null,{"$f":"I30","v":147},-566,684,118,219,160,{"$f":"O30","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Tržby",null,{"$f":"VZZ!I4+VZZ!I5","v":10533},{"$f":"VZZ!J4+VZZ!J5","v":5779},{"$f":"VZZ!K4+VZZ!K5","v":7196},{"$f":"VZZ!L4+VZZ!L5","v":12769},{"$f":"VZZ!M4+VZZ!M5","v":14484},{"$f":"VZZ!N4+VZZ!N5","v":17760},{"$f":"VZZ!O4+VZZ!O5","v":0},{"$f":"VZZ!P4+VZZ!P5","v":0},{"$f":"VZZ!Q4+VZZ!Q5","v":0},{"$f":"VZZ!R4+VZZ!R5","v":0},{"$f":"VZZ!S4+VZZ!S5","v":0},{"$f":"VZZ!T4+VZZ!T5","v":0},{"$f":"VZZ!U4+VZZ!U5","v":0},{"$f":"VZZ!V4+VZZ!V5","v":0}]
[null,null,null,null,null,null,"ROS",null,{"$f":"I34/I35","v":1.3956137852463685E-2},-9.7940820211109184E-2,9.505280711506392E-2,9.2411308638107922E-3,1.5120132560066279E-2,9.0090090090090089E-3,{"$f":"O34/O35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Rentabilita investováného kapitalu",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"EBIT",null,{"$f":"I21","v":157},-566,748,218,432,395,{"$f":"O21","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Dlouhodobé závazky",null,{"$f":"Pasiva!I14","v":738},{"$f":"Pasiva!J14","v":2129},{"$f":"Pasiva!K14","v":250},{"$f":"Pasiva!L14","v":130},{"$f":"Pasiva!M14","v":418},{"$f":"Pasiva!N14","v":2124},{"$f":"Pasiva!O14","v":0},{"$f":"Pasiva!P14","v":0},{"$f":"Pasiva!Q14","v":0},{"$f":"Pasiva!R14","v":0},{"$f":"Pasiva!S14","v":0},{"$f":"Pasiva!T14","v":0},{"$f":"Pasiva!U14","v":0},{"$f":"Pasiva!V14","v":0}]
[null,null,null,null,null,null,"Vlastní kapitál",null,{"$f":"I31","v":87},-480,205,323,542,702,{"$f":"O31","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"ROCE",null,{"$f":"I38/(I39+I40)","v":0.19030303030303031},-0.34323832625833839,1.6439560439560439,0.48123620309050774,0.45,0.1397735314932767,{"$f":"O38/(O39+O40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,"Zadluženost"]
[null,null,null,null,null,null,"Celková zadluženost",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Cizí zdroje",null,{"$f":"Pasiva!I12","v":3017},{"$f":"Pasiva!J12","v":2784},{"$f":"Pasiva!K12","v":3027},{"$f":"Pasiva!L12","v":2419},{"$f":"Pasiva!M12","v":2651},{"$f":"Pasiva!N12","v":4001},{"$f":"Pasiva!O12","v":0},{"$f":"Pasiva!P12","v":0},{"$f":"Pasiva!Q12","v":0},{"$f":"Pasiva!R12","v":0},{"$f":"Pasiva!S12","v":0},{"$f":"Pasiva!T12","v":0},{"$f":"Pasiva!U12","v":0},{"$f":"Pasiva!V12","v":0}]
[null,null,null,null,null,null,"Celková aktiva",null,{"$f":"Aktiva!I6","v":3101},{"$f":"Aktiva!J6","v":2317},{"$f":"Aktiva!K6","v":3234},{"$f":"Aktiva!L6","v":2744},{"$f":"Aktiva!M6","v":3195},{"$f":"Aktiva!N6","v":4655},{"$f":"Aktiva!O6","v":0},{"$f":"Aktiva!P6","v":0},{"$f":"Aktiva!Q6","v":0},{"$f":"Aktiva!R6","v":0},{"$f":"Aktiva!S6","v":0},{"$f":"Aktiva!T6","v":0},{"$f":"Aktiva!U6","v":0},{"$f":"Aktiva!V6","v":0}]
[null,null,null,null,null,null,"Celková zadluženost",null,{"$f":"I45/I46","v":0.97291196388261847},1.2015537332757877,0.93599257884972176,0.8815597667638484,0.82973395931142413,0.85950590762620838,{"$f":"O45/O46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,null,null,null,"Koeficient samofinancování",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Vlastní kapitál",null,{"$f":"Pasiva!I6","v":87},{"$f":"Pasiva!J6","v":-480},{"$f":"Pasiva!K6","v":205},{"$f":"Pasiva!L6","v":323},{"$f":"Pasiva!M6","v":542},{"$f":"Pasiva!N6","v":702},{"$f":"Pasiva!O6","v":0},{"$f":"Pasiva!P6","v":0},{"$f":"Pasiva!Q6","v":0},{"$f":"Pasiva!R6","v":0},{"$f":"Pasiva!S6","v":0},{"$f":"Pasiva!T6","v":0},{"$f":"Pasiva!U6","v":0},{"$f":"Pasiva!V6","v":0}]
