{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Prehlad","Rozvaha","Vykaz ziskov a strat","Horizontálna analýza VZZ","Cash flow","Horizontalna analýza","Hárok13","Vertikálna analýza","Hárok4","Rentabilita- analýza","Hárok8","Hárok9","Hárok5","Hárok6","Hárok10","Hárok11","Hárok12","Hárok14","Hárok15","Hárok16","Hárok17","Hárok19","Hárok21","Hárok22","Hárok7","Hárok1","Hárok2","Hárok3"," Likvidita - analýza","Aktivita - analýza","Rozdielove indikátory - analýza","Zadĺženosť -analýza","Index IN05 - analýza","Altmanovo Z-skóre - analýza","Finančná páka","F_p ","Hárok5 (2)","copied sheet!"],"not_rendered":{"charts":50,"images":22,"macros":1,"external_links":2,"defined_names":1,"comments":0,"pivot_tables":20},"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":"Prehlad","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[1,1,31,17]]}

{"sheet":"Rozvaha","index":1,"n_rows":125,"n_cols":9,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,"AKTIVA",2011,2012,2013,2014,2015,2016,2017]
[null,"AKTIVA CELKEM",94130,75102,76092,75123,765079,97761]
["A.","Pohledávky za upsaný vlastní kapitál",0,0,0,0,0,0]
["B.","Stálá aktiva",12015,11528,10492,9581,365080,7223]
["B. I.","Dlouhodobý nehmotný majetek",42,0,0,0,18182,0]
[1,"Zřizovací výdaje",0,0,0,0,0,0]
[2,"Nehmotné výsledky výzkumu a vývoje",0,0,0,0,0,0]
[3,"Software",42,0,0,0,0,0]
[4,"Ocenitená práva",0,0,0,0,18182,0]
[5,"Goodwill",0,0,0,0,0,0]
[6,"Jiný dlouhodobý nehmotný majetek",0,0,0,0,0,0]
[7,"Nedokončený dlouhodobý nehmotný majetek",0,0,0,0,0,0]
[8,"Poskytnuté zálohy na dlouhodobý nehmotný majetek",0,0,0,0,0,0]
["B. II.","Dlouhodobý hmotný majetek",11973,11528,10492,9581,73512,7223]
[1,"Pozemky",1602,1602,1602,1602,1602,8142]
[2,"Stavby",8120,8363,7857,7353,7045,1602]
[3,"Samostatné movité věci a soubory movitých věcí",2215,1526,997,589,17747,6540]
[4,"Pěstitelské celky trvalých porostů",0,0,0,0,0,497]
[5,"Základní stádo a tažná zvířata",0,0,0,0,0,0]
[6,"Jiný dlouhodobý hmotný majetek",0,0,0,0,25743,-1416]
[7,"Nedokončený dlouhodobý hmotný majetek",36,37,36,37,0,0]
[8,"Poskytnuté zálohy na dlouhodobý hmotný majetek",0,0,0,0,0,-1416]
[9,"Oceňovací rozdíl k nabytému majetku",0,0,0,0,21375,0]
["B. III.","Dlouhodobý finanční majetek",0,0,0,0,273389,0]
[1,"Podíly v ovládaných a řízených osobách",0,0,0,0,273386,0]
[2,"Podíly v účetních jednotkách podstatným vlivem",0,0,0,0,0,0]
[3,"Ostatní dlouhodobé cenné papíry a podíly (vklady)",0,0,0,0,0,0]
[4,"Půjčky a úvěry - ovládající a řídící osoba, podstatný vliv",0,0,0,0,0,0]
[5,"Jiný dlouhodobý finanční majetek",0,0,0,0,0,0]
[6,"Pořizovaný dlouhodobý finanční majetek",0,0,0,0,0,0]
[7,"Poskytnuté zálohy na dlouhodobý finanční majetek",0,0,0,0,0,0]
["C.","Oběžná aktiva",81712,63148,64989,64941,397011,90333]
["C. I.","Zásoby",10922,7713,19801,13707,283610,13870]
[1,"Materiál",3489,2950,2272,2172,86719,3638]
[2,"Nedokončená výroba a polotovary",5919,3119,16148,10194,106461,9642]
[3,"Výrobky",24,11,7,6,81249,590]
[4,"Zvířata",0,0,0,0,0,87]
[5,"Zboží",1490,1466,1374,1335,9181,503]
[6,"Poskytnuté zálohy na zásoby",0,167,0,0,0,0]
["C. II.","Dlouhodobé pohledávky",5,62,85,62,59,54]
[1,"Pohledávky z obchodních vztahů (z obchodního styku)",0,0,0,0,0,0]
[2,"Pohledávky - ovládající a řídící osoba",0,0,0,0,0,0]
[3,"Pohledávky - podstatný vliv",0,0,0,0,0,0]
[4,"Pohledávky za společníky, členy družstva a za účastníky sdružení",0,0,0,0,0,0]
[5,"Dlouhodobé poskytnuté zálohy",5,62,85,62,59,54]
[6,"Dohadné účty aktivní",0,0,0,0,0,0]
[7,"Jiné pohledávky",0,0,0,0,0,0]
[8,"Odložená daňová pohledávka",0,0,0,0,0,0]
["C. III.","Krátkodobé pohledávky",44175,36074,41116,42459,107282,68780]
[1,"Pohledávky z obchodních vztahů (z obchodního styku)",38502,35459,37868,39569,36168,68306]
[2,"Pohledávky - ovládající a řídící osoba",0,0,0,0,0,0]
[3,"Pohledávky - podstatný vliv",0,0,0,0,0,0]
[null,"Pohledávky -ostatní",0,0,0,0,0,474]
[4,"Pohledávky za společníky, členy družstva a za účastníky sdružení",0,0,0,0,0,0]
[5,"Sociální zabezpečení (a zdravotní pojištění)",0,0,0,0,0,0]
[6,"Stát - daňové pohledávky",1789,0,2217,396,70814,0]
[7,"Krátkodobé poskytnuté zálohy",3813,578,749,844,150,438]
[8,"Dohadné účty aktivní",0,0,0,355,115,0]
[9,"Jiné pohledávky",71,37,282,1295,35,36]
["C. IV.","Finanční majetek",26610,19299,3987,8713,6060,7629]
[1,"Peníze",506,543,439,318,404,367]
[2,"Účty v bankách",26104,18756,3548,9395,5656,7262]
[3,"Krátkodobé cenné papíry a podíly (Krátkodobý finanční majetek)",0,0,0,0,0,0]
[4,"Pořizovaný krátkodobý finanční majetek (Nedokončený krátk. fin. majetek)",0,0,0,0,0,0]
["D. I.","Časové rozlišení",403,426,611,601,2988,205]
[1,"Náklady příštích období",400,424,586,528,2925,199]
[2,"Komplexní náklady příštích období",0,0,0,0,0,0]
[3,"Příjmy příštích období",3,2,25,73,63,6]
[]
[null,"PASIVA",2011,2012,2013,2014,2015,2016]
[null,"PASIVA CELKEM",94130,75102,76092,75123,765079,97761]
["A.","Vlastní kapitál",63170,51804,45688,45789,425522,65356]
["A. I.","Základní kapitál",4014,4014,4014,4014,410118,10000]
[1,"Základní kapitál",4014,4014,4014,4014,410118,10000]
[2,"Vlastní akcie a vlastní obchodní podíly (-)",0,0,0,0,0,0]
[3,"Změny základního kapitálu",0,0,0,0,0,0]
["A. II.","Kapitálové fondy",-1880,-290,0,0,-23643,0]
[1,"Emisní ážio",0,0,0,0,133471,0]
[2,"Ostatní kapitálové fondy",0,0,0,0,0,0]
[3,"Oceňovací rozdíly z přecenění majetku (a závazků)",-1880,-290,0,0,-157114,0]
[4,"Oceňovací rozdíly z přecenění při přeměnách",0,0,0,0,0,0]
["A. III.","Rezervní fondy, nedělitelný fond a ost. fondy ze zisku (Fondy ze zisku)",662,638,615,0,0,0]
[1,"Zákonný rezervní fond/ Nedělitelný fond",425,425,425,0,0,0]
[2,"Statutární  ostatní fondy",237,213,190,0,0,0]
["A. IV.","Výsledek hospodaření minulých let",47211,28374,37442,36673,30725,42010]
[1,"Nerozdělený zisk minulých let",47211,28374,37442,36673,30790,42075]
[2,"Neuhrazená ztráta minulých let",0,0,0,0,0,0]
[3,"Jiný výsledok hospodáření min. let",0,0,0,0,-65,-65]
["A. V.","Výsledek hospodaření běžného účetního období",13163,19068,3617,5102,8322,13346]
["B.","Cizí zdroje",17301,20140,22643,21575,337986,25879]
["B. I.","Rezervy",0,0,0,0,0,25879]
[1,"Rezervy podle zvláštních právních předpisů",0,0,0,0,0,0]
[2,"Rezerva na důchody a podobné závazky",0,0,0,0,0,0]
[3,"Rezerva na daň z příjmu",0,0,0,0,0,0]
[4,"Ostatní rezervy",0,0,0,0,0,0]
["B. II.","Dlouhodobé závazky",463,470,473,472,3220,411]
[1,"Závazky z obchodních vztahů",0,0,0,0,0,0]
[2,"Závazky - ovládající a řídící osoba",0,0,0,0,0,0]
[3,"Závazky - podstatný vliv",0,0,0,0,0,0]
[4,"Závazky ke společníkům, členům družstva a k účastníkům sdružení",0,0,0,0,0,0]
[5,"Dlouhodobé přijaté zálohy",0,0,0,0,0,0]
[6,"Vydané dluhopisy",0,0,0,0,0,0]
[7,"Dlouhodobé směnky k úhradě",0,0,0,0,0,0]
[8,"Dohadné účty pasivní",0,0,0,0,0,0]
[9,"Jiné (dlouhodobé) závazky",0,0,0,0,0,0]
[10,"Odložený daňový závazek",463,470,473,472,3220,0]
["B. III.","Krátkodobé závazky",16838,19670,22170,21103,334766,25468]
[1,"Závazky z obchodních vztahů",4945,9808,8027,9528,328741,9429]
[2,"Závazky - ovládající a řídící osoba /uverovým inštitúciám",0,0,0,0,0,5000]
[3,"Závazky - podstatný vliv",0,0,0,0,0,0]
[4,"Závazky ke společníkům, členům družstva a k účastníkům sdružení",0,0,0,0,0,0]
[5,"Závazky k zaměstnancům",3196,3260,3122,3443,2986,3070]
[6,"Závazky ze sociálního a zdravotního zabezpečení",1884,1720,1742,1942,1726,1706]
[7,"Stát - daňové závazky a dotace",2872,3600,2987,5148,957,5550]
[8,"Krátkodobé přijaté zálohy /závazky ostatní",800,0,5279,0,0,11039]
[9,"Vydané dlouhopisy",0,0,0,0,0,0]
[10,"Dohadné účty pasivní",1095,802,818,848,172,529]
[11,"Jiné závazky",2046,480,195,194,184,184]
["B. IV.","Bankovní úvěry a výpomoci",0,0,0,0,0,0]
[1,"Bankovní úvěry dlouhodobé",0,0,0,0,0,0]
[2,"Krátkodobé bankovní úvěry (Běžné bakovní úvěry)",0,0,0,0,0,0]
[3,"Krátkodobé finanční výpomoci",0,0,0,0,0,0]
["C. I.","Časové rozlišení",13659,3158,7761,7759,1571,6526]
[1,"Výdaje příštích období",500,501,102,17,11,83]
[2,"Výnosy příštích období",13159,2657,7659,7742,1560,6443]

{"sheet":"Vykaz ziskov a strat","index":2,"n_rows":62,"n_cols":8,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,"POLOŽKA",2011,2012,2013,2014,2015,2016]
["I.","Tržby za prodej zboží",9323,12599,9030,6215,7982,351278]
["A.","Náklady vynaložené na prodané zboží",7222,9596,7078,4557,6323,93009]
["+","Obchodní marže",2101,3003,1952,1658,1659,314414]
["II.","Výkony",161164,161131,133220,129936,135676,68040]
[1,"Tržby za prodej vlastních výrobků a služeb",159416,163900,120269,135890,133280,162810]
[2,"Změna stavu vnitropodnikových zásob vlastní výroby",1748,-2812,12951,-5958,2203,83564]
[3,"Aktivace",0,43,0,4,193,-52089]
["B.","Výkonová spotřeba",78168,72322,63058,58573,57103,-5566]
[1,"Spotřeba materiálu energie",33830,34810,29384,29216,26896,175932]
[2,"Služby",44338,37512,33574,29357,30207,126489]
["+","Přidaná hodnota",85097,91812,72114,73021,80232,49443]
["C.","Osobní náklady",65041,65536,63231,65814,66512,42651]
[1,"Mzdové náklady",47226,47514,45685,47483,48042,6792]
[2,"Odměny členům orgánů společnosti a družstva",0,0,0,0,0,8385]
[3,"Náklady na sociální zabezpečení a zdravotní pojištění",15933,15945,15327,15982,16017,8385]
[4,"Sociální náklady",1882,2077,2219,2349,2453,0]
["D.","Daně a poplatky",157,92,123,131,164,0]
["E.","Odpisy dlouhodobého nehmotného a hmotného majetku",2318,1918,1369,1036,893,0]
["III.","Tržby z prodeje dlouhodobého majetku a materiálu",41,123,17,198,90,1942]
[1,"Tržby z prodeje dlouhodobého majetku",41,113,11,155,88,1138]
[2,"Tržby z prodeje materiálu",0,10,6,43,2,392]
["F.","Zůstatková cena prodaného dlouhodobého majetku a materiálu",57,13,0,0,0,412]
[1,"Zůstatková cena prodaného dlouhodobého majetku",57,13,0,0,0,2093]
[2,"Prodaný materiál",0,0,0,0,0,1]
["G.","Změna stavu rezerv a opravných položek v provozní oblasti a komplexních nákladů příštích období",314,-168,-40,-32,-185,32]
["IV.","Ostatní provozní výnosy",507,604,555,3275,1020,294]
["H.","Ostatní provozní náklady",1393,1740,1290,3174,1318,0]
["V.","Převod provozních výnosů",0,0,0,0,0,1766]
["I.","Převod provozních nákladů",0,0,0,0,0,3069]
["*","Provozní výsledek hospodaření (EBIT)",16365,23408,6713,6371,12640,13932]
["VI.","Tržby z prodeje CP a podílů",0,0,0,0,0,13932]
["J.","Prodané cenné papíry a podíly",0,0,0,0,0,0]
["VII.","Výnosy z dlouhodobého finančního majetku",0,0,0,0,0,400]
[1,"Výnosy z podílů v ovládaných a řízených osobách a v účetních jednotkách pod podstatným vlivem",0,0,0,0,0,0]
[2,"Výnosy z ostatních dlouhodobých cenných papírů a podílů",0,0,0,0,0,0]
[3,"Výnosy z ostatního dlouhodobého finančního majetku",0,0,0,0,0,0]
["VIII.","Výnosy z krátkodobého finančního majetku",0,0,0,0,0,0]
["K.","Náklady z finančního majetku",0,0,0,0,0,0]
["IX.","Výnosy z přečenění cenných papírů a derivátů",0,0,0,0,0,0]
["L.","Náklady z přecenění cenných papírů a derivátů",0,0,0,0,4,0]
["M.","Změna stav rezerv a opravných položek ve finanční oblasti",0,0,0,0,0,0]
["X.","Výnosové úroky",16,29,2,0,0,380]
["N.","Nákladové úroky",12,0,2,0,39,4]
["XI.","Ostatní finanční výnosy",1084,555,438,76,87,376]
["O.","Ostatní finanční náklady",1151,456,2130,130,161,644]
["XII.","Převod finančních výnosů",0,0,0,0,0,391]
["P.","Převod finančních nákladů",0,0,0,0,0,13405]
["*","Finanční výsledek hospodaření",-63,128,-1692,-54,-117,16465]
["Q.","Daň z příjmu za běžnou činnost",3139,4468,1404,1215,4201,850]
[1,"Splatná",3128,4461,1401,1215,1450,850]
[2,"Odložená",11,7,3,-1,2751,0]
["**","Výsledek hospodaření za běžnou činnost",13163,19068,3617,5102,8322,15615]
["XIII.","Mimořádné výnosy",0,0,0,0,0,0]
["R.","Mimořádné náklady",0,0,0,0,0,0]
["S.","Daň z příjmu z mimořádné činnosti",0,0,0,0,0,0]
[1,"Splatná",0,0,0,0,0,0]
[2,"Odložená",0,0,0,0,0,0]
["*","Mimořádný výsledek hospodaření",0,0,0,0,0,0]
["T.","Převod podílu na výsledku hospodaření společníkům (+/-)",0,0,0,0,0,0]
["***","Výsledek hospodaření za účetní období (EAT)",13163,19068,3617,5102,8322,460805]
["****","Výsledek hospodaření před zdaněním (+/-)",16302,23536,5021,6317,12523,615388]

{"sheet":"Horizontálna analýza VZZ","index":3,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[0,2,0,5],[0,6,0,9]]}
[null,"Horizontálna analýza VZZ","Absolútna zmena"]
[null,null,"2012 - 2013","2013 - 2014","2014 - 2015","2015 - 2016","2012 - 2013","2013 - 2014","2014 - 2015","2015 - 2016"]
["I.","Tržby za prodej zboží",0.35138903786334869,-0.28327645051194539,-0.31173864894795128,0.28431214802896221,3276,-3569,-2815,1767]