[null,null,null,null,null,null,"Celková aktiva",null,{"$f":"I46","v":3101},2317,3234,2744,3195,4655,{"$f":"O46","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Koeficient samofinancování",null,{"$f":"I51/I52","v":2.8055465978716543E-2},-0.20716443677168753,6.3388991960420527E-2,0.11771137026239067,0.16964006259780909,0.15080558539205155,{"$f":"O51/O52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,null,null,null,"Aktivita"]
[null,null,null,null,null,null,"Obrat celkových aktiv",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Roční tržby",null,{"$f":"I35","v":10533},5779,7196,12769,14484,17760,{"$f":"O35","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Celková aktiva",null,{"$f":"I52","v":3101},2317,3234,2744,3195,4655,{"$f":"O52","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Obrat celkových aktiv",null,{"$f":"I58/I59","v":3.3966462431473716},2.4941735002157963,2.225108225108225,4.653425655976676,4.5333333333333332,3.8152524167561763,{"$f":"O58/O59","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Obrat stálých aktiv",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Roční tržby",null,{"$f":"I58","v":10533},5779,7196,12769,14484,17760,{"$f":"O58","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Stálá aktiva",null,{"$f":"Aktiva!I7","v":759},{"$f":"Aktiva!J7","v":374},{"$f":"Aktiva!K7","v":384},{"$f":"Aktiva!L7","v":881},{"$f":"Aktiva!M7","v":1261},{"$f":"Aktiva!N7","v":2154},{"$f":"Aktiva!O7","v":0},{"$f":"Aktiva!P7","v":0},{"$f":"Aktiva!Q7","v":0},{"$f":"Aktiva!R7","v":0},{"$f":"Aktiva!S7","v":0},{"$f":"Aktiva!T7","v":0},{"$f":"Aktiva!U7","v":0},{"$f":"Aktiva!V7","v":0}]
[null,null,null,null,null,null,"Obrat stálých aktiv",null,{"$f":"I62/I63","v":13.877470355731225},15.45187165775401,18.739583333333332,14.493757094211123,11.486122125297383,8.2451253481894149,{"$f":"O62/O63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Doba obratu pohledávek",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Pohledávky",null,{"$f":"Aktiva!I11","v":2255},{"$f":"Aktiva!J11","v":1910},{"$f":"Aktiva!K11","v":1098},{"$f":"Aktiva!L11","v":1483},{"$f":"Aktiva!M11","v":1795},{"$f":"Aktiva!N11","v":2205},{"$f":"Aktiva!O11","v":0},{"$f":"Aktiva!P11","v":0},{"$f":"Aktiva!Q11","v":0},{"$f":"Aktiva!R11","v":0},{"$f":"Aktiva!S11","v":0},{"$f":"Aktiva!T11","v":0},{"$f":"Aktiva!U11","v":0},{"$f":"Aktiva!V11","v":0}]
[null,null,null,null,null,null,"Tržby",null,{"$f":"I62","v":10533},5779,7196,12769,14484,17760,{"$f":"O62","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Doba obratu pohledávek",null,{"$f":"360*(I66/I67)","v":77.072059242381087},{"$f":"360*(J66/J67)","v":118.98252292784218},{"$f":"360*(K66/K67)","v":54.930516953863261},41.810635131960218,44.614747307373655,44.695945945945944,{"$f":"360*(O66/O67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Doba obratu závazků",null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,"Závazky",null,{"$f":"Pasiva!H14+Pasiva!H16","v":3459},{"$f":"Pasiva!I14+Pasiva!I16","v":3017},{"$f":"Pasiva!J14+Pasiva!J16","v":2784},{"$f":"Pasiva!K14+Pasiva!K16","v":3027},{"$f":"Pasiva!L14+Pasiva!L16","v":2419},{"$f":"Pasiva!M14+Pasiva!M16","v":2651},{"$f":"Pasiva!N14+Pasiva!N16","v":4001},{"$f":"Pasiva!O14+Pasiva!O16","v":0},{"$f":"Pasiva!P14+Pasiva!P16","v":0},{"$f":"Pasiva!Q14+Pasiva!Q16","v":0},{"$f":"Pasiva!R14+Pasiva!R16","v":0},{"$f":"Pasiva!S14+Pasiva!S16","v":0},{"$f":"Pasiva!T14+Pasiva!T16","v":0},{"$f":"Pasiva!U14+Pasiva!U16","v":0}]
[null,null,null,null,null,null,"Tržby",null,{"$f":"I58","v":10533},5779,7196,12769,14484,17760,{"$f":"O58","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Doba obratu závazků",null,{"$f":"360*(I70/I71)","v":118.22272856735972},{"$f":"360*(J70/J71)","v":187.94255061429311},139.27737632017789,85.341060380609292,60.124275062137528,53.736486486486484,{"$f":"360*(O70/O71)","v":{"$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":"Soustavy ukazatel","index":8,"n_rows":49,"n_cols":22,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,7,3,7],[2,8,2,21],[26,7,27,7],[26,8,26,21]]}
[]
[]
[null,null,null,null,null,null,null,"Z-skóre","Rok"]
[null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,"ČPK",{"$f":"Aktiva!I10-Pasiva!I16","v":40},{"$f":"Aktiva!J10-Pasiva!J16","v":1279},{"$f":"Aktiva!K10-Pasiva!K16","v":67},{"$f":"Aktiva!L10-Pasiva!L16","v":-444},{"$f":"Aktiva!M10-Pasiva!M16","v":-335},{"$f":"Aktiva!N10-Pasiva!N16","v":600},{"$f":"Aktiva!O10-Pasiva!O16","v":0},{"$f":"Aktiva!P10-Pasiva!P16","v":0},{"$f":"Aktiva!Q10-Pasiva!Q16","v":0},{"$f":"Aktiva!R10-Pasiva!R16","v":0},{"$f":"Aktiva!S10-Pasiva!S16","v":0},{"$f":"Aktiva!T10-Pasiva!T16","v":0},{"$f":"Aktiva!U10-Pasiva!U16","v":0},{"$f":"Aktiva!V10-Pasiva!V16","v":0}]
[]
[null,null,null,null,null,null,null,"Nerozdělený zisk",{"$f":"Pasiva!I9","v":-260},{"$f":"Pasiva!J9","v":-114},{"$f":"Pasiva!K9","v":-679},{"$f":"Pasiva!L9","v":5},{"$f":"Pasiva!M9","v":123},{"$f":"Pasiva!N9","v":343},{"$f":"Pasiva!O9","v":0},{"$f":"Pasiva!P9","v":0},{"$f":"Pasiva!Q9","v":0},{"$f":"Pasiva!R9","v":0},{"$f":"Pasiva!S9","v":0},{"$f":"Pasiva!T9","v":0},{"$f":"Pasiva!U9","v":0},{"$f":"Pasiva!V9","v":0}]
[]
[null,null,null,null,null,null,null,"EBIT",{"$f":"VZZ!I34+VZZ!I31+VZZ!I25","v":157},{"$f":"VZZ!J34+VZZ!J31+VZZ!J25","v":-566},{"$f":"VZZ!K34+VZZ!K31+VZZ!K25","v":748},{"$f":"VZZ!L34+VZZ!L31+VZZ!L25","v":218},{"$f":"VZZ!M34+VZZ!M31+VZZ!M25","v":432},{"$f":"VZZ!N34+VZZ!N31+VZZ!N25","v":395},{"$f":"VZZ!O34+VZZ!O31+VZZ!O25","v":0},{"$f":"VZZ!P34+VZZ!P31+VZZ!P25","v":0},{"$f":"VZZ!Q34+VZZ!Q31+VZZ!Q25","v":0},{"$f":"VZZ!R34+VZZ!R31+VZZ!R25","v":0},{"$f":"VZZ!S34+VZZ!S31+VZZ!S25","v":0},{"$f":"VZZ!T34+VZZ!T31+VZZ!T25","v":0},{"$f":"VZZ!U34+VZZ!U31+VZZ!U25","v":0},{"$f":"VZZ!V34+VZZ!V31+VZZ!V25","v":0}]
[]
[null,null,null,null,null,null,null,"Vlastní kapitál",{"$f":"Pasiva!I6","v":87},{"$f":"Pasiva!J6","v":-480},{"$f":"Pasiva!K6","v":205},{"$f":"Pasiva!L6","v":323},{"$f":"Pasiva!M6","v":542},{"$f":"Pasiva!N6","v":702},{"$f":"Pasiva!O6","v":0},{"$f":"Pasiva!P6","v":0},{"$f":"Pasiva!Q6","v":0},{"$f":"Pasiva!R6","v":0},{"$f":"Pasiva!S6","v":0},{"$f":"Pasiva!T6","v":0},{"$f":"Pasiva!U6","v":0},{"$f":"Pasiva!V6","v":0}]
[]