["A.","Náklady vynaložené na prodané zboží",0.32871780670174466,-0.26240100041684034,-0.35617406046905908,0.38753565942506035,2374,-2518,-2521,1766]
["+","Obchodní marže",0.4293193717277487,-0.34998334998334996,-0.15061475409836064,6.0313630880579007E-4,902,-1051,-294,1]
["II.","Výkony",-2.0476036832046859E-4,-0.17321930603049693,-2.4650953310313767E-2,4.4175594138652872E-2,-33,-27911,-3284,5740]
[1,"Tržby za prodej vlastních výrobků a služeb",2.8127665980830028E-2,-0.26620500305064065,0.12988384371700107,-1.9206711310618883E-2,4484,-43631,15621,-2610]
[2,"Změna stavu vnitropodnikových zásob vlastní výroby",-2.6086956521739131,-5.6056187766714078,-1.4600416956219597,-1.3697549513259484,-4560,15763,-18909,8161]
[3,"Aktivace","x","x","x",47.25,43,-43,4,189]
["B.","Výkonová spotřeba",-7.4787636884658684E-2,-0.12809380271563287,-7.1124996035395988E-2,-2.509688764447783E-2,-5846,-9264,-4485,-1470]
[1,"Spotřeba materiálu energie",2.8968371268105232E-2,-0.15587474863544959,-5.7173972229784915E-3,-7.9408543263964945E-2,980,-5426,-168,-2320]
[2,"Služby",-0.15395371915738193,-0.10497973981659202,-0.12560314529099897,2.8953912184487517E-2,-6826,-3938,-4217,850]
["+","Přidaná hodnota",7.8909949821967876E-2,-0.21454711802378773,1.2577308150983166E-2,9.8752413689212698E-2,6715,-19698,907,7211]
["C.","Osobní náklady",7.6105840931104994E-3,-3.51715087890625E-2,4.0850215875124544E-2,1.0605646215091014E-2,495,-2305,2583,698]
[1,"Mzdové náklady",6.0983356625587603E-3,-3.8493917582186302E-2,3.9356462733938932E-2,1.1772634416528021E-2,288,-1829,1798,559]
[2,"Odměny členům orgánů společnosti a družstva",0,0,0,0,0,0,0,0]
[3,"Náklady na sociální zabezpečení a zdravotní pojištění",7.5315383167011863E-4,-3.8758231420507994E-2,4.2735042735042736E-2,2.1899637091728195E-3,12,-618,655,35]
[4,"Sociální náklady",0.10361317747077577,6.8367838228213768E-2,5.8584948174853539E-2,4.4274159216687953E-2,195,142,130,104]
["D.","Daně a poplatky",-0.4140127388535032,0.33695652173913043,6.5040650406504072E-2,0.25190839694656486,-65,31,8,33]
["E.","Odpisy dlouhodobého nehmotného a hmotného majetku",-0.17256255392579811,-0.28623566214807089,-0.24324324324324326,-0.13803088803088803,-400,-549,-333,-143]
["III.","Tržby z prodeje dlouhodobého majetku a materiálu",2,-0.86178861788617889,10.647058823529411,-0.54545454545454541,82,-106,181,-108]
[1,"Tržby z prodeje dlouhodobého majetku",1.7560975609756098,-0.90265486725663713,13.090909090909092,-0.43225806451612903,72,-102,144,-67]
[2,"Tržby z prodeje materiálu","x",-0.4,6.166666666666667,-0.95348837209302328,10,-4,37,-41]
["F.","Zůstatková cena prodaného dlouhodobého majetku a materiálu",-0.77192982456140347,"x",0,0,-44,-13,0,0]
[1,"Zůstatková cena prodaného dlouhodobého majetku",-0.77192982456140347,"x",0,0,-44,-13,0,0]
[2,"Prodaný materiál",0,0,0,0,0,0,0,0]
["G.","Změna stavu rezerv a opravných položek v provozní oblasti a komplexních nákladů příštích období",-1.5350318471337581,-0.76190476190476186,-0.2,4.78125,-482,128,8,-153]
["IV.","Ostatní provozní výnosy",0.19132149901380671,-8.1125827814569534E-2,4.9009009009009006,-0.68854961832061068,97,-49,2720,-2255]
["H.","Ostatní provozní náklady",0.24910265613783203,-0.25862068965517243,1.4604651162790698,-0.5847511027095148,347,-450,1884,-1856]
["V.","Převod provozních výnosů",0,0,0,0,0,0,0,0]
["I.","Převod provozních nákladů",0,0,0,0,0,0,0,0]
["*","Provozní výsledek hospodaření (EBIT)",0.43036969141460435,-0.71321770334928225,-5.0945925815581709E-2,0.98398995448124316,7043,-16695,-342,6269]
["VI.","Tržby z prodeje CP a podílů",0,0,0,0,0,0,0,0]
["J.","Prodané cenné papíry a podíly",0,0,0,0,0,0,0,0]
["VII.","Výnosy z dlouhodobého finančního majetku",0,0,0,0,0,0,0,0]
[1,"Výnosy z podílů v ovládaných a řízených osobách a v účetních jednotkách pod podstatným vlivem",0,0,0,0,0,0,0,0]
[2,"Výnosy z ostatních dlouhodobých cenných papírů a podílů",0,0,0,0,0,0,0,0]
[3,"Výnosy z ostatního dlouhodobého finančního majetku",0,0,0,0,0,0,0,0]
["VIII.","Výnosy z krátkodobého finančního majetku",0,0,0,0,0,0,0,0]
["K.","Náklady z finančního majetku",0,0,0,0,0,0,0,0]
["IX.","Výnosy z přečenění cenných papírů a derivátů",0,0,0,0,0,0,0,0]
["L.","Náklady z přecenění cenných papírů a derivátů",0,0,0,"x",0,0,0,4]
["M.","Změna stav rezerv a opravných položek ve finanční oblasti",0,0,0,0,0,0,0,0]
["X.","Výnosové úroky",0.8125,-0.93103448275862066,"x",0,13,-27,-2,0]
["N.","Nákladové úroky","x","x","x","x",-12,2,-2,39]
["XI.","Ostatní finanční výnosy",-0.48800738007380073,-0.21081081081081082,-0.82648401826484019,0.14473684210526316,-529,-117,-362,11]
["O.","Ostatní finanční náklady",-0.60382276281494351,3.6710526315789473,-0.93896713615023475,0.23846153846153847,-695,1674,-2000,31]
["XII.","Převod finančních výnosů",0,0,0,0,0,0,0,0]
["P.","Převod finančních nákladů",0,0,0,0,0,0,0,0]
["*","Finanční výsledek hospodaření",-3.0317460317460316,-14.21875,-0.96808510638297873,1.1666666666666667,191,-1820,1638,-63]
["Q.","Daň z příjmu za běžnou činnost",0.42338324307104175,-0.68576544315129817,-0.13461538461538461,2.4576131687242797,1329,-3064,-189,2986]
[1,"Splatná",0.42615089514066495,-0.68594485541358441,-0.13276231263383298,0.19341563786008231,1333,-3060,-186,235]
[2,"Odložená",-0.36363636363636365,-0.5714285714285714,-1.3333333333333333,-2752,-4,-4,-4,2752]
["**","Výsledek hospodaření za běžnou činnost",0.44860594089493278,-0.81031046779945459,0.41056123859552113,0.63112504900039201,5905,-15451,1485,3220]
["XIII.","Mimořádné výnosy",0,0,0,0,0,0,0,0]
["R.","Mimořádné náklady",0,0,0,0,0,0,0,0]
["S.","Daň z příjmu z mimořádné činnosti",0,0,0,0,0,0,0,0]
[1,"Splatná",0,0,0,0,0,0,0,0]
[2,"Odložená",0,0,0,0,0,0,0,0]
["*","Mimořádný výsledek hospodaření",0,0,0,0,0,0,0,0]
["T.","Převod podílu na výsledku hospodaření společníkům (+/-)",0,0,0,0,0,0,0,0]
["***","Výsledek hospodaření za účetní období (EAT)",0.44860594089493278,-0.81031046779945459,0.41056123859552113,0.63112504900039201,5905,-15451,1485,3220]
["****","Výsledek hospodaření před zdaněním (+/-)",0.44374923322291743,-0.7866672331747111,0.25811591316470822,0.98242836789615329,7234,-18515,1296,6206]

{"sheet":"Cash flow","index":4,"n_rows":7,"n_cols":7,"rows_kept":7,"cut":false,"hidden":true,"merged":[[6,0,6,1],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1]]}
["POLOŽKA",null,2012,2013,2014,2015,2016]
["Stav peněžních prostředků (PP) a ekvivalentů na začátku účetního období",null,16153,18330,14964]
["Čistý peněžní tok z provozní činnosti",null,83929,86806,89350]
["Čistý peněžní tok vztahující se k investiční činnosti",null,-42575,-66214,-70527]
["Čistý peněžní tok vztahující se k finanční činnosti",null,-39177,-23960,-15850]
["Čisté zvýšení (snížení) peněžních prostředků",null,2177,-3367,{"$f":"E3+E4+E5","v":2973}]
["Stav peněžních prostředků a ekvivalentů na konci období",null,18330,14964,{"$f":"E2+E6","v":17937}]

{"sheet":"Horizontalna analýza","index":5,"n_rows":126,"n_cols":12,"rows_kept":126,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[0,2,0,6],[0,7,0,11]]}
[null,"AKTIVA","Absolútna zmena",null,null,null,null,"Percentuálna zmena"]
[null,null,"2011-2012","2012-2013","2013-2014","2014-2015","2015-2016","2011-2012","2012-2013","2013-2014","2014-2015","2015-2016"]
[null,"AKTIVA CELKEM",{"$f":"[1]Rozvaha!D2-[1]Rozvaha!C2","v":-19028},{"$f":"[1]Rozvaha!E2-[1]Rozvaha!D2","v":990},{"$f":"[1]Rozvaha!F2-[1]Rozvaha!E2","v":-969},{"$f":"[1]Rozvaha!G2-[1]Rozvaha!F2","v":689956},{"$f":"[1]Rozvaha!H2-[1]Rozvaha!G2","v":-667318},{"$f":"(([1]Rozvaha!D2-[1]Rozvaha!C2)/[1]Rozvaha!C2)*100","v":-20.214596834165516},{"$f":"(([1]Rozvaha!E2-[1]Rozvaha!D2)/[1]Rozvaha!D2)*100","v":1.3182072381561079},{"$f":"(([1]Rozvaha!F2-[1]Rozvaha!E2)/[1]Rozvaha!E2)*100","v":-1.2734584450402144},{"$f":"(([1]Rozvaha!G2-[1]Rozvaha!F2)/[1]Rozvaha!F2)*100","v":918.43509976971109},{"$f":"(([1]Rozvaha!H2-[1]Rozvaha!G2)/[1]Rozvaha!G2)*100","v":-87.222103861169899}]
["A.","Pohledávky za upsaný vlastní kapitál",{"$f":"[1]Rozvaha!D3-[1]Rozvaha!C3","v":0},{"$f":"[1]Rozvaha!E3-[1]Rozvaha!D3","v":0},{"$f":"[1]Rozvaha!F3-[1]Rozvaha!E3","v":0},{"$f":"[1]Rozvaha!G3-[1]Rozvaha!F3","v":0},{"$f":"[1]Rozvaha!H3-[1]Rozvaha!G3","v":0},{"$f":"(([1]Rozvaha!D3-[1]Rozvaha!C3)/[1]Rozvaha!C3)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E3-[1]Rozvaha!D3)/[1]Rozvaha!D3)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F3-[1]Rozvaha!E3)/[1]Rozvaha!E3)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G3-[1]Rozvaha!F3)/[1]Rozvaha!F3)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H3-[1]Rozvaha!G3)/[1]Rozvaha!G3)*100","v":{"$error":"#DIV/0!"}}]
["B.","Stálá aktiva",{"$f":"[1]Rozvaha!D4-[1]Rozvaha!C4","v":-487},{"$f":"[1]Rozvaha!E4-[1]Rozvaha!D4","v":-1036},{"$f":"[1]Rozvaha!F4-[1]Rozvaha!E4","v":-911},{"$f":"[1]Rozvaha!G4-[1]Rozvaha!F4","v":355499},{"$f":"[1]Rozvaha!H4-[1]Rozvaha!G4","v":-357857},{"$f":"(([1]Rozvaha!D4-[1]Rozvaha!C4)/[1]Rozvaha!C4)*100","v":-4.0532667498959629},{"$f":"(([1]Rozvaha!E4-[1]Rozvaha!D4)/[1]Rozvaha!D4)*100","v":-8.9868147120055522},{"$f":"(([1]Rozvaha!F4-[1]Rozvaha!E4)/[1]Rozvaha!E4)*100","v":-8.682805947388486},{"$f":"(([1]Rozvaha!G4-[1]Rozvaha!F4)/[1]Rozvaha!F4)*100","v":3710.4581985179002},{"$f":"(([1]Rozvaha!H4-[1]Rozvaha!G4)/[1]Rozvaha!G4)*100","v":-98.021529527774732}]
["B. I.","Dlouhodobý nehmotný majetek",{"$f":"[1]Rozvaha!D5-[1]Rozvaha!C5","v":-42},{"$f":"[1]Rozvaha!E5-[1]Rozvaha!D5","v":0},{"$f":"[1]Rozvaha!F5-[1]Rozvaha!E5","v":0},{"$f":"[1]Rozvaha!G5-[1]Rozvaha!F5","v":18182},{"$f":"[1]Rozvaha!H5-[1]Rozvaha!G5","v":-18182},{"$f":"(([1]Rozvaha!D5-[1]Rozvaha!C5)/[1]Rozvaha!C5)*100","v":-100},{"$f":"(([1]Rozvaha!E5-[1]Rozvaha!D5)/[1]Rozvaha!D5)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F5-[1]Rozvaha!E5)/[1]Rozvaha!E5)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G5-[1]Rozvaha!F5)/[1]Rozvaha!F5)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H5-[1]Rozvaha!G5)/[1]Rozvaha!G5)*100","v":-100}]
[1,"Zřizovací výdaje",{"$f":"[1]Rozvaha!D6-[1]Rozvaha!C6","v":0},{"$f":"[1]Rozvaha!E6-[1]Rozvaha!D6","v":0},{"$f":"[1]Rozvaha!F6-[1]Rozvaha!E6","v":0},{"$f":"[1]Rozvaha!G6-[1]Rozvaha!F6","v":0},{"$f":"[1]Rozvaha!H6-[1]Rozvaha!G6","v":0},{"$f":"(([1]Rozvaha!D6-[1]Rozvaha!C6)/[1]Rozvaha!C6)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E6-[1]Rozvaha!D6)/[1]Rozvaha!D6)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F6-[1]Rozvaha!E6)/[1]Rozvaha!E6)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G6-[1]Rozvaha!F6)/[1]Rozvaha!F6)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H6-[1]Rozvaha!G6)/[1]Rozvaha!G6)*100","v":{"$error":"#DIV/0!"}}]
[2,"Nehmotné výsledky výzkumu a vývoje",{"$f":"[1]Rozvaha!D7-[1]Rozvaha!C7","v":0},{"$f":"[1]Rozvaha!E7-[1]Rozvaha!D7","v":0},{"$f":"[1]Rozvaha!F7-[1]Rozvaha!E7","v":0},{"$f":"[1]Rozvaha!G7-[1]Rozvaha!F7","v":0},{"$f":"[1]Rozvaha!H7-[1]Rozvaha!G7","v":0},{"$f":"(([1]Rozvaha!D7-[1]Rozvaha!C7)/[1]Rozvaha!C7)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E7-[1]Rozvaha!D7)/[1]Rozvaha!D7)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F7-[1]Rozvaha!E7)/[1]Rozvaha!E7)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G7-[1]Rozvaha!F7)/[1]Rozvaha!F7)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H7-[1]Rozvaha!G7)/[1]Rozvaha!G7)*100","v":{"$error":"#DIV/0!"}}]
[3,"Software",{"$f":"[1]Rozvaha!D8-[1]Rozvaha!C8","v":-42},{"$f":"[1]Rozvaha!E8-[1]Rozvaha!D8","v":0},{"$f":"[1]Rozvaha!F8-[1]Rozvaha!E8","v":0},{"$f":"[1]Rozvaha!G8-[1]Rozvaha!F8","v":0},{"$f":"[1]Rozvaha!H8-[1]Rozvaha!G8","v":0},{"$f":"(([1]Rozvaha!D8-[1]Rozvaha!C8)/[1]Rozvaha!C8)*100","v":-100},{"$f":"(([1]Rozvaha!E8-[1]Rozvaha!D8)/[1]Rozvaha!D8)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F8-[1]Rozvaha!E8)/[1]Rozvaha!E8)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G8-[1]Rozvaha!F8)/[1]Rozvaha!F8)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H8-[1]Rozvaha!G8)/[1]Rozvaha!G8)*100","v":{"$error":"#DIV/0!"}}]
[4,"Ocenitená práva",{"$f":"[1]Rozvaha!D9-[1]Rozvaha!C9","v":0},{"$f":"[1]Rozvaha!E9-[1]Rozvaha!D9","v":0},{"$f":"[1]Rozvaha!F9-[1]Rozvaha!E9","v":0},{"$f":"[1]Rozvaha!G9-[1]Rozvaha!F9","v":18182},{"$f":"[1]Rozvaha!H9-[1]Rozvaha!G9","v":-18182},{"$f":"(([1]Rozvaha!D9-[1]Rozvaha!C9)/[1]Rozvaha!C9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E9-[1]Rozvaha!D9)/[1]Rozvaha!D9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F9-[1]Rozvaha!E9)/[1]Rozvaha!E9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G9-[1]Rozvaha!F9)/[1]Rozvaha!F9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H9-[1]Rozvaha!G9)/[1]Rozvaha!G9)*100","v":-100}]