[null,null,null,null,null,null,null,"Celkový obrat",{"$f":"VZZ!I4+VZZ!I18","v":10533},{"$f":"VZZ!J4+VZZ!J18","v":6359},{"$f":"VZZ!K4+VZZ!K18","v":7196},{"$f":"VZZ!L4+VZZ!L18","v":12769},{"$f":"VZZ!M4+VZZ!M18","v":14759},{"$f":"VZZ!N4+VZZ!N18","v":17820},{"$f":"VZZ!O4+VZZ!O18","v":0},{"$f":"VZZ!P4+VZZ!P18","v":0},{"$f":"VZZ!Q4+VZZ!Q18","v":0},{"$f":"VZZ!R4+VZZ!R18","v":0},{"$f":"VZZ!S4+VZZ!S18","v":0},{"$f":"VZZ!T4+VZZ!T18","v":0},{"$f":"VZZ!U4+VZZ!U18","v":0},{"$f":"VZZ!V4+VZZ!V18","v":0}]
[]
[null,null,null,null,null,null,null,"Účetní hodnota celkových dluhů",{"$f":"Pasiva!I12","v":3017},{"$f":"Pasiva!J12","v":2784},{"$f":"Pasiva!K12","v":3027},{"$f":"Pasiva!L12","v":2419},{"$f":"Pasiva!M12","v":2651},{"$f":"Pasiva!N12","v":4001},{"$f":"Pasiva!O12","v":0},{"$f":"Pasiva!P12","v":0},{"$f":"Pasiva!Q12","v":0},{"$f":"Pasiva!R12","v":0},{"$f":"Pasiva!S12","v":0},{"$f":"Pasiva!T12","v":0},{"$f":"Pasiva!U12","v":0},{"$f":"Pasiva!V12","v":0}]
[]
[null,null,null,null,null,null,null,"Aktiva",{"$f":"Aktiva!I6","v":3101},{"$f":"Aktiva!J6","v":2317},{"$f":"Aktiva!K6","v":3234},{"$f":"Aktiva!L6","v":2744},{"$f":"Aktiva!M6","v":3195},{"$f":"Aktiva!N6","v":4655},{"$f":"Aktiva!O6","v":0},{"$f":"Aktiva!P6","v":0},{"$f":"Aktiva!Q6","v":0},{"$f":"Aktiva!R6","v":0},{"$f":"Aktiva!S6","v":0},{"$f":"Aktiva!T6","v":0},{"$f":"Aktiva!U6","v":0},{"$f":"Aktiva!V6","v":0}]
[]
[null,null,null,null,null,null,null,"Z-skóre",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,"A",{"$f":"I5/I17","v":1.2899064817800709E-2},0.55200690548122577,2.0717377860235003E-2,-0.16180758017492711,-0.10485133020344288,0.1288936627282492,{"$f":"O5/O17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"B",{"$f":"I7/I17","v":-8.3843921315704617E-2},-4.9201553733275789E-2,-0.20995670995670995,1.8221574344023323E-3,3.8497652582159626E-2,7.3684210526315783E-2,{"$f":"O7/O17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"C",{"$f":"I9/I17","v":5.0628829409867786E-2},-0.24428139835994822,0.23129251700680273,7.9446064139941694E-2,0.13521126760563379,8.4854994629430719E-2,{"$f":"O9/O17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"D",{"$f":"I11/I15","v":2.8836592641697051E-2},-0.17241379310344829,6.772381896266931E-2,0.13352625051674247,0.20445115050924179,0.17545613596600851,{"$f":"O11/O15","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"E",{"$f":"I13/I17","v":3.3966462431473716},2.7444971946482521,2.225108225108225,4.653425655976676,4.6194053208137715,3.8281417830290012,{"$f":"O13/O17","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Z skore",{"$f":"1.2*I20+1.4*I21+3.3*I22+0.6*I23+1*I24","v":3.479120723724328},2.4284464155492387,2.7599292821011634,4.8040953421467796,5.1163483115888004,4.4712672368964688,{"$f":"1.2*O20+1.4*O21+3.3*O22+0.6*O23+1*O24","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,"Index IN05","Rok"]
[null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,"Aktiva",{"$f":"Aktiva!I6","v":3101},{"$f":"Aktiva!J6","v":2317},{"$f":"Aktiva!K6","v":3234},{"$f":"Aktiva!L6","v":2744},{"$f":"Aktiva!M6","v":3195},{"$f":"Aktiva!N6","v":4655},{"$f":"Aktiva!O6","v":0},{"$f":"Aktiva!P6","v":0},{"$f":"Aktiva!Q6","v":0},{"$f":"Aktiva!R6","v":0},{"$f":"Aktiva!S6","v":0},{"$f":"Aktiva!T6","v":0},{"$f":"Aktiva!U6","v":0},{"$f":"Aktiva!V6","v":0}]
[]