[5,"Goodwill",{"$f":"[1]Rozvaha!D10-[1]Rozvaha!C10","v":0},{"$f":"[1]Rozvaha!E10-[1]Rozvaha!D10","v":0},{"$f":"[1]Rozvaha!F10-[1]Rozvaha!E10","v":0},{"$f":"[1]Rozvaha!G10-[1]Rozvaha!F10","v":0},{"$f":"[1]Rozvaha!H10-[1]Rozvaha!G10","v":0},{"$f":"(([1]Rozvaha!D10-[1]Rozvaha!C10)/[1]Rozvaha!C10)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E10-[1]Rozvaha!D10)/[1]Rozvaha!D10)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F10-[1]Rozvaha!E10)/[1]Rozvaha!E10)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G10-[1]Rozvaha!F10)/[1]Rozvaha!F10)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H10-[1]Rozvaha!G10)/[1]Rozvaha!G10)*100","v":{"$error":"#DIV/0!"}}]
[6,"Jiný dlouhodobý nehmotný majetek",{"$f":"[1]Rozvaha!D11-[1]Rozvaha!C11","v":0},{"$f":"[1]Rozvaha!E11-[1]Rozvaha!D11","v":0},{"$f":"[1]Rozvaha!F11-[1]Rozvaha!E11","v":0},{"$f":"[1]Rozvaha!G11-[1]Rozvaha!F11","v":0},{"$f":"[1]Rozvaha!H11-[1]Rozvaha!G11","v":0},{"$f":"(([1]Rozvaha!D11-[1]Rozvaha!C11)/[1]Rozvaha!C11)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E11-[1]Rozvaha!D11)/[1]Rozvaha!D11)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F11-[1]Rozvaha!E11)/[1]Rozvaha!E11)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G11-[1]Rozvaha!F11)/[1]Rozvaha!F11)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H11-[1]Rozvaha!G11)/[1]Rozvaha!G11)*100","v":{"$error":"#DIV/0!"}}]
[7,"Nedokončený dlouhodobý nehmotný majetek",{"$f":"[1]Rozvaha!D12-[1]Rozvaha!C12","v":0},{"$f":"[1]Rozvaha!E12-[1]Rozvaha!D12","v":0},{"$f":"[1]Rozvaha!F12-[1]Rozvaha!E12","v":0},{"$f":"[1]Rozvaha!G12-[1]Rozvaha!F12","v":0},{"$f":"[1]Rozvaha!H12-[1]Rozvaha!G12","v":0},{"$f":"(([1]Rozvaha!D12-[1]Rozvaha!C12)/[1]Rozvaha!C12)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E12-[1]Rozvaha!D12)/[1]Rozvaha!D12)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F12-[1]Rozvaha!E12)/[1]Rozvaha!E12)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G12-[1]Rozvaha!F12)/[1]Rozvaha!F12)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H12-[1]Rozvaha!G12)/[1]Rozvaha!G12)*100","v":{"$error":"#DIV/0!"}}]
[8,"Poskytnuté zálohy na dlouhodobý nehmotný majetek",{"$f":"[1]Rozvaha!D13-[1]Rozvaha!C13","v":0},{"$f":"[1]Rozvaha!E13-[1]Rozvaha!D13","v":0},{"$f":"[1]Rozvaha!F13-[1]Rozvaha!E13","v":0},{"$f":"[1]Rozvaha!G13-[1]Rozvaha!F13","v":0},{"$f":"[1]Rozvaha!H13-[1]Rozvaha!G13","v":0},{"$f":"(([1]Rozvaha!D13-[1]Rozvaha!C13)/[1]Rozvaha!C13)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E13-[1]Rozvaha!D13)/[1]Rozvaha!D13)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F13-[1]Rozvaha!E13)/[1]Rozvaha!E13)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G13-[1]Rozvaha!F13)/[1]Rozvaha!F13)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H13-[1]Rozvaha!G13)/[1]Rozvaha!G13)*100","v":{"$error":"#DIV/0!"}}]
["B. II.","Dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D14-[1]Rozvaha!C14","v":-445},{"$f":"[1]Rozvaha!E14-[1]Rozvaha!D14","v":-1036},{"$f":"[1]Rozvaha!F14-[1]Rozvaha!E14","v":-911},{"$f":"[1]Rozvaha!G14-[1]Rozvaha!F14","v":63931},{"$f":"[1]Rozvaha!H14-[1]Rozvaha!G14","v":-66289},{"$f":"(([1]Rozvaha!D14-[1]Rozvaha!C14)/[1]Rozvaha!C14)*100","v":-3.7166958991063224},{"$f":"(([1]Rozvaha!E14-[1]Rozvaha!D14)/[1]Rozvaha!D14)*100","v":-8.9868147120055522},{"$f":"(([1]Rozvaha!F14-[1]Rozvaha!E14)/[1]Rozvaha!E14)*100","v":-8.682805947388486},{"$f":"(([1]Rozvaha!G14-[1]Rozvaha!F14)/[1]Rozvaha!F14)*100","v":667.26855234317918},{"$f":"(([1]Rozvaha!H14-[1]Rozvaha!G14)/[1]Rozvaha!G14)*100","v":-90.174393296332568}]
[1,"Pozemky",{"$f":"[1]Rozvaha!D15-[1]Rozvaha!C15","v":0},{"$f":"[1]Rozvaha!E15-[1]Rozvaha!D15","v":0},{"$f":"[1]Rozvaha!F15-[1]Rozvaha!E15","v":0},{"$f":"[1]Rozvaha!G15-[1]Rozvaha!F15","v":0},{"$f":"[1]Rozvaha!H15-[1]Rozvaha!G15","v":6540},{"$f":"(([1]Rozvaha!D15-[1]Rozvaha!C15)/[1]Rozvaha!C15)*100","v":0},{"$f":"(([1]Rozvaha!E15-[1]Rozvaha!D15)/[1]Rozvaha!D15)*100","v":0},{"$f":"(([1]Rozvaha!F15-[1]Rozvaha!E15)/[1]Rozvaha!E15)*100","v":0},{"$f":"(([1]Rozvaha!G15-[1]Rozvaha!F15)/[1]Rozvaha!F15)*100","v":0},{"$f":"(([1]Rozvaha!H15-[1]Rozvaha!G15)/[1]Rozvaha!G15)*100","v":408.23970037453182}]
[2,"Stavby",{"$f":"[1]Rozvaha!D16-[1]Rozvaha!C16","v":243},{"$f":"[1]Rozvaha!E16-[1]Rozvaha!D16","v":-506},{"$f":"[1]Rozvaha!F16-[1]Rozvaha!E16","v":-504},{"$f":"[1]Rozvaha!G16-[1]Rozvaha!F16","v":-308},{"$f":"[1]Rozvaha!H16-[1]Rozvaha!G16","v":-5443},{"$f":"(([1]Rozvaha!D16-[1]Rozvaha!C16)/[1]Rozvaha!C16)*100","v":2.9926108374384235},{"$f":"(([1]Rozvaha!E16-[1]Rozvaha!D16)/[1]Rozvaha!D16)*100","v":-6.0504603611144328},{"$f":"(([1]Rozvaha!F16-[1]Rozvaha!E16)/[1]Rozvaha!E16)*100","v":-6.414662084765177},{"$f":"(([1]Rozvaha!G16-[1]Rozvaha!F16)/[1]Rozvaha!F16)*100","v":-4.1887664898680805},{"$f":"(([1]Rozvaha!H16-[1]Rozvaha!G16)/[1]Rozvaha!G16)*100","v":-77.260468417317256}]
[3,"Samostatné movité věci a soubory movitých věcí",{"$f":"[1]Rozvaha!D17-[1]Rozvaha!C17","v":-689},{"$f":"[1]Rozvaha!E17-[1]Rozvaha!D17","v":-529},{"$f":"[1]Rozvaha!F17-[1]Rozvaha!E17","v":-408},{"$f":"[1]Rozvaha!G17-[1]Rozvaha!F17","v":17158},{"$f":"[1]Rozvaha!H17-[1]Rozvaha!G17","v":-11207},{"$f":"(([1]Rozvaha!D17-[1]Rozvaha!C17)/[1]Rozvaha!C17)*100","v":-31.106094808126411},{"$f":"(([1]Rozvaha!E17-[1]Rozvaha!D17)/[1]Rozvaha!D17)*100","v":-34.665792922673653},{"$f":"(([1]Rozvaha!F17-[1]Rozvaha!E17)/[1]Rozvaha!E17)*100","v":-40.92276830491474},{"$f":"(([1]Rozvaha!G17-[1]Rozvaha!F17)/[1]Rozvaha!F17)*100","v":2913.0730050933785},{"$f":"(([1]Rozvaha!H17-[1]Rozvaha!G17)/[1]Rozvaha!G17)*100","v":-63.148701188933344}]
[4,"Pěstitelské celky trvalých porostů",{"$f":"[1]Rozvaha!D18-[1]Rozvaha!C18","v":0},{"$f":"[1]Rozvaha!E18-[1]Rozvaha!D18","v":0},{"$f":"[1]Rozvaha!F18-[1]Rozvaha!E18","v":0},{"$f":"[1]Rozvaha!G18-[1]Rozvaha!F18","v":0},{"$f":"[1]Rozvaha!H18-[1]Rozvaha!G18","v":497},{"$f":"(([1]Rozvaha!D18-[1]Rozvaha!C18)/[1]Rozvaha!C18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E18-[1]Rozvaha!D18)/[1]Rozvaha!D18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F18-[1]Rozvaha!E18)/[1]Rozvaha!E18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G18-[1]Rozvaha!F18)/[1]Rozvaha!F18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H18-[1]Rozvaha!G18)/[1]Rozvaha!G18)*100","v":{"$error":"#DIV/0!"}}]
[5,"Základní stádo a tažná zvířata",{"$f":"[1]Rozvaha!D19-[1]Rozvaha!C19","v":0},{"$f":"[1]Rozvaha!E19-[1]Rozvaha!D19","v":0},{"$f":"[1]Rozvaha!F19-[1]Rozvaha!E19","v":0},{"$f":"[1]Rozvaha!G19-[1]Rozvaha!F19","v":0},{"$f":"[1]Rozvaha!H19-[1]Rozvaha!G19","v":0},{"$f":"(([1]Rozvaha!D19-[1]Rozvaha!C19)/[1]Rozvaha!C19)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E19-[1]Rozvaha!D19)/[1]Rozvaha!D19)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F19-[1]Rozvaha!E19)/[1]Rozvaha!E19)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G19-[1]Rozvaha!F19)/[1]Rozvaha!F19)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H19-[1]Rozvaha!G19)/[1]Rozvaha!G19)*100","v":{"$error":"#DIV/0!"}}]
[6,"Jiný dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D20-[1]Rozvaha!C20","v":0},{"$f":"[1]Rozvaha!E20-[1]Rozvaha!D20","v":0},{"$f":"[1]Rozvaha!F20-[1]Rozvaha!E20","v":0},{"$f":"[1]Rozvaha!G20-[1]Rozvaha!F20","v":25743},{"$f":"[1]Rozvaha!H20-[1]Rozvaha!G20","v":-27159},{"$f":"(([1]Rozvaha!D20-[1]Rozvaha!C20)/[1]Rozvaha!C20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E20-[1]Rozvaha!D20)/[1]Rozvaha!D20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F20-[1]Rozvaha!E20)/[1]Rozvaha!E20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G20-[1]Rozvaha!F20)/[1]Rozvaha!F20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H20-[1]Rozvaha!G20)/[1]Rozvaha!G20)*100","v":-105.50052441440391}]
[7,"Nedokončený dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D21-[1]Rozvaha!C21","v":1},{"$f":"[1]Rozvaha!E21-[1]Rozvaha!D21","v":-1},{"$f":"[1]Rozvaha!F21-[1]Rozvaha!E21","v":1},{"$f":"[1]Rozvaha!G21-[1]Rozvaha!F21","v":-37},{"$f":"[1]Rozvaha!H21-[1]Rozvaha!G21","v":0},{"$f":"(([1]Rozvaha!D21-[1]Rozvaha!C21)/[1]Rozvaha!C21)*100","v":2.7777777777777777},{"$f":"(([1]Rozvaha!E21-[1]Rozvaha!D21)/[1]Rozvaha!D21)*100","v":-2.7027027027027026},{"$f":"(([1]Rozvaha!F21-[1]Rozvaha!E21)/[1]Rozvaha!E21)*100","v":2.7777777777777777},{"$f":"(([1]Rozvaha!G21-[1]Rozvaha!F21)/[1]Rozvaha!F21)*100","v":-100},{"$f":"(([1]Rozvaha!H21-[1]Rozvaha!G21)/[1]Rozvaha!G21)*100","v":{"$error":"#DIV/0!"}}]
[8,"Poskytnuté zálohy na dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D22-[1]Rozvaha!C22","v":0},{"$f":"[1]Rozvaha!E22-[1]Rozvaha!D22","v":0},{"$f":"[1]Rozvaha!F22-[1]Rozvaha!E22","v":0},{"$f":"[1]Rozvaha!G22-[1]Rozvaha!F22","v":0},{"$f":"[1]Rozvaha!H22-[1]Rozvaha!G22","v":-1416},{"$f":"(([1]Rozvaha!D22-[1]Rozvaha!C22)/[1]Rozvaha!C22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E22-[1]Rozvaha!D22)/[1]Rozvaha!D22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F22-[1]Rozvaha!E22)/[1]Rozvaha!E22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G22-[1]Rozvaha!F22)/[1]Rozvaha!F22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H22-[1]Rozvaha!G22)/[1]Rozvaha!G22)*100","v":{"$error":"#DIV/0!"}}]
[9,"Oceňovací rozdíl k nabytému majetku",{"$f":"[1]Rozvaha!D23-[1]Rozvaha!C23","v":0},{"$f":"[1]Rozvaha!E23-[1]Rozvaha!D23","v":0},{"$f":"[1]Rozvaha!F23-[1]Rozvaha!E23","v":0},{"$f":"[1]Rozvaha!G23-[1]Rozvaha!F23","v":21375},{"$f":"[1]Rozvaha!H23-[1]Rozvaha!G23","v":-21375},{"$f":"(([1]Rozvaha!D23-[1]Rozvaha!C23)/[1]Rozvaha!C23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E23-[1]Rozvaha!D23)/[1]Rozvaha!D23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F23-[1]Rozvaha!E23)/[1]Rozvaha!E23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G23-[1]Rozvaha!F23)/[1]Rozvaha!F23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H23-[1]Rozvaha!G23)/[1]Rozvaha!G23)*100","v":-100}]
["B. III.","Dlouhodobý finanční majetek",{"$f":"[1]Rozvaha!D24-[1]Rozvaha!C24","v":0},{"$f":"[1]Rozvaha!E24-[1]Rozvaha!D24","v":0},{"$f":"[1]Rozvaha!F24-[1]Rozvaha!E24","v":0},{"$f":"[1]Rozvaha!G24-[1]Rozvaha!F24","v":273389},{"$f":"[1]Rozvaha!H24-[1]Rozvaha!G24","v":-273389},{"$f":"(([1]Rozvaha!D24-[1]Rozvaha!C24)/[1]Rozvaha!C24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E24-[1]Rozvaha!D24)/[1]Rozvaha!D24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F24-[1]Rozvaha!E24)/[1]Rozvaha!E24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G24-[1]Rozvaha!F24)/[1]Rozvaha!F24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H24-[1]Rozvaha!G24)/[1]Rozvaha!G24)*100","v":-100}]
[1,"Podíly v ovládaných a řízených osobách",{"$f":"[1]Rozvaha!D25-[1]Rozvaha!C25","v":0},{"$f":"[1]Rozvaha!E25-[1]Rozvaha!D25","v":0},{"$f":"[1]Rozvaha!F25-[1]Rozvaha!E25","v":0},{"$f":"[1]Rozvaha!G25-[1]Rozvaha!F25","v":273386},{"$f":"[1]Rozvaha!H25-[1]Rozvaha!G25","v":-273386},{"$f":"(([1]Rozvaha!D25-[1]Rozvaha!C25)/[1]Rozvaha!C25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E25-[1]Rozvaha!D25)/[1]Rozvaha!D25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F25-[1]Rozvaha!E25)/[1]Rozvaha!E25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G25-[1]Rozvaha!F25)/[1]Rozvaha!F25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H25-[1]Rozvaha!G25)/[1]Rozvaha!G25)*100","v":-100}]
[2,"Podíly v účetních jednotkách podstatným vlivem",{"$f":"[1]Rozvaha!D26-[1]Rozvaha!C26","v":0},{"$f":"[1]Rozvaha!E26-[1]Rozvaha!D26","v":0},{"$f":"[1]Rozvaha!F26-[1]Rozvaha!E26","v":0},{"$f":"[1]Rozvaha!G26-[1]Rozvaha!F26","v":0},{"$f":"[1]Rozvaha!H26-[1]Rozvaha!G26","v":0},{"$f":"(([1]Rozvaha!D26-[1]Rozvaha!C26)/[1]Rozvaha!C26)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E26-[1]Rozvaha!D26)/[1]Rozvaha!D26)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F26-[1]Rozvaha!E26)/[1]Rozvaha!E26)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G26-[1]Rozvaha!F26)/[1]Rozvaha!F26)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H26-[1]Rozvaha!G26)/[1]Rozvaha!G26)*100","v":{"$error":"#DIV/0!"}}]
[3,"Ostatní dlouhodobé cenné papíry a podíly (vklady)",{"$f":"[1]Rozvaha!D27-[1]Rozvaha!C27","v":0},{"$f":"[1]Rozvaha!E27-[1]Rozvaha!D27","v":0},{"$f":"[1]Rozvaha!F27-[1]Rozvaha!E27","v":0},{"$f":"[1]Rozvaha!G27-[1]Rozvaha!F27","v":0},{"$f":"[1]Rozvaha!H27-[1]Rozvaha!G27","v":0},{"$f":"(([1]Rozvaha!D27-[1]Rozvaha!C27)/[1]Rozvaha!C27)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E27-[1]Rozvaha!D27)/[1]Rozvaha!D27)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F27-[1]Rozvaha!E27)/[1]Rozvaha!E27)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G27-[1]Rozvaha!F27)/[1]Rozvaha!F27)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H27-[1]Rozvaha!G27)/[1]Rozvaha!G27)*100","v":{"$error":"#DIV/0!"}}]
[4,"Půjčky a úvěry - ovládající a řídící osoba, podstatný vliv",{"$f":"[1]Rozvaha!D28-[1]Rozvaha!C28","v":0},{"$f":"[1]Rozvaha!E28-[1]Rozvaha!D28","v":0},{"$f":"[1]Rozvaha!F28-[1]Rozvaha!E28","v":0},{"$f":"[1]Rozvaha!G28-[1]Rozvaha!F28","v":0},{"$f":"[1]Rozvaha!H28-[1]Rozvaha!G28","v":0},{"$f":"(([1]Rozvaha!D28-[1]Rozvaha!C28)/[1]Rozvaha!C28)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E28-[1]Rozvaha!D28)/[1]Rozvaha!D28)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F28-[1]Rozvaha!E28)/[1]Rozvaha!E28)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G28-[1]Rozvaha!F28)/[1]Rozvaha!F28)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H28-[1]Rozvaha!G28)/[1]Rozvaha!G28)*100","v":{"$error":"#DIV/0!"}}]
[5,"Jiný dlouhodobý finanční majetek",{"$f":"[1]Rozvaha!D29-[1]Rozvaha!C29","v":0},{"$f":"[1]Rozvaha!E29-[1]Rozvaha!D29","v":0},{"$f":"[1]Rozvaha!F29-[1]Rozvaha!E29","v":0},{"$f":"[1]Rozvaha!G29-[1]Rozvaha!F29","v":0},{"$f":"[1]Rozvaha!H29-[1]Rozvaha!G29","v":0},{"$f":"(([1]Rozvaha!D29-[1]Rozvaha!C29)/[1]Rozvaha!C29)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E29-[1]Rozvaha!D29)/[1]Rozvaha!D29)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F29-[1]Rozvaha!E29)/[1]Rozvaha!E29)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G29-[1]Rozvaha!F29)/[1]Rozvaha!F29)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H29-[1]Rozvaha!G29)/[1]Rozvaha!G29)*100","v":{"$error":"#DIV/0!"}}]
[6,"Pořizovaný dlouhodobý finanční majetek",{"$f":"[1]Rozvaha!D30-[1]Rozvaha!C30","v":0},{"$f":"[1]Rozvaha!E30-[1]Rozvaha!D30","v":0},{"$f":"[1]Rozvaha!F30-[1]Rozvaha!E30","v":0},{"$f":"[1]Rozvaha!G30-[1]Rozvaha!F30","v":0},{"$f":"[1]Rozvaha!H30-[1]Rozvaha!G30","v":0},{"$f":"(([1]Rozvaha!D30-[1]Rozvaha!C30)/[1]Rozvaha!C30)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E30-[1]Rozvaha!D30)/[1]Rozvaha!D30)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F30-[1]Rozvaha!E30)/[1]Rozvaha!E30)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G30-[1]Rozvaha!F30)/[1]Rozvaha!F30)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H30-[1]Rozvaha!G30)/[1]Rozvaha!G30)*100","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"[1]Rozvaha!D31-[1]Rozvaha!C31","v":0},{"$f":"[1]Rozvaha!E31-[1]Rozvaha!D31","v":0},{"$f":"[1]Rozvaha!F31-[1]Rozvaha!E31","v":0},{"$f":"[1]Rozvaha!G31-[1]Rozvaha!F31","v":0},{"$f":"[1]Rozvaha!H31-[1]Rozvaha!G31","v":0},{"$f":"(([1]Rozvaha!D31-[1]Rozvaha!C31)/[1]Rozvaha!C31)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E31-[1]Rozvaha!D31)/[1]Rozvaha!D31)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F31-[1]Rozvaha!E31)/[1]Rozvaha!E31)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G31-[1]Rozvaha!F31)/[1]Rozvaha!F31)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H31-[1]Rozvaha!G31)/[1]Rozvaha!G31)*100","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"[1]Rozvaha!D32-[1]Rozvaha!C32","v":0},{"$f":"[1]Rozvaha!E32-[1]Rozvaha!D32","v":0},{"$f":"[1]Rozvaha!F32-[1]Rozvaha!E32","v":0},{"$f":"[1]Rozvaha!G32-[1]Rozvaha!F32","v":0},{"$f":"[1]Rozvaha!H32-[1]Rozvaha!G32","v":0},{"$f":"(([1]Rozvaha!D32-[1]Rozvaha!C32)/[1]Rozvaha!C32)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E32-[1]Rozvaha!D32)/[1]Rozvaha!D32)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F32-[1]Rozvaha!E32)/[1]Rozvaha!E32)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G32-[1]Rozvaha!F32)/[1]Rozvaha!F32)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H32-[1]Rozvaha!G32)/[1]Rozvaha!G32)*100","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"[1]Rozvaha!D33-[1]Rozvaha!C33","v":0},{"$f":"[1]Rozvaha!E33-[1]Rozvaha!D33","v":0},{"$f":"[1]Rozvaha!F33-[1]Rozvaha!E33","v":0},{"$f":"[1]Rozvaha!G33-[1]Rozvaha!F33","v":0},{"$f":"[1]Rozvaha!H33-[1]Rozvaha!G33","v":0},{"$f":"(([1]Rozvaha!D33-[1]Rozvaha!C33)/[1]Rozvaha!C33)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E33-[1]Rozvaha!D33)/[1]Rozvaha!D33)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F33-[1]Rozvaha!E33)/[1]Rozvaha!E33)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G33-[1]Rozvaha!F33)/[1]Rozvaha!F33)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H33-[1]Rozvaha!G33)/[1]Rozvaha!G33)*100","v":{"$error":"#DIV/0!"}}]
[1,"Materiál",{"$f":"[1]Rozvaha!D34-[1]Rozvaha!C34","v":-539},{"$f":"[1]Rozvaha!E34-[1]Rozvaha!D34","v":-678},{"$f":"[1]Rozvaha!F34-[1]Rozvaha!E34","v":-100},{"$f":"[1]Rozvaha!G34-[1]Rozvaha!F34","v":84547},{"$f":"[1]Rozvaha!H34-[1]Rozvaha!G34","v":-83081},{"$f":"(([1]Rozvaha!D34-[1]Rozvaha!C34)/[1]Rozvaha!C34)*100","v":-15.448552593866438},{"$f":"(([1]Rozvaha!E34-[1]Rozvaha!D34)/[1]Rozvaha!D34)*100","v":-22.98305084745763},{"$f":"(([1]Rozvaha!F34-[1]Rozvaha!E34)/[1]Rozvaha!E34)*100","v":-4.401408450704225},{"$f":"(([1]Rozvaha!G34-[1]Rozvaha!F34)/[1]Rozvaha!F34)*100","v":3892.5874769797424},{"$f":"(([1]Rozvaha!H34-[1]Rozvaha!G34)/[1]Rozvaha!G34)*100","v":-95.804840922981128}]
[2,"Nedokončená výroba a polotovary",{"$f":"[1]Rozvaha!D35-[1]Rozvaha!C35","v":-2800},{"$f":"[1]Rozvaha!E35-[1]Rozvaha!D35","v":13029},{"$f":"[1]Rozvaha!F35-[1]Rozvaha!E35","v":-5954},{"$f":"[1]Rozvaha!G35-[1]Rozvaha!F35","v":96267},{"$f":"[1]Rozvaha!H35-[1]Rozvaha!G35","v":-96819},{"$f":"(([1]Rozvaha!D35-[1]Rozvaha!C35)/[1]Rozvaha!C35)*100","v":-47.305288055414771},{"$f":"(([1]Rozvaha!E35-[1]Rozvaha!D35)/[1]Rozvaha!D35)*100","v":417.73004168002564},{"$f":"(([1]Rozvaha!F35-[1]Rozvaha!E35)/[1]Rozvaha!E35)*100","v":-36.871439187515485},{"$f":"(([1]Rozvaha!G35-[1]Rozvaha!F35)/[1]Rozvaha!F35)*100","v":944.3496174220129},{"$f":"(([1]Rozvaha!H35-[1]Rozvaha!G35)/[1]Rozvaha!G35)*100","v":-90.943162284780342}]
[3,"Výrobky",{"$f":"[1]Rozvaha!D36-[1]Rozvaha!C36","v":-13},{"$f":"[1]Rozvaha!E36-[1]Rozvaha!D36","v":-4},{"$f":"[1]Rozvaha!F36-[1]Rozvaha!E36","v":-1},{"$f":"[1]Rozvaha!G36-[1]Rozvaha!F36","v":81243},{"$f":"[1]Rozvaha!H36-[1]Rozvaha!G36","v":-80659},{"$f":"(([1]Rozvaha!D36-[1]Rozvaha!C36)/[1]Rozvaha!C36)*100","v":-54.166666666666664},{"$f":"(([1]Rozvaha!E36-[1]Rozvaha!D36)/[1]Rozvaha!D36)*100","v":-36.363636363636367},{"$f":"(([1]Rozvaha!F36-[1]Rozvaha!E36)/[1]Rozvaha!E36)*100","v":-14.285714285714285},{"$f":"(([1]Rozvaha!G36-[1]Rozvaha!F36)/[1]Rozvaha!F36)*100","v":1354050},{"$f":"(([1]Rozvaha!H36-[1]Rozvaha!G36)/[1]Rozvaha!G36)*100","v":-99.273837216458048}]
[4,"Zvířata",{"$f":"[1]Rozvaha!D37-[1]Rozvaha!C37","v":0},{"$f":"[1]Rozvaha!E37-[1]Rozvaha!D37","v":0},{"$f":"[1]Rozvaha!F37-[1]Rozvaha!E37","v":0},{"$f":"[1]Rozvaha!G37-[1]Rozvaha!F37","v":0},{"$f":"[1]Rozvaha!H37-[1]Rozvaha!G37","v":87},{"$f":"(([1]Rozvaha!D37-[1]Rozvaha!C37)/[1]Rozvaha!C37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E37-[1]Rozvaha!D37)/[1]Rozvaha!D37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F37-[1]Rozvaha!E37)/[1]Rozvaha!E37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G37-[1]Rozvaha!F37)/[1]Rozvaha!F37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H37-[1]Rozvaha!G37)/[1]Rozvaha!G37)*100","v":{"$error":"#DIV/0!"}}]
[5,"Zboží",{"$f":"[1]Rozvaha!D38-[1]Rozvaha!C38","v":-24},{"$f":"[1]Rozvaha!E38-[1]Rozvaha!D38","v":-92},{"$f":"[1]Rozvaha!F38-[1]Rozvaha!E38","v":-39},{"$f":"[1]Rozvaha!G38-[1]Rozvaha!F38","v":7846},{"$f":"[1]Rozvaha!H38-[1]Rozvaha!G38","v":-8678},{"$f":"(([1]Rozvaha!D38-[1]Rozvaha!C38)/[1]Rozvaha!C38)*100","v":-1.6107382550335572},{"$f":"(([1]Rozvaha!E38-[1]Rozvaha!D38)/[1]Rozvaha!D38)*100","v":-6.2755798090040935},{"$f":"(([1]Rozvaha!F38-[1]Rozvaha!E38)/[1]Rozvaha!E38)*100","v":-2.8384279475982535},{"$f":"(([1]Rozvaha!G38-[1]Rozvaha!F38)/[1]Rozvaha!F38)*100","v":587.71535580524346},{"$f":"(([1]Rozvaha!H38-[1]Rozvaha!G38)/[1]Rozvaha!G38)*100","v":-94.521293976690984}]
[6,"Poskytnuté zálohy na zásoby",{"$f":"[1]Rozvaha!D39-[1]Rozvaha!C39","v":167},{"$f":"[1]Rozvaha!E39-[1]Rozvaha!D39","v":-167},{"$f":"[1]Rozvaha!F39-[1]Rozvaha!E39","v":0},{"$f":"[1]Rozvaha!G39-[1]Rozvaha!F39","v":0},{"$f":"[1]Rozvaha!H39-[1]Rozvaha!G39","v":0},{"$f":"(([1]Rozvaha!D39-[1]Rozvaha!C39)/[1]Rozvaha!C39)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E39-[1]Rozvaha!D39)/[1]Rozvaha!D39)*100","v":-100},{"$f":"(([1]Rozvaha!F39-[1]Rozvaha!E39)/[1]Rozvaha!E39)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G39-[1]Rozvaha!F39)/[1]Rozvaha!F39)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H39-[1]Rozvaha!G39)/[1]Rozvaha!G39)*100","v":{"$error":"#DIV/0!"}}]
["C. II.","Dlouhodobé pohledávky",{"$f":"[1]Rozvaha!D40-[1]Rozvaha!C40","v":57},{"$f":"[1]Rozvaha!E40-[1]Rozvaha!D40","v":23},{"$f":"[1]Rozvaha!F40-[1]Rozvaha!E40","v":-23},{"$f":"[1]Rozvaha!G40-[1]Rozvaha!F40","v":-3},{"$f":"[1]Rozvaha!H40-[1]Rozvaha!G40","v":-5},{"$f":"(([1]Rozvaha!D40-[1]Rozvaha!C40)/[1]Rozvaha!C40)*100","v":1140},{"$f":"(([1]Rozvaha!E40-[1]Rozvaha!D40)/[1]Rozvaha!D40)*100","v":37.096774193548384},{"$f":"(([1]Rozvaha!F40-[1]Rozvaha!E40)/[1]Rozvaha!E40)*100","v":-27.058823529411764},{"$f":"(([1]Rozvaha!G40-[1]Rozvaha!F40)/[1]Rozvaha!F40)*100","v":-4.838709677419355},{"$f":"(([1]Rozvaha!H40-[1]Rozvaha!G40)/[1]Rozvaha!G40)*100","v":-8.4745762711864394}]
[1,"Pohledávky z obchodních vztahů (z obchodního styku)",{"$f":"[1]Rozvaha!D41-[1]Rozvaha!C41","v":0},{"$f":"[1]Rozvaha!E41-[1]Rozvaha!D41","v":0},{"$f":"[1]Rozvaha!F41-[1]Rozvaha!E41","v":0},{"$f":"[1]Rozvaha!G41-[1]Rozvaha!F41","v":0},{"$f":"[1]Rozvaha!H41-[1]Rozvaha!G41","v":0},{"$f":"(([1]Rozvaha!D41-[1]Rozvaha!C41)/[1]Rozvaha!C41)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E41-[1]Rozvaha!D41)/[1]Rozvaha!D41)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F41-[1]Rozvaha!E41)/[1]Rozvaha!E41)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G41-[1]Rozvaha!F41)/[1]Rozvaha!F41)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H41-[1]Rozvaha!G41)/[1]Rozvaha!G41)*100","v":{"$error":"#DIV/0!"}}]
[2,"Pohledávky - ovládající a řídící osoba",{"$f":"[1]Rozvaha!D42-[1]Rozvaha!C42","v":0},{"$f":"[1]Rozvaha!E42-[1]Rozvaha!D42","v":0},{"$f":"[1]Rozvaha!F42-[1]Rozvaha!E42","v":0},{"$f":"[1]Rozvaha!G42-[1]Rozvaha!F42","v":0},{"$f":"[1]Rozvaha!H42-[1]Rozvaha!G42","v":0},{"$f":"(([1]Rozvaha!D42-[1]Rozvaha!C42)/[1]Rozvaha!C42)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E42-[1]Rozvaha!D42)/[1]Rozvaha!D42)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F42-[1]Rozvaha!E42)/[1]Rozvaha!E42)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G42-[1]Rozvaha!F42)/[1]Rozvaha!F42)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H42-[1]Rozvaha!G42)/[1]Rozvaha!G42)*100","v":{"$error":"#DIV/0!"}}]
[3,"Pohledávky - podstatný vliv",{"$f":"[1]Rozvaha!D43-[1]Rozvaha!C43","v":0},{"$f":"[1]Rozvaha!E43-[1]Rozvaha!D43","v":0},{"$f":"[1]Rozvaha!F43-[1]Rozvaha!E43","v":0},{"$f":"[1]Rozvaha!G43-[1]Rozvaha!F43","v":0},{"$f":"[1]Rozvaha!H43-[1]Rozvaha!G43","v":0},{"$f":"(([1]Rozvaha!D43-[1]Rozvaha!C43)/[1]Rozvaha!C43)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E43-[1]Rozvaha!D43)/[1]Rozvaha!D43)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F43-[1]Rozvaha!E43)/[1]Rozvaha!E43)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G43-[1]Rozvaha!F43)/[1]Rozvaha!F43)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H43-[1]Rozvaha!G43)/[1]Rozvaha!G43)*100","v":{"$error":"#DIV/0!"}}]
[4,"Pohledávky za společníky, členy družstva a za účastníky sdružení",{"$f":"[1]Rozvaha!D44-[1]Rozvaha!C44","v":0},{"$f":"[1]Rozvaha!E44-[1]Rozvaha!D44","v":0},{"$f":"[1]Rozvaha!F44-[1]Rozvaha!E44","v":0},{"$f":"[1]Rozvaha!G44-[1]Rozvaha!F44","v":0},{"$f":"[1]Rozvaha!H44-[1]Rozvaha!G44","v":0},{"$f":"(([1]Rozvaha!D44-[1]Rozvaha!C44)/[1]Rozvaha!C44)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E44-[1]Rozvaha!D44)/[1]Rozvaha!D44)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F44-[1]Rozvaha!E44)/[1]Rozvaha!E44)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G44-[1]Rozvaha!F44)/[1]Rozvaha!F44)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H44-[1]Rozvaha!G44)/[1]Rozvaha!G44)*100","v":{"$error":"#DIV/0!"}}]