[null,null,null,null,null,null,null,"Cizi kapitál",{"$f":"Pasiva!I12","v":3017},{"$f":"Pasiva!J12","v":2784},{"$f":"Pasiva!K12","v":3027},{"$f":"Pasiva!L12","v":2419},{"$f":"Pasiva!M12","v":2651},{"$f":"Pasiva!N12","v":4001},{"$f":"Pasiva!O12","v":0},{"$f":"Pasiva!P12","v":0},{"$f":"Pasiva!Q12","v":0},{"$f":"Pasiva!R12","v":0},{"$f":"Pasiva!S12","v":0},{"$f":"Pasiva!T12","v":0},{"$f":"Pasiva!U12","v":0},{"$f":"Pasiva!V12","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H9","v":"EBIT"},157,-566,748,218,432,395,{"$f":"O9","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Nákladové úroky",1,1,{"$f":"VZZ!K25","v":52},{"$f":"VZZ!L25","v":86},{"$f":"VZZ!M25","v":160},{"$f":"VZZ!N25","v":168},{"$f":"VZZ!O25","v":0},{"$f":"VZZ!P25","v":0},{"$f":"VZZ!Q25","v":0},{"$f":"VZZ!R25","v":0},{"$f":"VZZ!S25","v":0},{"$f":"VZZ!T25","v":0},{"$f":"VZZ!U25","v":0},{"$f":"VZZ!V25","v":0}]
[]
[null,null,null,null,null,null,null,"Celkové výnosy",{"$f":"VZZ!I4+VZZ!I5","v":10533},{"$f":"VZZ!J4+VZZ!J5","v":5779},{"$f":"VZZ!K4+VZZ!K5","v":7196},{"$f":"VZZ!L4+VZZ!L5","v":12769},{"$f":"VZZ!M4+VZZ!M5","v":14484},{"$f":"VZZ!N4+VZZ!N5","v":17760},{"$f":"VZZ!O4+VZZ!O5","v":0},{"$f":"VZZ!P4+VZZ!P5","v":0},{"$f":"VZZ!Q4+VZZ!Q5","v":0},{"$f":"VZZ!R4+VZZ!R5","v":0},{"$f":"VZZ!S4+VZZ!S5","v":0},{"$f":"VZZ!T4+VZZ!T5","v":0},{"$f":"VZZ!U4+VZZ!U5","v":0},{"$f":"VZZ!V4+VZZ!V5","v":0}]
[]
[null,null,null,null,null,null,null,"Oběžná aktiva",{"$f":"Aktiva!I10","v":2319},{"$f":"Aktiva!J10","v":1934},{"$f":"Aktiva!K10","v":2844},{"$f":"Aktiva!L10","v":1845},{"$f":"Aktiva!M10","v":1898},{"$f":"Aktiva!N10","v":2477},{"$f":"Aktiva!O10","v":0},{"$f":"Aktiva!P10","v":0},{"$f":"Aktiva!Q10","v":0},{"$f":"Aktiva!R10","v":0},{"$f":"Aktiva!S10","v":0},{"$f":"Aktiva!T10","v":0},{"$f":"Aktiva!U10","v":0},{"$f":"Aktiva!V10","v":0}]
[]
[null,null,null,null,null,null,null,"Krátkodobé závazky a úvěry",{"$f":"Pasiva!I16","v":2279},{"$f":"Pasiva!J16","v":655},{"$f":"Pasiva!K16","v":2777},{"$f":"Pasiva!L16","v":2289},{"$f":"Pasiva!M16","v":2233},{"$f":"Pasiva!N16","v":1877},{"$f":"Pasiva!O16","v":0},{"$f":"Pasiva!P16","v":0},{"$f":"Pasiva!Q16","v":0},{"$f":"Pasiva!R16","v":0},{"$f":"Pasiva!S16","v":0},{"$f":"Pasiva!T16","v":0},{"$f":"Pasiva!U16","v":0},{"$f":"Pasiva!V16","v":0}]
[]
[null,null,null,null,null,null,null,"IN05",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,null,null,null,null,"A",{"$f":"I29/I31","v":1.0278422273781902},0.8322557471264368,1.068384539147671,1.1343530384456386,1.2052055827989439,1.163459135216196,{"$f":"O29/O31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"B",{"$f":"I33/I35","v":157},-566,14.384615384615385,2.5348837209302326,2.7,2.3511904761904763,{"$f":"O33/O35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"C",{"$f":"I33/I29","v":5.0628829409867786E-2},-0.24428139835994822,0.23129251700680273,7.9446064139941694E-2,0.13521126760563379,8.4854994629430719E-2,{"$f":"O33/O29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"D",{"$f":"I37/I29","v":3.3966462431473716},2.4941735002157963,2.225108225108225,4.653425655976676,4.5333333333333332,3.8152524167561763,{"$f":"O37/O29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"E",{"$f":"I39/I41","v":1.0175515577007459},2.9526717557251909,1.0241267554915376,0.80602883355176935,0.8499776085982983,1.3196590303676079,{"$f":"O39/O41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Index IN05",{"$f":"0.13*I44+0.04*I45+3.97*I46+0.21*I47+0.09*I48","v":7.4194912935703554},-22.712087011301975,2.1919500332577853,1.6140241012454721,1.8299634429320757,1.5021439555564462,{"$f":"0.13*O44+0.04*O45+3.97*O46+0.21*O47+0.09*O48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Regresní analýza","index":9,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"ČPK"]