[5,"Dlouhodobé poskytnuté zálohy",{"$f":"[1]Rozvaha!D45-[1]Rozvaha!C45","v":57},{"$f":"[1]Rozvaha!E45-[1]Rozvaha!D45","v":23},{"$f":"[1]Rozvaha!F45-[1]Rozvaha!E45","v":-23},{"$f":"[1]Rozvaha!G45-[1]Rozvaha!F45","v":-3},{"$f":"[1]Rozvaha!H45-[1]Rozvaha!G45","v":-5},{"$f":"(([1]Rozvaha!D45-[1]Rozvaha!C45)/[1]Rozvaha!C45)*100","v":1140},{"$f":"(([1]Rozvaha!E45-[1]Rozvaha!D45)/[1]Rozvaha!D45)*100","v":37.096774193548384},{"$f":"(([1]Rozvaha!F45-[1]Rozvaha!E45)/[1]Rozvaha!E45)*100","v":-27.058823529411764},{"$f":"(([1]Rozvaha!G45-[1]Rozvaha!F45)/[1]Rozvaha!F45)*100","v":-4.838709677419355},{"$f":"(([1]Rozvaha!H45-[1]Rozvaha!G45)/[1]Rozvaha!G45)*100","v":-8.4745762711864394}]
[6,"Dohadné účty aktivní",{"$f":"[1]Rozvaha!D46-[1]Rozvaha!C46","v":0},{"$f":"[1]Rozvaha!E46-[1]Rozvaha!D46","v":0},{"$f":"[1]Rozvaha!F46-[1]Rozvaha!E46","v":0},{"$f":"[1]Rozvaha!G46-[1]Rozvaha!F46","v":0},{"$f":"[1]Rozvaha!H46-[1]Rozvaha!G46","v":0},{"$f":"(([1]Rozvaha!D46-[1]Rozvaha!C46)/[1]Rozvaha!C46)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E46-[1]Rozvaha!D46)/[1]Rozvaha!D46)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F46-[1]Rozvaha!E46)/[1]Rozvaha!E46)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G46-[1]Rozvaha!F46)/[1]Rozvaha!F46)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H46-[1]Rozvaha!G46)/[1]Rozvaha!G46)*100","v":{"$error":"#DIV/0!"}}]
[7,"Jiné pohledávky",{"$f":"[1]Rozvaha!D47-[1]Rozvaha!C47","v":0},{"$f":"[1]Rozvaha!E47-[1]Rozvaha!D47","v":0},{"$f":"[1]Rozvaha!F47-[1]Rozvaha!E47","v":0},{"$f":"[1]Rozvaha!G47-[1]Rozvaha!F47","v":0},{"$f":"[1]Rozvaha!H47-[1]Rozvaha!G47","v":0},{"$f":"(([1]Rozvaha!D47-[1]Rozvaha!C47)/[1]Rozvaha!C47)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E47-[1]Rozvaha!D47)/[1]Rozvaha!D47)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F47-[1]Rozvaha!E47)/[1]Rozvaha!E47)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G47-[1]Rozvaha!F47)/[1]Rozvaha!F47)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H47-[1]Rozvaha!G47)/[1]Rozvaha!G47)*100","v":{"$error":"#DIV/0!"}}]
[8,"Odložená daňová pohledávka",{"$f":"[1]Rozvaha!D48-[1]Rozvaha!C48","v":0},{"$f":"[1]Rozvaha!E48-[1]Rozvaha!D48","v":0},{"$f":"[1]Rozvaha!F48-[1]Rozvaha!E48","v":0},{"$f":"[1]Rozvaha!G48-[1]Rozvaha!F48","v":0},{"$f":"[1]Rozvaha!H48-[1]Rozvaha!G48","v":0},{"$f":"(([1]Rozvaha!D48-[1]Rozvaha!C48)/[1]Rozvaha!C48)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E48-[1]Rozvaha!D48)/[1]Rozvaha!D48)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F48-[1]Rozvaha!E48)/[1]Rozvaha!E48)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G48-[1]Rozvaha!F48)/[1]Rozvaha!F48)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H48-[1]Rozvaha!G48)/[1]Rozvaha!G48)*100","v":{"$error":"#DIV/0!"}}]
["C. III.","Krátkodobé pohledávky",{"$f":"[1]Rozvaha!D49-[1]Rozvaha!C49","v":-8101},{"$f":"[1]Rozvaha!E49-[1]Rozvaha!D49","v":5042},{"$f":"[1]Rozvaha!F49-[1]Rozvaha!E49","v":1343},{"$f":"[1]Rozvaha!G49-[1]Rozvaha!F49","v":64823},{"$f":"[1]Rozvaha!H49-[1]Rozvaha!G49","v":-38502},{"$f":"(([1]Rozvaha!D49-[1]Rozvaha!C49)/[1]Rozvaha!C49)*100","v":-18.338426711941143},{"$f":"(([1]Rozvaha!E49-[1]Rozvaha!D49)/[1]Rozvaha!D49)*100","v":13.976825414425903},{"$f":"(([1]Rozvaha!F49-[1]Rozvaha!E49)/[1]Rozvaha!E49)*100","v":3.2663683237669034},{"$f":"(([1]Rozvaha!G49-[1]Rozvaha!F49)/[1]Rozvaha!F49)*100","v":152.67198944864458},{"$f":"(([1]Rozvaha!H49-[1]Rozvaha!G49)/[1]Rozvaha!G49)*100","v":-35.888592680971641}]
[1,"Pohledávky z obchodních vztahů (z obchodního styku)",{"$f":"[1]Rozvaha!D50-[1]Rozvaha!C50","v":-3043},{"$f":"[1]Rozvaha!E50-[1]Rozvaha!D50","v":2409},{"$f":"[1]Rozvaha!F50-[1]Rozvaha!E50","v":1701},{"$f":"[1]Rozvaha!G50-[1]Rozvaha!F50","v":-3401},{"$f":"[1]Rozvaha!H50-[1]Rozvaha!G50","v":32138},{"$f":"(([1]Rozvaha!D50-[1]Rozvaha!C50)/[1]Rozvaha!C50)*100","v":-7.9034855332190537},{"$f":"(([1]Rozvaha!E50-[1]Rozvaha!D50)/[1]Rozvaha!D50)*100","v":6.793761809413688},{"$f":"(([1]Rozvaha!F50-[1]Rozvaha!E50)/[1]Rozvaha!E50)*100","v":4.4919192986162457},{"$f":"(([1]Rozvaha!G50-[1]Rozvaha!F50)/[1]Rozvaha!F50)*100","v":-8.5951123354140879},{"$f":"(([1]Rozvaha!H50-[1]Rozvaha!G50)/[1]Rozvaha!G50)*100","v":88.857553638575538}]
[2,"Pohledávky - ovládající a řídící osoba",{"$f":"[1]Rozvaha!D51-[1]Rozvaha!C51","v":0},{"$f":"[1]Rozvaha!E51-[1]Rozvaha!D51","v":0},{"$f":"[1]Rozvaha!F51-[1]Rozvaha!E51","v":0},{"$f":"[1]Rozvaha!G51-[1]Rozvaha!F51","v":0},{"$f":"[1]Rozvaha!H51-[1]Rozvaha!G51","v":0},{"$f":"(([1]Rozvaha!D51-[1]Rozvaha!C51)/[1]Rozvaha!C51)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E51-[1]Rozvaha!D51)/[1]Rozvaha!D51)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F51-[1]Rozvaha!E51)/[1]Rozvaha!E51)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G51-[1]Rozvaha!F51)/[1]Rozvaha!F51)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H51-[1]Rozvaha!G51)/[1]Rozvaha!G51)*100","v":{"$error":"#DIV/0!"}}]
[3,"Pohledávky - podstatný vliv",{"$f":"[1]Rozvaha!D52-[1]Rozvaha!C52","v":0},{"$f":"[1]Rozvaha!E52-[1]Rozvaha!D52","v":0},{"$f":"[1]Rozvaha!F52-[1]Rozvaha!E52","v":0},{"$f":"[1]Rozvaha!G52-[1]Rozvaha!F52","v":0},{"$f":"[1]Rozvaha!H52-[1]Rozvaha!G52","v":0},{"$f":"(([1]Rozvaha!D52-[1]Rozvaha!C52)/[1]Rozvaha!C52)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E52-[1]Rozvaha!D52)/[1]Rozvaha!D52)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F52-[1]Rozvaha!E52)/[1]Rozvaha!E52)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G52-[1]Rozvaha!F52)/[1]Rozvaha!F52)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H52-[1]Rozvaha!G52)/[1]Rozvaha!G52)*100","v":{"$error":"#DIV/0!"}}]
[null,"Pohledávky -ostatní",{"$f":"[1]Rozvaha!D53-[1]Rozvaha!C53","v":0},{"$f":"[1]Rozvaha!E53-[1]Rozvaha!D53","v":0},{"$f":"[1]Rozvaha!F53-[1]Rozvaha!E53","v":0},{"$f":"[1]Rozvaha!G53-[1]Rozvaha!F53","v":0},{"$f":"[1]Rozvaha!H53-[1]Rozvaha!G53","v":474},{"$f":"(([1]Rozvaha!D53-[1]Rozvaha!C53)/[1]Rozvaha!C53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E53-[1]Rozvaha!D53)/[1]Rozvaha!D53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F53-[1]Rozvaha!E53)/[1]Rozvaha!E53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G53-[1]Rozvaha!F53)/[1]Rozvaha!F53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H53-[1]Rozvaha!G53)/[1]Rozvaha!G53)*100","v":{"$error":"#DIV/0!"}}]
[4,"Pohledávky za společníky, členy družstva a za účastníky sdružení",{"$f":"[1]Rozvaha!D54-[1]Rozvaha!C54","v":0},{"$f":"[1]Rozvaha!E54-[1]Rozvaha!D54","v":0},{"$f":"[1]Rozvaha!F54-[1]Rozvaha!E54","v":0},{"$f":"[1]Rozvaha!G54-[1]Rozvaha!F54","v":0},{"$f":"[1]Rozvaha!H54-[1]Rozvaha!G54","v":0},{"$f":"(([1]Rozvaha!D54-[1]Rozvaha!C54)/[1]Rozvaha!C54)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E54-[1]Rozvaha!D54)/[1]Rozvaha!D54)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F54-[1]Rozvaha!E54)/[1]Rozvaha!E54)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G54-[1]Rozvaha!F54)/[1]Rozvaha!F54)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H54-[1]Rozvaha!G54)/[1]Rozvaha!G54)*100","v":{"$error":"#DIV/0!"}}]
[5,"Sociální zabezpečení (a zdravotní pojištění)",{"$f":"[1]Rozvaha!D55-[1]Rozvaha!C55","v":0},{"$f":"[1]Rozvaha!E55-[1]Rozvaha!D55","v":0},{"$f":"[1]Rozvaha!F55-[1]Rozvaha!E55","v":0},{"$f":"[1]Rozvaha!G55-[1]Rozvaha!F55","v":0},{"$f":"[1]Rozvaha!H55-[1]Rozvaha!G55","v":0},{"$f":"(([1]Rozvaha!D55-[1]Rozvaha!C55)/[1]Rozvaha!C55)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E55-[1]Rozvaha!D55)/[1]Rozvaha!D55)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F55-[1]Rozvaha!E55)/[1]Rozvaha!E55)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G55-[1]Rozvaha!F55)/[1]Rozvaha!F55)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H55-[1]Rozvaha!G55)/[1]Rozvaha!G55)*100","v":{"$error":"#DIV/0!"}}]
[6,"Stát - daňové pohledávky",{"$f":"[1]Rozvaha!D56-[1]Rozvaha!C56","v":-1789},{"$f":"[1]Rozvaha!E56-[1]Rozvaha!D56","v":2217},{"$f":"[1]Rozvaha!F56-[1]Rozvaha!E56","v":-1821},{"$f":"[1]Rozvaha!G56-[1]Rozvaha!F56","v":70418},{"$f":"[1]Rozvaha!H56-[1]Rozvaha!G56","v":-70814},{"$f":"(([1]Rozvaha!D56-[1]Rozvaha!C56)/[1]Rozvaha!C56)*100","v":-100},{"$f":"(([1]Rozvaha!E56-[1]Rozvaha!D56)/[1]Rozvaha!D56)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F56-[1]Rozvaha!E56)/[1]Rozvaha!E56)*100","v":-82.138024357239516},{"$f":"(([1]Rozvaha!G56-[1]Rozvaha!F56)/[1]Rozvaha!F56)*100","v":17782.323232323233},{"$f":"(([1]Rozvaha!H56-[1]Rozvaha!G56)/[1]Rozvaha!G56)*100","v":-100}]
[7,"Krátkodobé poskytnuté zálohy",{"$f":"[1]Rozvaha!D57-[1]Rozvaha!C57","v":-3235},{"$f":"[1]Rozvaha!E57-[1]Rozvaha!D57","v":171},{"$f":"[1]Rozvaha!F57-[1]Rozvaha!E57","v":95},{"$f":"[1]Rozvaha!G57-[1]Rozvaha!F57","v":-694},{"$f":"[1]Rozvaha!H57-[1]Rozvaha!G57","v":288},{"$f":"(([1]Rozvaha!D57-[1]Rozvaha!C57)/[1]Rozvaha!C57)*100","v":-84.841332284290587},{"$f":"(([1]Rozvaha!E57-[1]Rozvaha!D57)/[1]Rozvaha!D57)*100","v":29.584775086505189},{"$f":"(([1]Rozvaha!F57-[1]Rozvaha!E57)/[1]Rozvaha!E57)*100","v":12.683578104138851},{"$f":"(([1]Rozvaha!G57-[1]Rozvaha!F57)/[1]Rozvaha!F57)*100","v":-82.227488151658761},{"$f":"(([1]Rozvaha!H57-[1]Rozvaha!G57)/[1]Rozvaha!G57)*100","v":192}]
[8,"Dohadné účty aktivní",{"$f":"[1]Rozvaha!D58-[1]Rozvaha!C58","v":0},{"$f":"[1]Rozvaha!E58-[1]Rozvaha!D58","v":0},{"$f":"[1]Rozvaha!F58-[1]Rozvaha!E58","v":355},{"$f":"[1]Rozvaha!G58-[1]Rozvaha!F58","v":-240},{"$f":"[1]Rozvaha!H58-[1]Rozvaha!G58","v":-115},{"$f":"(([1]Rozvaha!D58-[1]Rozvaha!C58)/[1]Rozvaha!C58)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E58-[1]Rozvaha!D58)/[1]Rozvaha!D58)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F58-[1]Rozvaha!E58)/[1]Rozvaha!E58)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G58-[1]Rozvaha!F58)/[1]Rozvaha!F58)*100","v":-67.605633802816897},{"$f":"(([1]Rozvaha!H58-[1]Rozvaha!G58)/[1]Rozvaha!G58)*100","v":-100}]
[9,"Jiné pohledávky",{"$f":"[1]Rozvaha!D59-[1]Rozvaha!C59","v":-34},{"$f":"[1]Rozvaha!E59-[1]Rozvaha!D59","v":245},{"$f":"[1]Rozvaha!F59-[1]Rozvaha!E59","v":1013},{"$f":"[1]Rozvaha!G59-[1]Rozvaha!F59","v":-1260},{"$f":"[1]Rozvaha!H59-[1]Rozvaha!G59","v":1},{"$f":"(([1]Rozvaha!D59-[1]Rozvaha!C59)/[1]Rozvaha!C59)*100","v":-47.887323943661968},{"$f":"(([1]Rozvaha!E59-[1]Rozvaha!D59)/[1]Rozvaha!D59)*100","v":662.16216216216219},{"$f":"(([1]Rozvaha!F59-[1]Rozvaha!E59)/[1]Rozvaha!E59)*100","v":359.21985815602835},{"$f":"(([1]Rozvaha!G59-[1]Rozvaha!F59)/[1]Rozvaha!F59)*100","v":-97.297297297297305},{"$f":"(([1]Rozvaha!H59-[1]Rozvaha!G59)/[1]Rozvaha!G59)*100","v":2.8571428571428572}]
["C. IV.","Finanční majetek",{"$f":"[1]Rozvaha!D60-[1]Rozvaha!C60","v":-7311},{"$f":"[1]Rozvaha!E60-[1]Rozvaha!D60","v":-15312},{"$f":"[1]Rozvaha!F60-[1]Rozvaha!E60","v":4726},{"$f":"[1]Rozvaha!G60-[1]Rozvaha!F60","v":-2653},{"$f":"[1]Rozvaha!H60-[1]Rozvaha!G60","v":1569},{"$f":"(([1]Rozvaha!D60-[1]Rozvaha!C60)/[1]Rozvaha!C60)*100","v":-27.474633596392334},{"$f":"(([1]Rozvaha!E60-[1]Rozvaha!D60)/[1]Rozvaha!D60)*100","v":-79.340898492149847},{"$f":"(([1]Rozvaha!F60-[1]Rozvaha!E60)/[1]Rozvaha!E60)*100","v":118.53523952846751},{"$f":"(([1]Rozvaha!G60-[1]Rozvaha!F60)/[1]Rozvaha!F60)*100","v":-30.448754734305062},{"$f":"(([1]Rozvaha!H60-[1]Rozvaha!G60)/[1]Rozvaha!G60)*100","v":25.89108910891089}]
[1,"Peníze",{"$f":"[1]Rozvaha!D61-[1]Rozvaha!C61","v":37},{"$f":"[1]Rozvaha!E61-[1]Rozvaha!D61","v":-104},{"$f":"[1]Rozvaha!F61-[1]Rozvaha!E61","v":-121},{"$f":"[1]Rozvaha!G61-[1]Rozvaha!F61","v":86},{"$f":"[1]Rozvaha!H61-[1]Rozvaha!G61","v":-37},{"$f":"(([1]Rozvaha!D61-[1]Rozvaha!C61)/[1]Rozvaha!C61)*100","v":7.312252964426877},{"$f":"(([1]Rozvaha!E61-[1]Rozvaha!D61)/[1]Rozvaha!D61)*100","v":-19.152854511970535},{"$f":"(([1]Rozvaha!F61-[1]Rozvaha!E61)/[1]Rozvaha!E61)*100","v":-27.562642369020502},{"$f":"(([1]Rozvaha!G61-[1]Rozvaha!F61)/[1]Rozvaha!F61)*100","v":27.044025157232703},{"$f":"(([1]Rozvaha!H61-[1]Rozvaha!G61)/[1]Rozvaha!G61)*100","v":-9.1584158415841586}]
[2,"Účty v bankách",{"$f":"[1]Rozvaha!D62-[1]Rozvaha!C62","v":-7348},{"$f":"[1]Rozvaha!E62-[1]Rozvaha!D62","v":-15208},{"$f":"[1]Rozvaha!F62-[1]Rozvaha!E62","v":5847},{"$f":"[1]Rozvaha!G62-[1]Rozvaha!F62","v":-3739},{"$f":"[1]Rozvaha!H62-[1]Rozvaha!G62","v":1606},{"$f":"(([1]Rozvaha!D62-[1]Rozvaha!C62)/[1]Rozvaha!C62)*100","v":-28.148942690775357},{"$f":"(([1]Rozvaha!E62-[1]Rozvaha!D62)/[1]Rozvaha!D62)*100","v":-81.083386649605458},{"$f":"(([1]Rozvaha!F62-[1]Rozvaha!E62)/[1]Rozvaha!E62)*100","v":164.79706877113867},{"$f":"(([1]Rozvaha!G62-[1]Rozvaha!F62)/[1]Rozvaha!F62)*100","v":-39.797764768493884},{"$f":"(([1]Rozvaha!H62-[1]Rozvaha!G62)/[1]Rozvaha!G62)*100","v":28.394625176803395}]
[3,"Krátkodobé cenné papíry a podíly (Krátkodobý finanční majetek)",{"$f":"[1]Rozvaha!D63-[1]Rozvaha!C63","v":0},{"$f":"[1]Rozvaha!E63-[1]Rozvaha!D63","v":0},{"$f":"[1]Rozvaha!F63-[1]Rozvaha!E63","v":0},{"$f":"[1]Rozvaha!G63-[1]Rozvaha!F63","v":0},{"$f":"[1]Rozvaha!H63-[1]Rozvaha!G63","v":0},{"$f":"(([1]Rozvaha!D63-[1]Rozvaha!C63)/[1]Rozvaha!C63)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E63-[1]Rozvaha!D63)/[1]Rozvaha!D63)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F63-[1]Rozvaha!E63)/[1]Rozvaha!E63)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G63-[1]Rozvaha!F63)/[1]Rozvaha!F63)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H63-[1]Rozvaha!G63)/[1]Rozvaha!G63)*100","v":{"$error":"#DIV/0!"}}]
[4,"Pořizovaný krátkodobý finanční majetek (Nedokončený krátk. fin. majetek)",{"$f":"[1]Rozvaha!D64-[1]Rozvaha!C64","v":0},{"$f":"[1]Rozvaha!E64-[1]Rozvaha!D64","v":0},{"$f":"[1]Rozvaha!F64-[1]Rozvaha!E64","v":0},{"$f":"[1]Rozvaha!G64-[1]Rozvaha!F64","v":0},{"$f":"[1]Rozvaha!H64-[1]Rozvaha!G64","v":0},{"$f":"(([1]Rozvaha!D64-[1]Rozvaha!C64)/[1]Rozvaha!C64)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E64-[1]Rozvaha!D64)/[1]Rozvaha!D64)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F64-[1]Rozvaha!E64)/[1]Rozvaha!E64)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G64-[1]Rozvaha!F64)/[1]Rozvaha!F64)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H64-[1]Rozvaha!G64)/[1]Rozvaha!G64)*100","v":{"$error":"#DIV/0!"}}]
["D. I.","Časové rozlišení",{"$f":"[1]Rozvaha!D65-[1]Rozvaha!C65","v":23},{"$f":"[1]Rozvaha!E65-[1]Rozvaha!D65","v":185},{"$f":"[1]Rozvaha!F65-[1]Rozvaha!E65","v":-10},{"$f":"[1]Rozvaha!G65-[1]Rozvaha!F65","v":2387},{"$f":"[1]Rozvaha!H65-[1]Rozvaha!G65","v":-2783},{"$f":"(([1]Rozvaha!D65-[1]Rozvaha!C65)/[1]Rozvaha!C65)*100","v":5.7071960297766751},{"$f":"(([1]Rozvaha!E65-[1]Rozvaha!D65)/[1]Rozvaha!D65)*100","v":43.42723004694836},{"$f":"(([1]Rozvaha!F65-[1]Rozvaha!E65)/[1]Rozvaha!E65)*100","v":-1.6366612111292964},{"$f":"(([1]Rozvaha!G65-[1]Rozvaha!F65)/[1]Rozvaha!F65)*100","v":397.17138103161398},{"$f":"(([1]Rozvaha!H65-[1]Rozvaha!G65)/[1]Rozvaha!G65)*100","v":-93.13922356091031}]
[1,"Náklady příštích období",{"$f":"[1]Rozvaha!D66-[1]Rozvaha!C66","v":24},{"$f":"[1]Rozvaha!E66-[1]Rozvaha!D66","v":162},{"$f":"[1]Rozvaha!F66-[1]Rozvaha!E66","v":-58},{"$f":"[1]Rozvaha!G66-[1]Rozvaha!F66","v":2397},{"$f":"[1]Rozvaha!H66-[1]Rozvaha!G66","v":-2726},{"$f":"(([1]Rozvaha!D66-[1]Rozvaha!C66)/[1]Rozvaha!C66)*100","v":6},{"$f":"(([1]Rozvaha!E66-[1]Rozvaha!D66)/[1]Rozvaha!D66)*100","v":38.20754716981132},{"$f":"(([1]Rozvaha!F66-[1]Rozvaha!E66)/[1]Rozvaha!E66)*100","v":-9.8976109215017072},{"$f":"(([1]Rozvaha!G66-[1]Rozvaha!F66)/[1]Rozvaha!F66)*100","v":453.97727272727275},{"$f":"(([1]Rozvaha!H66-[1]Rozvaha!G66)/[1]Rozvaha!G66)*100","v":-93.196581196581192}]
[2,"Komplexní náklady příštích období",{"$f":"[1]Rozvaha!D67-[1]Rozvaha!C67","v":0},{"$f":"[1]Rozvaha!E67-[1]Rozvaha!D67","v":0},{"$f":"[1]Rozvaha!F67-[1]Rozvaha!E67","v":0},{"$f":"[1]Rozvaha!G67-[1]Rozvaha!F67","v":0},{"$f":"[1]Rozvaha!H67-[1]Rozvaha!G67","v":0},{"$f":"(([1]Rozvaha!D67-[1]Rozvaha!C67)/[1]Rozvaha!C67)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E67-[1]Rozvaha!D67)/[1]Rozvaha!D67)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F67-[1]Rozvaha!E67)/[1]Rozvaha!E67)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G67-[1]Rozvaha!F67)/[1]Rozvaha!F67)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H67-[1]Rozvaha!G67)/[1]Rozvaha!G67)*100","v":{"$error":"#DIV/0!"}}]
[3,"Příjmy příštích období",{"$f":"[1]Rozvaha!D68-[1]Rozvaha!C68","v":-1},{"$f":"[1]Rozvaha!E68-[1]Rozvaha!D68","v":23},{"$f":"[1]Rozvaha!F68-[1]Rozvaha!E68","v":48},{"$f":"[1]Rozvaha!G68-[1]Rozvaha!F68","v":-10},{"$f":"[1]Rozvaha!H68-[1]Rozvaha!G68","v":-57},{"$f":"(([1]Rozvaha!D68-[1]Rozvaha!C68)/[1]Rozvaha!C68)*100","v":-33.333333333333329},{"$f":"(([1]Rozvaha!E68-[1]Rozvaha!D68)/[1]Rozvaha!D68)*100","v":1150},{"$f":"(([1]Rozvaha!F68-[1]Rozvaha!E68)/[1]Rozvaha!E68)*100","v":192},{"$f":"(([1]Rozvaha!G68-[1]Rozvaha!F68)/[1]Rozvaha!F68)*100","v":-13.698630136986301},{"$f":"(([1]Rozvaha!H68-[1]Rozvaha!G68)/[1]Rozvaha!G68)*100","v":-90.476190476190482}]
[]
[null,"PASIVA","2011-2012","2012-2013","2013-2014","2014-2015","2015-2016","2011-2012","2012-2013","2013-2014","2014-2015","2015-2016"]
[null,"PASIVA CELKEM",{"$f":"[1]Rozvaha!D71-[1]Rozvaha!C71","v":-19028},{"$f":"[1]Rozvaha!E71-[1]Rozvaha!D71","v":990},{"$f":"[1]Rozvaha!F71-[1]Rozvaha!E71","v":-969},{"$f":"[1]Rozvaha!G71-[1]Rozvaha!F71","v":689956},{"$f":"[1]Rozvaha!H71-[1]Rozvaha!G71","v":-667318},{"$f":"(([1]Rozvaha!D71-[1]Rozvaha!C71)/[1]Rozvaha!C71)*100","v":-20.214596834165516},{"$f":"(([1]Rozvaha!E71-[1]Rozvaha!D71)/[1]Rozvaha!D71)*100","v":1.3182072381561079},{"$f":"(([1]Rozvaha!F71-[1]Rozvaha!E71)/[1]Rozvaha!E71)*100","v":-1.2734584450402144},{"$f":"(([1]Rozvaha!G71-[1]Rozvaha!F71)/[1]Rozvaha!F71)*100","v":918.43509976971109},{"$f":"(([1]Rozvaha!H71-[1]Rozvaha!G71)/[1]Rozvaha!G71)*100","v":-87.222103861169899}]
["A.","Vlastní kapitál",{"$f":"[1]Rozvaha!D72-[1]Rozvaha!C72","v":-11366},{"$f":"[1]Rozvaha!E72-[1]Rozvaha!D72","v":-6116},{"$f":"[1]Rozvaha!F72-[1]Rozvaha!E72","v":101},{"$f":"[1]Rozvaha!G72-[1]Rozvaha!F72","v":379733},{"$f":"[1]Rozvaha!H72-[1]Rozvaha!G72","v":-360166},{"$f":"(([1]Rozvaha!D72-[1]Rozvaha!C72)/[1]Rozvaha!C72)*100","v":-17.992718062371381},{"$f":"(([1]Rozvaha!E72-[1]Rozvaha!D72)/[1]Rozvaha!D72)*100","v":-11.806038143772682},{"$f":"(([1]Rozvaha!F72-[1]Rozvaha!E72)/[1]Rozvaha!E72)*100","v":0.22106461215198736},{"$f":"(([1]Rozvaha!G72-[1]Rozvaha!F72)/[1]Rozvaha!F72)*100","v":829.31053309746881},{"$f":"(([1]Rozvaha!H72-[1]Rozvaha!G72)/[1]Rozvaha!G72)*100","v":-84.640982134883743}]
["A. I.","Základní kapitál",{"$f":"[1]Rozvaha!D73-[1]Rozvaha!C73","v":0},{"$f":"[1]Rozvaha!E73-[1]Rozvaha!D73","v":0},{"$f":"[1]Rozvaha!F73-[1]Rozvaha!E73","v":0},{"$f":"[1]Rozvaha!G73-[1]Rozvaha!F73","v":406104},{"$f":"[1]Rozvaha!H73-[1]Rozvaha!G73","v":-400118},{"$f":"(([1]Rozvaha!D73-[1]Rozvaha!C73)/[1]Rozvaha!C73)*100","v":0},{"$f":"(([1]Rozvaha!E73-[1]Rozvaha!D73)/[1]Rozvaha!D73)*100","v":0},{"$f":"(([1]Rozvaha!F73-[1]Rozvaha!E73)/[1]Rozvaha!E73)*100","v":0},{"$f":"(([1]Rozvaha!G73-[1]Rozvaha!F73)/[1]Rozvaha!F73)*100","v":10117.189835575486},{"$f":"(([1]Rozvaha!H73-[1]Rozvaha!G73)/[1]Rozvaha!G73)*100","v":-97.561677370903013}]
[1,"Základní kapitál",{"$f":"[1]Rozvaha!D74-[1]Rozvaha!C74","v":0},{"$f":"[1]Rozvaha!E74-[1]Rozvaha!D74","v":0},{"$f":"[1]Rozvaha!F74-[1]Rozvaha!E74","v":0},{"$f":"[1]Rozvaha!G74-[1]Rozvaha!F74","v":406104},{"$f":"[1]Rozvaha!H74-[1]Rozvaha!G74","v":-400118},{"$f":"(([1]Rozvaha!D74-[1]Rozvaha!C74)/[1]Rozvaha!C74)*100","v":0},{"$f":"(([1]Rozvaha!E74-[1]Rozvaha!D74)/[1]Rozvaha!D74)*100","v":0},{"$f":"(([1]Rozvaha!F74-[1]Rozvaha!E74)/[1]Rozvaha!E74)*100","v":0},{"$f":"(([1]Rozvaha!G74-[1]Rozvaha!F74)/[1]Rozvaha!F74)*100","v":10117.189835575486},{"$f":"(([1]Rozvaha!H74-[1]Rozvaha!G74)/[1]Rozvaha!G74)*100","v":-97.561677370903013}]
[2,"Vlastní akcie a vlastní obchodní podíly (-)",{"$f":"[1]Rozvaha!D75-[1]Rozvaha!C75","v":0},{"$f":"[1]Rozvaha!E75-[1]Rozvaha!D75","v":0},{"$f":"[1]Rozvaha!F75-[1]Rozvaha!E75","v":0},{"$f":"[1]Rozvaha!G75-[1]Rozvaha!F75","v":0},{"$f":"[1]Rozvaha!H75-[1]Rozvaha!G75","v":0},{"$f":"(([1]Rozvaha!D75-[1]Rozvaha!C75)/[1]Rozvaha!C75)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E75-[1]Rozvaha!D75)/[1]Rozvaha!D75)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F75-[1]Rozvaha!E75)/[1]Rozvaha!E75)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G75-[1]Rozvaha!F75)/[1]Rozvaha!F75)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H75-[1]Rozvaha!G75)/[1]Rozvaha!G75)*100","v":{"$error":"#DIV/0!"}}]
[3,"Změny základního kapitálu",{"$f":"[1]Rozvaha!D76-[1]Rozvaha!C76","v":0},{"$f":"[1]Rozvaha!E76-[1]Rozvaha!D76","v":0},{"$f":"[1]Rozvaha!F76-[1]Rozvaha!E76","v":0},{"$f":"[1]Rozvaha!G76-[1]Rozvaha!F76","v":0},{"$f":"[1]Rozvaha!H76-[1]Rozvaha!G76","v":0},{"$f":"(([1]Rozvaha!D76-[1]Rozvaha!C76)/[1]Rozvaha!C76)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E76-[1]Rozvaha!D76)/[1]Rozvaha!D76)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F76-[1]Rozvaha!E76)/[1]Rozvaha!E76)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G76-[1]Rozvaha!F76)/[1]Rozvaha!F76)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H76-[1]Rozvaha!G76)/[1]Rozvaha!G76)*100","v":{"$error":"#DIV/0!"}}]
["A. II.","Kapitálové fondy",{"$f":"[1]Rozvaha!D77-[1]Rozvaha!C77","v":1590},{"$f":"[1]Rozvaha!E77-[1]Rozvaha!D77","v":290},{"$f":"[1]Rozvaha!F77-[1]Rozvaha!E77","v":0},{"$f":"[1]Rozvaha!G77-[1]Rozvaha!F77","v":-23643},{"$f":"[1]Rozvaha!H77-[1]Rozvaha!G77","v":23643},{"$f":"(([1]Rozvaha!D77-[1]Rozvaha!C77)/[1]Rozvaha!C77)*100","v":-84.574468085106375},{"$f":"(([1]Rozvaha!E77-[1]Rozvaha!D77)/[1]Rozvaha!D77)*100","v":-100},{"$f":"(([1]Rozvaha!F77-[1]Rozvaha!E77)/[1]Rozvaha!E77)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G77-[1]Rozvaha!F77)/[1]Rozvaha!F77)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H77-[1]Rozvaha!G77)/[1]Rozvaha!G77)*100","v":-100}]
[1,"Emisní ážio",{"$f":"[1]Rozvaha!D78-[1]Rozvaha!C78","v":0},{"$f":"[1]Rozvaha!E78-[1]Rozvaha!D78","v":0},{"$f":"[1]Rozvaha!F78-[1]Rozvaha!E78","v":0},{"$f":"[1]Rozvaha!G78-[1]Rozvaha!F78","v":133471},{"$f":"[1]Rozvaha!H78-[1]Rozvaha!G78","v":-133471},{"$f":"(([1]Rozvaha!D78-[1]Rozvaha!C78)/[1]Rozvaha!C78)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E78-[1]Rozvaha!D78)/[1]Rozvaha!D78)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F78-[1]Rozvaha!E78)/[1]Rozvaha!E78)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G78-[1]Rozvaha!F78)/[1]Rozvaha!F78)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H78-[1]Rozvaha!G78)/[1]Rozvaha!G78)*100","v":-100}]
[2,"Ostatní kapitálové fondy",{"$f":"[1]Rozvaha!D79-[1]Rozvaha!C79","v":0},{"$f":"[1]Rozvaha!E79-[1]Rozvaha!D79","v":0},{"$f":"[1]Rozvaha!F79-[1]Rozvaha!E79","v":0},{"$f":"[1]Rozvaha!G79-[1]Rozvaha!F79","v":0},{"$f":"[1]Rozvaha!H79-[1]Rozvaha!G79","v":0},{"$f":"(([1]Rozvaha!D79-[1]Rozvaha!C79)/[1]Rozvaha!C79)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E79-[1]Rozvaha!D79)/[1]Rozvaha!D79)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F79-[1]Rozvaha!E79)/[1]Rozvaha!E79)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G79-[1]Rozvaha!F79)/[1]Rozvaha!F79)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H79-[1]Rozvaha!G79)/[1]Rozvaha!G79)*100","v":{"$error":"#DIV/0!"}}]
[3,"Oceňovací rozdíly z přecenění majetku (a závazků)",{"$f":"[1]Rozvaha!D80-[1]Rozvaha!C80","v":1590},{"$f":"[1]Rozvaha!E80-[1]Rozvaha!D80","v":290},{"$f":"[1]Rozvaha!F80-[1]Rozvaha!E80","v":0},{"$f":"[1]Rozvaha!G80-[1]Rozvaha!F80","v":-157114},{"$f":"[1]Rozvaha!H80-[1]Rozvaha!G80","v":157114},{"$f":"(([1]Rozvaha!D80-[1]Rozvaha!C80)/[1]Rozvaha!C80)*100","v":-84.574468085106375},{"$f":"(([1]Rozvaha!E80-[1]Rozvaha!D80)/[1]Rozvaha!D80)*100","v":-100},{"$f":"(([1]Rozvaha!F80-[1]Rozvaha!E80)/[1]Rozvaha!E80)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G80-[1]Rozvaha!F80)/[1]Rozvaha!F80)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H80-[1]Rozvaha!G80)/[1]Rozvaha!G80)*100","v":-100}]
[4,"Oceňovací rozdíly z přecenění při přeměnách",{"$f":"[1]Rozvaha!D81-[1]Rozvaha!C81","v":0},{"$f":"[1]Rozvaha!E81-[1]Rozvaha!D81","v":0},{"$f":"[1]Rozvaha!F81-[1]Rozvaha!E81","v":0},{"$f":"[1]Rozvaha!G81-[1]Rozvaha!F81","v":0},{"$f":"[1]Rozvaha!H81-[1]Rozvaha!G81","v":0},{"$f":"(([1]Rozvaha!D81-[1]Rozvaha!C81)/[1]Rozvaha!C81)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E81-[1]Rozvaha!D81)/[1]Rozvaha!D81)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F81-[1]Rozvaha!E81)/[1]Rozvaha!E81)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G81-[1]Rozvaha!F81)/[1]Rozvaha!F81)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H81-[1]Rozvaha!G81)/[1]Rozvaha!G81)*100","v":{"$error":"#DIV/0!"}}]
["A. III.","Rezervní fondy, nedělitelný fond a ost. fondy ze zisku (Fondy ze zisku)",{"$f":"[1]Rozvaha!D82-[1]Rozvaha!C82","v":-24},{"$f":"[1]Rozvaha!E82-[1]Rozvaha!D82","v":-23},{"$f":"[1]Rozvaha!F82-[1]Rozvaha!E82","v":-615},{"$f":"[1]Rozvaha!G82-[1]Rozvaha!F82","v":0},{"$f":"[1]Rozvaha!H82-[1]Rozvaha!G82","v":0},{"$f":"(([1]Rozvaha!D82-[1]Rozvaha!C82)/[1]Rozvaha!C82)*100","v":-3.6253776435045322},{"$f":"(([1]Rozvaha!E82-[1]Rozvaha!D82)/[1]Rozvaha!D82)*100","v":-3.6050156739811912},{"$f":"(([1]Rozvaha!F82-[1]Rozvaha!E82)/[1]Rozvaha!E82)*100","v":-100},{"$f":"(([1]Rozvaha!G82-[1]Rozvaha!F82)/[1]Rozvaha!F82)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H82-[1]Rozvaha!G82)/[1]Rozvaha!G82)*100","v":{"$error":"#DIV/0!"}}]