[null,null,"Roky","i","yi (Kč)","1di(y)","ki(y)","Regresní přimka"]
[null,null,2012,1,{"$f":"Rozdilové!I$10","v":40},"-","-",{"$f":"$J$11+$K$11","v":383.52380952380952},null,"Průměr první diference",{"$f":"(E11-E6)/5","v":112}]
[null,null,2013,2,{"$f":"Rozdilové!J$10","v":1279},{"$f":"E7-E6","v":1239},{"$f":"E7/E6","v":31.975000000000001},{"$f":"$J$11*2+$K$11","v":310.58095238095234},null,"Průměrný koeficient růstu",{"$f":"(E11/E6)^(1/5)","v":1.7187719275874789}]
[null,null,2014,3,{"$f":"Rozdilové!K$10","v":67},{"$f":"E8-E7","v":-1212},{"$f":"E8/E7","v":5.238467552775606E-2},{"$f":"$J$11*3+$K$11","v":237.63809523809522},null,"vyběrový průměr x",{"$f":"SUM(D6:D11)/6","v":3.5}]
[null,null,2015,4,{"$f":"Rozdilové!L$10","v":-444},{"$f":"E9-E8","v":-511},{"$f":"E9/E8","v":-6.6268656716417906},{"$f":"$J$11*4+$K$11","v":164.69523809523804},null,"vyběrový průměr y",{"$f":"SUM(E6:E11)/6","v":201.16666666666666}]
[null,null,2016,5,{"$f":"Rozdilové!M$10","v":-335},{"$f":"E10-E9","v":109},{"$f":"E10/E9","v":0.75450450450450446},{"$f":"$J$11*5+$K$11","v":91.752380952380861},null,"b2","b1"]
[null,null,2017,6,{"$f":"Rozdilové!N$10","v":600},{"$f":"E11-E10","v":935},{"$f":"E11/E10","v":-1.791044776119403},{"$f":"$J$11*6+$K$11","v":18.809523809523739},null,{"$f":"LINEST(E6:E11,D6:D11)","v":-72.942857142857164},456.4666666666667]
[null,null,2018,null,-22.126999999999999]
[]
[]
[]
[]
[null,null,"ROA"]
[null,null,"Roky","i","yi","1di(y)","ki(y)","Regresní přimka"]
[null,null,2012,1,{"$f":"Poměrové!I23","v":5.0628829409867786E-2},"-","-",{"$f":"$J$24+$K$24","v":-2.6505266484785718E-2},null,"Průměr první diference",{"$f":"(E24-E19)/5","v":6.8452330439125863E-3}]
[null,null,2013,2,{"$f":"Poměrové!J$23","v":-0.24428139835994822},{"$f":"E20-E19","v":-0.29491022776981601},{"$f":"E20/E19","v":-4.8249466007273849},{"$f":"$J$24*2+$K$24","v":6.5736584045771318E-3},null,"Průměrný koeficient růstu",{"$f":"(E24/E19)^(1/5)","v":1.1088068616469875}]
[null,null,2014,3,{"$f":"Poměrové!K$23","v":0.23129251700680273},{"$f":"E21-E20","v":0.47557391536675098},{"$f":"E21/E20","v":-0.94682820124516232},{"$f":"$J$24*3+$K$24","v":3.9652583293939989E-2},null,"vyběrový průměr x",{"$f":"SUM(D19:D24)/6","v":3.5}]
[null,null,2015,4,{"$f":"Poměrové!L$23","v":7.9446064139941694E-2},{"$f":"E22-E21","v":-0.15184645286686105},{"$f":"E22/E21","v":0.34348739495798319},{"$f":"$J$24*4+$K$24","v":7.2731508183302832E-2},null,"vyběrový průměr y",{"$f":"SUM(E19:E24)/6","v":5.619204573862141E-2}]
[null,null,2016,5,{"$f":"Poměrové!M$23","v":0.13521126760563379},{"$f":"E23-E22","v":5.5765203465692095E-2},{"$f":"E23/E22","v":1.7019253133479775},{"$f":"$J$24*5+$K$24","v":0.10581043307266567},null,"b2","b1"]
[null,null,2017,6,{"$f":"Poměrové!N$23","v":8.4854994629430719E-2},{"$f":"E24-E23","v":-5.035627297620307E-2},{"$f":"E24/E23","v":0.62757339778016474},{"$f":"$J$24+$K$24","v":-2.6505266484785718E-2},null,{"$f":"LINEST(E19:E24,D19:D24)","v":3.307892488936285E-2},-5.9584191374148568E-2]
[null,null,2018,null,0.17]
[]
[]
[]