[1,"Zákonný rezervní fond/ Nedělitelný fond",{"$f":"[1]Rozvaha!D83-[1]Rozvaha!C83","v":0},{"$f":"[1]Rozvaha!E83-[1]Rozvaha!D83","v":0},{"$f":"[1]Rozvaha!F83-[1]Rozvaha!E83","v":-425},{"$f":"[1]Rozvaha!G83-[1]Rozvaha!F83","v":0},{"$f":"[1]Rozvaha!H83-[1]Rozvaha!G83","v":0},{"$f":"(([1]Rozvaha!D83-[1]Rozvaha!C83)/[1]Rozvaha!C83)*100","v":0},{"$f":"(([1]Rozvaha!E83-[1]Rozvaha!D83)/[1]Rozvaha!D83)*100","v":0},{"$f":"(([1]Rozvaha!F83-[1]Rozvaha!E83)/[1]Rozvaha!E83)*100","v":-100},{"$f":"(([1]Rozvaha!G83-[1]Rozvaha!F83)/[1]Rozvaha!F83)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H83-[1]Rozvaha!G83)/[1]Rozvaha!G83)*100","v":{"$error":"#DIV/0!"}}]
[2,"Statutární  ostatní fondy",{"$f":"[1]Rozvaha!D84-[1]Rozvaha!C84","v":-24},{"$f":"[1]Rozvaha!E84-[1]Rozvaha!D84","v":-23},{"$f":"[1]Rozvaha!F84-[1]Rozvaha!E84","v":-190},{"$f":"[1]Rozvaha!G84-[1]Rozvaha!F84","v":0},{"$f":"[1]Rozvaha!H84-[1]Rozvaha!G84","v":0},{"$f":"(([1]Rozvaha!D84-[1]Rozvaha!C84)/[1]Rozvaha!C84)*100","v":-10.126582278481013},{"$f":"(([1]Rozvaha!E84-[1]Rozvaha!D84)/[1]Rozvaha!D84)*100","v":-10.7981220657277},{"$f":"(([1]Rozvaha!F84-[1]Rozvaha!E84)/[1]Rozvaha!E84)*100","v":-100},{"$f":"(([1]Rozvaha!G84-[1]Rozvaha!F84)/[1]Rozvaha!F84)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H84-[1]Rozvaha!G84)/[1]Rozvaha!G84)*100","v":{"$error":"#DIV/0!"}}]
["A. IV.","Výsledek hospodaření minulých let",{"$f":"[1]Rozvaha!D85-[1]Rozvaha!C85","v":-18837},{"$f":"[1]Rozvaha!E85-[1]Rozvaha!D85","v":9068},{"$f":"[1]Rozvaha!F85-[1]Rozvaha!E85","v":-769},{"$f":"[1]Rozvaha!G85-[1]Rozvaha!F85","v":-5948},{"$f":"[1]Rozvaha!H85-[1]Rozvaha!G85","v":11285},{"$f":"(([1]Rozvaha!D85-[1]Rozvaha!C85)/[1]Rozvaha!C85)*100","v":-39.899599669568531},{"$f":"(([1]Rozvaha!E85-[1]Rozvaha!D85)/[1]Rozvaha!D85)*100","v":31.9588355536759},{"$f":"(([1]Rozvaha!F85-[1]Rozvaha!E85)/[1]Rozvaha!E85)*100","v":-2.053843277602692},{"$f":"(([1]Rozvaha!G85-[1]Rozvaha!F85)/[1]Rozvaha!F85)*100","v":-16.219016715294632},{"$f":"(([1]Rozvaha!H85-[1]Rozvaha!G85)/[1]Rozvaha!G85)*100","v":36.729048006509359}]
[1,"Nerozdělený zisk minulých let",{"$f":"[1]Rozvaha!D86-[1]Rozvaha!C86","v":-18837},{"$f":"[1]Rozvaha!E86-[1]Rozvaha!D86","v":9068},{"$f":"[1]Rozvaha!F86-[1]Rozvaha!E86","v":-769},{"$f":"[1]Rozvaha!G86-[1]Rozvaha!F86","v":-5883},{"$f":"[1]Rozvaha!H86-[1]Rozvaha!G86","v":11285},{"$f":"(([1]Rozvaha!D86-[1]Rozvaha!C86)/[1]Rozvaha!C86)*100","v":-39.899599669568531},{"$f":"(([1]Rozvaha!E86-[1]Rozvaha!D86)/[1]Rozvaha!D86)*100","v":31.9588355536759},{"$f":"(([1]Rozvaha!F86-[1]Rozvaha!E86)/[1]Rozvaha!E86)*100","v":-2.053843277602692},{"$f":"(([1]Rozvaha!G86-[1]Rozvaha!F86)/[1]Rozvaha!F86)*100","v":-16.041774602568648},{"$f":"(([1]Rozvaha!H86-[1]Rozvaha!G86)/[1]Rozvaha!G86)*100","v":36.651510230594347}]
[2,"Neuhrazená ztráta minulých let",{"$f":"[1]Rozvaha!D87-[1]Rozvaha!C87","v":0},{"$f":"[1]Rozvaha!E87-[1]Rozvaha!D87","v":0},{"$f":"[1]Rozvaha!F87-[1]Rozvaha!E87","v":0},{"$f":"[1]Rozvaha!G87-[1]Rozvaha!F87","v":0},{"$f":"[1]Rozvaha!H87-[1]Rozvaha!G87","v":0},{"$f":"(([1]Rozvaha!D87-[1]Rozvaha!C87)/[1]Rozvaha!C87)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E87-[1]Rozvaha!D87)/[1]Rozvaha!D87)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F87-[1]Rozvaha!E87)/[1]Rozvaha!E87)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G87-[1]Rozvaha!F87)/[1]Rozvaha!F87)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H87-[1]Rozvaha!G87)/[1]Rozvaha!G87)*100","v":{"$error":"#DIV/0!"}}]
[3,"Jiný výsledok hospodáření min. let",{"$f":"[1]Rozvaha!D88-[1]Rozvaha!C88","v":0},{"$f":"[1]Rozvaha!E88-[1]Rozvaha!D88","v":0},{"$f":"[1]Rozvaha!F88-[1]Rozvaha!E88","v":0},{"$f":"[1]Rozvaha!G88-[1]Rozvaha!F88","v":-65},{"$f":"[1]Rozvaha!H88-[1]Rozvaha!G88","v":0},{"$f":"(([1]Rozvaha!D88-[1]Rozvaha!C88)/[1]Rozvaha!C88)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E88-[1]Rozvaha!D88)/[1]Rozvaha!D88)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F88-[1]Rozvaha!E88)/[1]Rozvaha!E88)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G88-[1]Rozvaha!F88)/[1]Rozvaha!F88)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H88-[1]Rozvaha!G88)/[1]Rozvaha!G88)*100","v":0}]
["A. V.","Výsledek hospodaření běžného účetního období",{"$f":"[1]Rozvaha!D89-[1]Rozvaha!C89","v":5905},{"$f":"[1]Rozvaha!E89-[1]Rozvaha!D89","v":-15451},{"$f":"[1]Rozvaha!F89-[1]Rozvaha!E89","v":1485},{"$f":"[1]Rozvaha!G89-[1]Rozvaha!F89","v":3220},{"$f":"[1]Rozvaha!H89-[1]Rozvaha!G89","v":5024},{"$f":"(([1]Rozvaha!D89-[1]Rozvaha!C89)/[1]Rozvaha!C89)*100","v":44.860594089493276},{"$f":"(([1]Rozvaha!E89-[1]Rozvaha!D89)/[1]Rozvaha!D89)*100","v":-81.031046779945456},{"$f":"(([1]Rozvaha!F89-[1]Rozvaha!E89)/[1]Rozvaha!E89)*100","v":41.056123859552116},{"$f":"(([1]Rozvaha!G89-[1]Rozvaha!F89)/[1]Rozvaha!F89)*100","v":63.112504900039198},{"$f":"(([1]Rozvaha!H89-[1]Rozvaha!G89)/[1]Rozvaha!G89)*100","v":60.370103340543139}]
["B.","Cizí zdroje",{"$f":"[1]Rozvaha!D90-[1]Rozvaha!C90","v":2839},{"$f":"[1]Rozvaha!E90-[1]Rozvaha!D90","v":2503},{"$f":"[1]Rozvaha!F90-[1]Rozvaha!E90","v":-1068},{"$f":"[1]Rozvaha!G90-[1]Rozvaha!F90","v":316411},{"$f":"[1]Rozvaha!H90-[1]Rozvaha!G90","v":-312107},{"$f":"(([1]Rozvaha!D90-[1]Rozvaha!C90)/[1]Rozvaha!C90)*100","v":16.409456100803421},{"$f":"(([1]Rozvaha!E90-[1]Rozvaha!D90)/[1]Rozvaha!D90)*100","v":12.428003972194638},{"$f":"(([1]Rozvaha!F90-[1]Rozvaha!E90)/[1]Rozvaha!E90)*100","v":-4.7166894846089296},{"$f":"(([1]Rozvaha!G90-[1]Rozvaha!F90)/[1]Rozvaha!F90)*100","v":1466.5631517960601},{"$f":"(([1]Rozvaha!H90-[1]Rozvaha!G90)/[1]Rozvaha!G90)*100","v":-92.343173977620381}]
["B. I.","Rezervy",{"$f":"[1]Rozvaha!D91-[1]Rozvaha!C91","v":0},{"$f":"[1]Rozvaha!E91-[1]Rozvaha!D91","v":0},{"$f":"[1]Rozvaha!F91-[1]Rozvaha!E91","v":0},{"$f":"[1]Rozvaha!G91-[1]Rozvaha!F91","v":0},{"$f":"[1]Rozvaha!H91-[1]Rozvaha!G91","v":25879},{"$f":"(([1]Rozvaha!D91-[1]Rozvaha!C91)/[1]Rozvaha!C91)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E91-[1]Rozvaha!D91)/[1]Rozvaha!D91)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F91-[1]Rozvaha!E91)/[1]Rozvaha!E91)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G91-[1]Rozvaha!F91)/[1]Rozvaha!F91)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H91-[1]Rozvaha!G91)/[1]Rozvaha!G91)*100","v":{"$error":"#DIV/0!"}}]
[1,"Rezervy podle zvláštních právních předpisů",{"$f":"[1]Rozvaha!D92-[1]Rozvaha!C92","v":0},{"$f":"[1]Rozvaha!E92-[1]Rozvaha!D92","v":0},{"$f":"[1]Rozvaha!F92-[1]Rozvaha!E92","v":0},{"$f":"[1]Rozvaha!G92-[1]Rozvaha!F92","v":0},{"$f":"[1]Rozvaha!H92-[1]Rozvaha!G92","v":0},{"$f":"(([1]Rozvaha!D92-[1]Rozvaha!C92)/[1]Rozvaha!C92)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E92-[1]Rozvaha!D92)/[1]Rozvaha!D92)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F92-[1]Rozvaha!E92)/[1]Rozvaha!E92)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G92-[1]Rozvaha!F92)/[1]Rozvaha!F92)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H92-[1]Rozvaha!G92)/[1]Rozvaha!G92)*100","v":{"$error":"#DIV/0!"}}]
[2,"Rezerva na důchody a podobné závazky",{"$f":"[1]Rozvaha!D93-[1]Rozvaha!C93","v":0},{"$f":"[1]Rozvaha!E93-[1]Rozvaha!D93","v":0},{"$f":"[1]Rozvaha!F93-[1]Rozvaha!E93","v":0},{"$f":"[1]Rozvaha!G93-[1]Rozvaha!F93","v":0},{"$f":"[1]Rozvaha!H93-[1]Rozvaha!G93","v":0},{"$f":"(([1]Rozvaha!D93-[1]Rozvaha!C93)/[1]Rozvaha!C93)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E93-[1]Rozvaha!D93)/[1]Rozvaha!D93)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F93-[1]Rozvaha!E93)/[1]Rozvaha!E93)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G93-[1]Rozvaha!F93)/[1]Rozvaha!F93)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H93-[1]Rozvaha!G93)/[1]Rozvaha!G93)*100","v":{"$error":"#DIV/0!"}}]
[3,"Rezerva na daň z příjmu",{"$f":"[1]Rozvaha!D94-[1]Rozvaha!C94","v":0},{"$f":"[1]Rozvaha!E94-[1]Rozvaha!D94","v":0},{"$f":"[1]Rozvaha!F94-[1]Rozvaha!E94","v":0},{"$f":"[1]Rozvaha!G94-[1]Rozvaha!F94","v":0},{"$f":"[1]Rozvaha!H94-[1]Rozvaha!G94","v":0},{"$f":"(([1]Rozvaha!D94-[1]Rozvaha!C94)/[1]Rozvaha!C94)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E94-[1]Rozvaha!D94)/[1]Rozvaha!D94)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F94-[1]Rozvaha!E94)/[1]Rozvaha!E94)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G94-[1]Rozvaha!F94)/[1]Rozvaha!F94)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H94-[1]Rozvaha!G94)/[1]Rozvaha!G94)*100","v":{"$error":"#DIV/0!"}}]
[4,"Ostatní rezervy",{"$f":"[1]Rozvaha!D95-[1]Rozvaha!C95","v":0},{"$f":"[1]Rozvaha!E95-[1]Rozvaha!D95","v":0},{"$f":"[1]Rozvaha!F95-[1]Rozvaha!E95","v":0},{"$f":"[1]Rozvaha!G95-[1]Rozvaha!F95","v":0},{"$f":"[1]Rozvaha!H95-[1]Rozvaha!G95","v":0},{"$f":"(([1]Rozvaha!D95-[1]Rozvaha!C95)/[1]Rozvaha!C95)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E95-[1]Rozvaha!D95)/[1]Rozvaha!D95)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F95-[1]Rozvaha!E95)/[1]Rozvaha!E95)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G95-[1]Rozvaha!F95)/[1]Rozvaha!F95)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H95-[1]Rozvaha!G95)/[1]Rozvaha!G95)*100","v":{"$error":"#DIV/0!"}}]
["B. II.","Dlouhodobé závazky",{"$f":"[1]Rozvaha!D96-[1]Rozvaha!C96","v":7},{"$f":"[1]Rozvaha!E96-[1]Rozvaha!D96","v":3},{"$f":"[1]Rozvaha!F96-[1]Rozvaha!E96","v":-1},{"$f":"[1]Rozvaha!G96-[1]Rozvaha!F96","v":2748},{"$f":"[1]Rozvaha!H96-[1]Rozvaha!G96","v":-2809},{"$f":"(([1]Rozvaha!D96-[1]Rozvaha!C96)/[1]Rozvaha!C96)*100","v":1.5118790496760259},{"$f":"(([1]Rozvaha!E96-[1]Rozvaha!D96)/[1]Rozvaha!D96)*100","v":0.63829787234042545},{"$f":"(([1]Rozvaha!F96-[1]Rozvaha!E96)/[1]Rozvaha!E96)*100","v":-0.21141649048625794},{"$f":"(([1]Rozvaha!G96-[1]Rozvaha!F96)/[1]Rozvaha!F96)*100","v":582.20338983050851},{"$f":"(([1]Rozvaha!H96-[1]Rozvaha!G96)/[1]Rozvaha!G96)*100","v":-87.23602484472049}]
[1,"Závazky z obchodních vztahů",{"$f":"[1]Rozvaha!D97-[1]Rozvaha!C97","v":0},{"$f":"[1]Rozvaha!E97-[1]Rozvaha!D97","v":0},{"$f":"[1]Rozvaha!F97-[1]Rozvaha!E97","v":0},{"$f":"[1]Rozvaha!G97-[1]Rozvaha!F97","v":0},{"$f":"[1]Rozvaha!H97-[1]Rozvaha!G97","v":0},{"$f":"(([1]Rozvaha!D97-[1]Rozvaha!C97)/[1]Rozvaha!C97)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E97-[1]Rozvaha!D97)/[1]Rozvaha!D97)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F97-[1]Rozvaha!E97)/[1]Rozvaha!E97)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G97-[1]Rozvaha!F97)/[1]Rozvaha!F97)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H97-[1]Rozvaha!G97)/[1]Rozvaha!G97)*100","v":{"$error":"#DIV/0!"}}]
[2,"Závazky - ovládající a řídící osoba",{"$f":"[1]Rozvaha!D98-[1]Rozvaha!C98","v":0},{"$f":"[1]Rozvaha!E98-[1]Rozvaha!D98","v":0},{"$f":"[1]Rozvaha!F98-[1]Rozvaha!E98","v":0},{"$f":"[1]Rozvaha!G98-[1]Rozvaha!F98","v":0},{"$f":"[1]Rozvaha!H98-[1]Rozvaha!G98","v":0},{"$f":"(([1]Rozvaha!D98-[1]Rozvaha!C98)/[1]Rozvaha!C98)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E98-[1]Rozvaha!D98)/[1]Rozvaha!D98)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F98-[1]Rozvaha!E98)/[1]Rozvaha!E98)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G98-[1]Rozvaha!F98)/[1]Rozvaha!F98)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H98-[1]Rozvaha!G98)/[1]Rozvaha!G98)*100","v":{"$error":"#DIV/0!"}}]
[3,"Závazky - podstatný vliv",{"$f":"[1]Rozvaha!D99-[1]Rozvaha!C99","v":0},{"$f":"[1]Rozvaha!E99-[1]Rozvaha!D99","v":0},{"$f":"[1]Rozvaha!F99-[1]Rozvaha!E99","v":0},{"$f":"[1]Rozvaha!G99-[1]Rozvaha!F99","v":0},{"$f":"[1]Rozvaha!H99-[1]Rozvaha!G99","v":0},{"$f":"(([1]Rozvaha!D99-[1]Rozvaha!C99)/[1]Rozvaha!C99)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E99-[1]Rozvaha!D99)/[1]Rozvaha!D99)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F99-[1]Rozvaha!E99)/[1]Rozvaha!E99)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G99-[1]Rozvaha!F99)/[1]Rozvaha!F99)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H99-[1]Rozvaha!G99)/[1]Rozvaha!G99)*100","v":{"$error":"#DIV/0!"}}]