[null,null,"Okamžita"]
[null,null,"Roky","i","yi","1di(y)","ki(y)","Regresní přimka"]
[null,null,2012,1,{"$f":"Poměrové!I$8","v":2.8082492321193506E-2},"-","-",{"$f":"$J$36+$K$36","v":0.16363038475654615},null,"Průměr první diference",{"$f":"(E36-E31)/5","v":2.3365920289091079E-2}]
[null,null,2013,2,{"$f":"Poměrové!J$8","v":3.6641221374045803E-2},{"$f":"E32-E31","v":8.5587290528522965E-3},{"$f":"E32/E31","v":1.3047709923664121},{"$f":"$J$36*2+$K$36","v":0.16768795110694176},null,"Průměrný koeficient růstu",{"$f":"(E36/E31)^(1/5)","v":1.388461354909361}]
[null,null,2014,3,{"$f":"Poměrové!K$8","v":0.62873604609290601},{"$f":"E33-E32","v":0.59209482471886021},{"$f":"E33/E32","v":17.15925459128556},{"$f":"$J$36*3+$K$36","v":0.17174551745733735},null,"vyběrový průměr x",{"$f":"SUM(D31:D36)/6","v":3.5}]
[null,null,2015,4,{"$f":"Poměrové!L$8","v":0.1581476627348187},{"$f":"E34-E33","v":-0.47058838335808728},{"$f":"E34/E33","v":0.25153268007708562},{"$f":"$J$36*4+$K$36","v":0.17580308380773296},null,"vyběrový průměr y",{"$f":"SUM(E31:E36)/6","v":0.17377430063253516}]
[null,null,2016,5,{"$f":"Poměrové!M$8","v":4.612628750559785E-2},{"$f":"E35-E34","v":-0.11202137522922084},{"$f":"E35/E34","v":0.29166594502849025},{"$f":"$J$36*4+$K$36","v":0.17580308380773296},null,"b2","b1"]
[null,null,2017,6,{"$f":"Poměrové!N$8","v":0.1449120937666489},{"$f":"E36-E35","v":9.8785806261051046E-2},{"$f":"E36/E35","v":3.1416379163196795},{"$f":"$J$36*5+$K$36","v":0.17986065015812855},null,{"$f":"LINEST(E31:E36,D31:D36)","v":4.0575663503955991E-3},0.15957281840615056]
[null,null,2018,null,{"$f":"0.0046*7 + 0.1583","v":0.1905}]
[]
[]
[]
[]
[null,null,"Obrat celkových aktiv"]
[null,null,"Roky","i","yi","1di(y)","ki(y)","Regresní přimka"]
[null,null,2012,1,{"$f":"Poměrové!I$60","v":3.3966462431473716},"-","-",{"$f":"$J$49+$K$49","v":2.7597402911182818},null,"Průměr první diference",{"$f":"(E49-E44)/5","v":8.3721234721760934E-2}]
[null,null,2013,2,{"$f":"Poměrové!J$60","v":2.4941735002157963},{"$f":"E45-E44","v":-0.90247274293157531},{"$f":"E45/E44","v":0.73430475877425094},{"$f":"$J$49*2+$K$49","v":3.063706799640141},null,"Průměrný koeficient růstu",{"$f":"(E49/E44)^(1/5)","v":1.023515895181363}]
[null,null,2014,3,{"$f":"Poměrové!K$60","v":2.225108225108225},{"$f":"E46-E45","v":-0.26906527510757128},{"$f":"E46/E45","v":0.89212247059625494},{"$f":"$J$49*3+$K$49","v":3.3676733081620007},null,"vyběrový průměr x",{"$f":"SUM(D44:D49)/6","v":3.5}]
[null,null,2015,4,{"$f":"Poměrové!L$60","v":4.653425655976676},{"$f":"E47-E46","v":2.428317430868451},{"$f":"E47/E46","v":2.0913255379972999},{"$f":"$J$49*4+$K$49","v":3.67163981668386},null,"vyběrový průměr y",{"$f":"SUM(E44:E49)/6","v":3.5196565624229303}]
[null,null,2016,5,{"$f":"Poměrové!M$60","v":4.5333333333333332},{"$f":"E48-E47","v":-0.1200923226433428},{"$f":"E48/E47","v":0.97419270629388888},{"$f":"$J$49*4+$K$49","v":3.67163981668386},null,"b2","b1"]
[null,null,2017,6,{"$f":"Poměrové!N$60","v":3.8152524167561763},{"$f":"E49-E48","v":-0.71808091657715689},{"$f":"E49/E48","v":0.8415997978138624},{"$f":"$J$49*5+$K$49","v":3.9756063252057197},null,{"$f":"LINEST(E44:E49,D44:D49)","v":0.30396650852185952},2.4557737825964221]
[null,null,2018,null,{"$f":"0.3046*7 + 2.4529","v":4.5851000000000006}]
[]
[]
[]
[null,null,"Zadluženost"]
[null,null,"Roky","i","yi","1di(y)","ki(y)","Regresní přimka"]
[null,null,2012,1,{"$f":"Poměrové!I$47","v":0.97291196388261847},"-","-",{"$f":"$J$61+K61","v":1.0709422050892929},null,"Průměr první diference",{"$f":"(E61-E56)/5","v":-2.2681211251282019E-2}]
[null,null,2013,2,{"$f":"Poměrové!J$47","v":1.2015537332757877},{"$f":"E57-E56","v":0.22864176939316927},{"$f":"E57/E56","v":1.2350076655247657},{"$f":"$J$61*2+$K$61","v":1.0213158503675497},null,"Průměrný koeficient růstu",{"$f":"(E61/E56)^(1/5)","v":0.97551749939437693}]
[null,null,2014,3,{"$f":"Poměrové!K$47","v":0.93599257884972176},{"$f":"E58-E57","v":-0.26556115442606598},{"$f":"E58/E57","v":0.77898520301537544},{"$f":"$J$61*3+$K$61","v":0.97168949564580642},null,"vyběrový průměr x",{"$f":"SUM(D56:D61)/6","v":3.5}]
[null,null,2015,4,{"$f":"Poměrové!L$47","v":0.8815597667638484},{"$f":"E59-E58","v":-5.4432812085873361E-2},{"$f":"E59/E58","v":0.94184482514512247},{"$f":"$J$61*4+$K$61","v":0.92206314092406316},null,"vyběrový průměr y",{"$f":"SUM(E56:E61)/6","v":0.94687631828493479}]
[null,null,2016,5,{"$f":"Poměrové!M$47","v":0.82973395931142413},{"$f":"E60-E59","v":-5.1825807452424266E-2},{"$f":"E60/E59","v":0.94121123784644389},{"$f":"$J$61*5+K61","v":0.8724367862023199},null,"b2","b1"]
[null,null,2017,6,{"$f":"Poměrové!N$47","v":0.85950590762620838},{"$f":"E61-E60","v":2.9771948314784247E-2},{"$f":"E61/E60","v":1.0358813183197795},{"$f":"$J$61*6+K61","v":0.82281043148057664},null,{"$f":"LINEST(E56:E61,D56:D61)","v":-4.9626354721743267E-2},1.1205685598110362]
[null,null,2018,null,{"$f":"-0.051*7 + 1.1233","v":0.76629999999999998}]
[]
[]
[]
[]
[null,null,"Z skore"]
[null,null,"Roky","i","yi","1di(y)","ki(y)","Regresní přimka"]
[null,null,2012,1,{"$f":"'Soustavy ukazatel'!I$25","v":3.479120723724328},"-","-",{"$f":"$J$11+$K$11","v":383.52380952380952},null,"Průměr první diference",{"$f":"(E74-E69)/5","v":0.19842930263442815}]
[null,null,2013,2,{"$f":"'Soustavy ukazatel'!J$25","v":2.4284464155492387},{"$f":"E70-E69","v":-1.0506743081750893},{"$f":"E70/E69","v":0.69800579180524558},{"$f":"$J$11*2+$K$11","v":310.58095238095234},null,"Průměrný koeficient růstu",{"$f":"(E74/E69)^(1/5)","v":1.0514587167263594}]
[null,null,2014,3,{"$f":"'Soustavy ukazatel'!K$25","v":2.7599292821011634},{"$f":"E71-E70","v":0.33148286655192472},{"$f":"E71/E70","v":1.136499971516544},{"$f":"$J$11*3+$K$11","v":237.63809523809522},null,"vyběrový průměr x",{"$f":"SUM(D69:D74)/6","v":3.5}]
[null,null,2015,4,{"$f":"'Soustavy ukazatel'!L$25","v":4.8040953421467796},{"$f":"E72-E71","v":2.0441660600456162},{"$f":"E72/E71","v":1.7406588543056332},{"$f":"$J$11*4+$K$11","v":164.69523809523804},null,"vyběrový průměr y",{"$f":"SUM(E69:E74)/6","v":3.8432012186677968}]
[null,null,2016,5,{"$f":"'Soustavy ukazatel'!M$25","v":5.1163483115888004},{"$f":"E73-E72","v":0.31225296944202086},{"$f":"E73/E72","v":1.0649972465580764},{"$f":"$J$11*4+$K$11","v":164.69523809523804},null,"b2","b1"]
[null,null,2017,6,{"$f":"'Soustavy ukazatel'!N$25","v":4.4712672368964688},{"$f":"E74-E73","v":-0.64508107469233167},{"$f":"E74/E73","v":0.87391767811601317},{"$f":"$J$11*5+$K$11","v":91.752380952380861},null,{"$f":"LINEST(E69:E74,D69:D74)","v":0.43053155182928582},2.3363407872652964]
[null,null,2018,null,5.3597999999999999]