[4,"Závazky ke společníkům, členům družstva a k účastníkům sdružení",{"$f":"[1]Rozvaha!D100-[1]Rozvaha!C100","v":0},{"$f":"[1]Rozvaha!E100-[1]Rozvaha!D100","v":0},{"$f":"[1]Rozvaha!F100-[1]Rozvaha!E100","v":0},{"$f":"[1]Rozvaha!G100-[1]Rozvaha!F100","v":0},{"$f":"[1]Rozvaha!H100-[1]Rozvaha!G100","v":0},{"$f":"(([1]Rozvaha!D100-[1]Rozvaha!C100)/[1]Rozvaha!C100)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E100-[1]Rozvaha!D100)/[1]Rozvaha!D100)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F100-[1]Rozvaha!E100)/[1]Rozvaha!E100)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G100-[1]Rozvaha!F100)/[1]Rozvaha!F100)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H100-[1]Rozvaha!G100)/[1]Rozvaha!G100)*100","v":{"$error":"#DIV/0!"}}]
[5,"Dlouhodobé přijaté zálohy",{"$f":"[1]Rozvaha!D101-[1]Rozvaha!C101","v":0},{"$f":"[1]Rozvaha!E101-[1]Rozvaha!D101","v":0},{"$f":"[1]Rozvaha!F101-[1]Rozvaha!E101","v":0},{"$f":"[1]Rozvaha!G101-[1]Rozvaha!F101","v":0},{"$f":"[1]Rozvaha!H101-[1]Rozvaha!G101","v":0},{"$f":"(([1]Rozvaha!D101-[1]Rozvaha!C101)/[1]Rozvaha!C101)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E101-[1]Rozvaha!D101)/[1]Rozvaha!D101)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F101-[1]Rozvaha!E101)/[1]Rozvaha!E101)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G101-[1]Rozvaha!F101)/[1]Rozvaha!F101)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H101-[1]Rozvaha!G101)/[1]Rozvaha!G101)*100","v":{"$error":"#DIV/0!"}}]
[6,"Vydané dluhopisy",{"$f":"[1]Rozvaha!D102-[1]Rozvaha!C102","v":0},{"$f":"[1]Rozvaha!E102-[1]Rozvaha!D102","v":0},{"$f":"[1]Rozvaha!F102-[1]Rozvaha!E102","v":0},{"$f":"[1]Rozvaha!G102-[1]Rozvaha!F102","v":0},{"$f":"[1]Rozvaha!H102-[1]Rozvaha!G102","v":0},{"$f":"(([1]Rozvaha!D102-[1]Rozvaha!C102)/[1]Rozvaha!C102)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E102-[1]Rozvaha!D102)/[1]Rozvaha!D102)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F102-[1]Rozvaha!E102)/[1]Rozvaha!E102)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G102-[1]Rozvaha!F102)/[1]Rozvaha!F102)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H102-[1]Rozvaha!G102)/[1]Rozvaha!G102)*100","v":{"$error":"#DIV/0!"}}]
[7,"Dlouhodobé směnky k úhradě",{"$f":"[1]Rozvaha!D103-[1]Rozvaha!C103","v":0},{"$f":"[1]Rozvaha!E103-[1]Rozvaha!D103","v":0},{"$f":"[1]Rozvaha!F103-[1]Rozvaha!E103","v":0},{"$f":"[1]Rozvaha!G103-[1]Rozvaha!F103","v":0},{"$f":"[1]Rozvaha!H103-[1]Rozvaha!G103","v":0},{"$f":"(([1]Rozvaha!D103-[1]Rozvaha!C103)/[1]Rozvaha!C103)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E103-[1]Rozvaha!D103)/[1]Rozvaha!D103)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F103-[1]Rozvaha!E103)/[1]Rozvaha!E103)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G103-[1]Rozvaha!F103)/[1]Rozvaha!F103)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H103-[1]Rozvaha!G103)/[1]Rozvaha!G103)*100","v":{"$error":"#DIV/0!"}}]
[8,"Dohadné účty pasivní",{"$f":"[1]Rozvaha!D104-[1]Rozvaha!C104","v":0},{"$f":"[1]Rozvaha!E104-[1]Rozvaha!D104","v":0},{"$f":"[1]Rozvaha!F104-[1]Rozvaha!E104","v":0},{"$f":"[1]Rozvaha!G104-[1]Rozvaha!F104","v":0},{"$f":"[1]Rozvaha!H104-[1]Rozvaha!G104","v":0},{"$f":"(([1]Rozvaha!D104-[1]Rozvaha!C104)/[1]Rozvaha!C104)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E104-[1]Rozvaha!D104)/[1]Rozvaha!D104)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F104-[1]Rozvaha!E104)/[1]Rozvaha!E104)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G104-[1]Rozvaha!F104)/[1]Rozvaha!F104)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H104-[1]Rozvaha!G104)/[1]Rozvaha!G104)*100","v":{"$error":"#DIV/0!"}}]
[9,"Jiné (dlouhodobé) závazky",{"$f":"[1]Rozvaha!D105-[1]Rozvaha!C105","v":0},{"$f":"[1]Rozvaha!E105-[1]Rozvaha!D105","v":0},{"$f":"[1]Rozvaha!F105-[1]Rozvaha!E105","v":0},{"$f":"[1]Rozvaha!G105-[1]Rozvaha!F105","v":0},{"$f":"[1]Rozvaha!H105-[1]Rozvaha!G105","v":0},{"$f":"(([1]Rozvaha!D105-[1]Rozvaha!C105)/[1]Rozvaha!C105)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E105-[1]Rozvaha!D105)/[1]Rozvaha!D105)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F105-[1]Rozvaha!E105)/[1]Rozvaha!E105)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G105-[1]Rozvaha!F105)/[1]Rozvaha!F105)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H105-[1]Rozvaha!G105)/[1]Rozvaha!G105)*100","v":{"$error":"#DIV/0!"}}]
[10,"Odložený daňový závazek",{"$f":"[1]Rozvaha!D106-[1]Rozvaha!C106","v":7},{"$f":"[1]Rozvaha!E106-[1]Rozvaha!D106","v":3},{"$f":"[1]Rozvaha!F106-[1]Rozvaha!E106","v":-1},{"$f":"[1]Rozvaha!G106-[1]Rozvaha!F106","v":2748},{"$f":"[1]Rozvaha!H106-[1]Rozvaha!G106","v":-3220},{"$f":"(([1]Rozvaha!D106-[1]Rozvaha!C106)/[1]Rozvaha!C106)*100","v":1.5118790496760259},{"$f":"(([1]Rozvaha!E106-[1]Rozvaha!D106)/[1]Rozvaha!D106)*100","v":0.63829787234042545},{"$f":"(([1]Rozvaha!F106-[1]Rozvaha!E106)/[1]Rozvaha!E106)*100","v":-0.21141649048625794},{"$f":"(([1]Rozvaha!G106-[1]Rozvaha!F106)/[1]Rozvaha!F106)*100","v":582.20338983050851},{"$f":"(([1]Rozvaha!H106-[1]Rozvaha!G106)/[1]Rozvaha!G106)*100","v":-100}]
["B. III.","Krátkodobé závazky",{"$f":"[1]Rozvaha!D107-[1]Rozvaha!C107","v":2832},{"$f":"[1]Rozvaha!E107-[1]Rozvaha!D107","v":2500},{"$f":"[1]Rozvaha!F107-[1]Rozvaha!E107","v":-1067},{"$f":"[1]Rozvaha!G107-[1]Rozvaha!F107","v":313663},{"$f":"[1]Rozvaha!H107-[1]Rozvaha!G107","v":-309298},{"$f":"(([1]Rozvaha!D107-[1]Rozvaha!C107)/[1]Rozvaha!C107)*100","v":16.819099655541038},{"$f":"(([1]Rozvaha!E107-[1]Rozvaha!D107)/[1]Rozvaha!D107)*100","v":12.709710218607015},{"$f":"(([1]Rozvaha!F107-[1]Rozvaha!E107)/[1]Rozvaha!E107)*100","v":-4.8128101037437974},{"$f":"(([1]Rozvaha!G107-[1]Rozvaha!F107)/[1]Rozvaha!F107)*100","v":1486.3431739563096},{"$f":"(([1]Rozvaha!H107-[1]Rozvaha!G107)/[1]Rozvaha!G107)*100","v":-92.392297903610284}]
[1,"Závazky z obchodních vztahů",{"$f":"[1]Rozvaha!D108-[1]Rozvaha!C108","v":4863},{"$f":"[1]Rozvaha!E108-[1]Rozvaha!D108","v":-1781},{"$f":"[1]Rozvaha!F108-[1]Rozvaha!E108","v":1501},{"$f":"[1]Rozvaha!G108-[1]Rozvaha!F108","v":319213},{"$f":"[1]Rozvaha!H108-[1]Rozvaha!G108","v":-319312},{"$f":"(([1]Rozvaha!D108-[1]Rozvaha!C108)/[1]Rozvaha!C108)*100","v":98.341759352881695},{"$f":"(([1]Rozvaha!E108-[1]Rozvaha!D108)/[1]Rozvaha!D108)*100","v":-18.158646003262643},{"$f":"(([1]Rozvaha!F108-[1]Rozvaha!E108)/[1]Rozvaha!E108)*100","v":18.699389560234209},{"$f":"(([1]Rozvaha!G108-[1]Rozvaha!F108)/[1]Rozvaha!F108)*100","v":3350.2623845507978},{"$f":"(([1]Rozvaha!H108-[1]Rozvaha!G108)/[1]Rozvaha!G108)*100","v":-97.131784596384392}]
[2,"Závazky - ovládající a řídící osoba /uverovým inštitúciám",{"$f":"[1]Rozvaha!D109-[1]Rozvaha!C109","v":0},{"$f":"[1]Rozvaha!E109-[1]Rozvaha!D109","v":0},{"$f":"[1]Rozvaha!F109-[1]Rozvaha!E109","v":0},{"$f":"[1]Rozvaha!G109-[1]Rozvaha!F109","v":0},{"$f":"[1]Rozvaha!H109-[1]Rozvaha!G109","v":5000},{"$f":"(([1]Rozvaha!D109-[1]Rozvaha!C109)/[1]Rozvaha!C109)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E109-[1]Rozvaha!D109)/[1]Rozvaha!D109)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F109-[1]Rozvaha!E109)/[1]Rozvaha!E109)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G109-[1]Rozvaha!F109)/[1]Rozvaha!F109)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H109-[1]Rozvaha!G109)/[1]Rozvaha!G109)*100","v":{"$error":"#DIV/0!"}}]
[3,"Závazky - podstatný vliv",{"$f":"[1]Rozvaha!D110-[1]Rozvaha!C110","v":0},{"$f":"[1]Rozvaha!E110-[1]Rozvaha!D110","v":0},{"$f":"[1]Rozvaha!F110-[1]Rozvaha!E110","v":0},{"$f":"[1]Rozvaha!G110-[1]Rozvaha!F110","v":0},{"$f":"[1]Rozvaha!H110-[1]Rozvaha!G110","v":0},{"$f":"(([1]Rozvaha!D110-[1]Rozvaha!C110)/[1]Rozvaha!C110)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E110-[1]Rozvaha!D110)/[1]Rozvaha!D110)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F110-[1]Rozvaha!E110)/[1]Rozvaha!E110)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G110-[1]Rozvaha!F110)/[1]Rozvaha!F110)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H110-[1]Rozvaha!G110)/[1]Rozvaha!G110)*100","v":{"$error":"#DIV/0!"}}]
[4,"Závazky ke společníkům, členům družstva a k účastníkům sdružení",{"$f":"[1]Rozvaha!D111-[1]Rozvaha!C111","v":0},{"$f":"[1]Rozvaha!E111-[1]Rozvaha!D111","v":0},{"$f":"[1]Rozvaha!F111-[1]Rozvaha!E111","v":0},{"$f":"[1]Rozvaha!G111-[1]Rozvaha!F111","v":0},{"$f":"[1]Rozvaha!H111-[1]Rozvaha!G111","v":0},{"$f":"(([1]Rozvaha!D111-[1]Rozvaha!C111)/[1]Rozvaha!C111)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E111-[1]Rozvaha!D111)/[1]Rozvaha!D111)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F111-[1]Rozvaha!E111)/[1]Rozvaha!E111)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G111-[1]Rozvaha!F111)/[1]Rozvaha!F111)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H111-[1]Rozvaha!G111)/[1]Rozvaha!G111)*100","v":{"$error":"#DIV/0!"}}]
[5,"Závazky k zaměstnancům",{"$f":"[1]Rozvaha!D112-[1]Rozvaha!C112","v":64},{"$f":"[1]Rozvaha!E112-[1]Rozvaha!D112","v":-138},{"$f":"[1]Rozvaha!F112-[1]Rozvaha!E112","v":321},{"$f":"[1]Rozvaha!G112-[1]Rozvaha!F112","v":-457},{"$f":"[1]Rozvaha!H112-[1]Rozvaha!G112","v":84},{"$f":"(([1]Rozvaha!D112-[1]Rozvaha!C112)/[1]Rozvaha!C112)*100","v":2.002503128911139},{"$f":"(([1]Rozvaha!E112-[1]Rozvaha!D112)/[1]Rozvaha!D112)*100","v":-4.2331288343558278},{"$f":"(([1]Rozvaha!F112-[1]Rozvaha!E112)/[1]Rozvaha!E112)*100","v":10.281870595771942},{"$f":"(([1]Rozvaha!G112-[1]Rozvaha!F112)/[1]Rozvaha!F112)*100","v":-13.273308161487074},{"$f":"(([1]Rozvaha!H112-[1]Rozvaha!G112)/[1]Rozvaha!G112)*100","v":2.8131279303415941}]
[6,"Závazky ze sociálního a zdravotního zabezpečení",{"$f":"[1]Rozvaha!D113-[1]Rozvaha!C113","v":-164},{"$f":"[1]Rozvaha!E113-[1]Rozvaha!D113","v":22},{"$f":"[1]Rozvaha!F113-[1]Rozvaha!E113","v":200},{"$f":"[1]Rozvaha!G113-[1]Rozvaha!F113","v":-216},{"$f":"[1]Rozvaha!H113-[1]Rozvaha!G113","v":-20},{"$f":"(([1]Rozvaha!D113-[1]Rozvaha!C113)/[1]Rozvaha!C113)*100","v":-8.7048832271762198},{"$f":"(([1]Rozvaha!E113-[1]Rozvaha!D113)/[1]Rozvaha!D113)*100","v":1.2790697674418605},{"$f":"(([1]Rozvaha!F113-[1]Rozvaha!E113)/[1]Rozvaha!E113)*100","v":11.481056257175661},{"$f":"(([1]Rozvaha!G113-[1]Rozvaha!F113)/[1]Rozvaha!F113)*100","v":-11.122554067971164},{"$f":"(([1]Rozvaha!H113-[1]Rozvaha!G113)/[1]Rozvaha!G113)*100","v":-1.1587485515643106}]
[7,"Stát - daňové závazky a dotace",{"$f":"[1]Rozvaha!D114-[1]Rozvaha!C114","v":728},{"$f":"[1]Rozvaha!E114-[1]Rozvaha!D114","v":-613},{"$f":"[1]Rozvaha!F114-[1]Rozvaha!E114","v":2161},{"$f":"[1]Rozvaha!G114-[1]Rozvaha!F114","v":-4191},{"$f":"[1]Rozvaha!H114-[1]Rozvaha!G114","v":4593},{"$f":"(([1]Rozvaha!D114-[1]Rozvaha!C114)/[1]Rozvaha!C114)*100","v":25.348189415041784},{"$f":"(([1]Rozvaha!E114-[1]Rozvaha!D114)/[1]Rozvaha!D114)*100","v":-17.027777777777779},{"$f":"(([1]Rozvaha!F114-[1]Rozvaha!E114)/[1]Rozvaha!E114)*100","v":72.346836290592563},{"$f":"(([1]Rozvaha!G114-[1]Rozvaha!F114)/[1]Rozvaha!F114)*100","v":-81.410256410256409},{"$f":"(([1]Rozvaha!H114-[1]Rozvaha!G114)/[1]Rozvaha!G114)*100","v":479.93730407523509}]
[8,"Krátkodobé přijaté zálohy /závazky ostatní",{"$f":"[1]Rozvaha!D115-[1]Rozvaha!C115","v":-800},{"$f":"[1]Rozvaha!E115-[1]Rozvaha!D115","v":5279},{"$f":"[1]Rozvaha!F115-[1]Rozvaha!E115","v":-5279},{"$f":"[1]Rozvaha!G115-[1]Rozvaha!F115","v":0},{"$f":"[1]Rozvaha!H115-[1]Rozvaha!G115","v":11039},{"$f":"(([1]Rozvaha!D115-[1]Rozvaha!C115)/[1]Rozvaha!C115)*100","v":-100},{"$f":"(([1]Rozvaha!E115-[1]Rozvaha!D115)/[1]Rozvaha!D115)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F115-[1]Rozvaha!E115)/[1]Rozvaha!E115)*100","v":-100},{"$f":"(([1]Rozvaha!G115-[1]Rozvaha!F115)/[1]Rozvaha!F115)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H115-[1]Rozvaha!G115)/[1]Rozvaha!G115)*100","v":{"$error":"#DIV/0!"}}]
[9,"Vydané dlouhopisy",{"$f":"[1]Rozvaha!D116-[1]Rozvaha!C116","v":0},{"$f":"[1]Rozvaha!E116-[1]Rozvaha!D116","v":0},{"$f":"[1]Rozvaha!F116-[1]Rozvaha!E116","v":0},{"$f":"[1]Rozvaha!G116-[1]Rozvaha!F116","v":0},{"$f":"[1]Rozvaha!H116-[1]Rozvaha!G116","v":0},{"$f":"(([1]Rozvaha!D116-[1]Rozvaha!C116)/[1]Rozvaha!C116)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E116-[1]Rozvaha!D116)/[1]Rozvaha!D116)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F116-[1]Rozvaha!E116)/[1]Rozvaha!E116)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G116-[1]Rozvaha!F116)/[1]Rozvaha!F116)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H116-[1]Rozvaha!G116)/[1]Rozvaha!G116)*100","v":{"$error":"#DIV/0!"}}]
[10,"Dohadné účty pasivní",{"$f":"[1]Rozvaha!D117-[1]Rozvaha!C117","v":-293},{"$f":"[1]Rozvaha!E117-[1]Rozvaha!D117","v":16},{"$f":"[1]Rozvaha!F117-[1]Rozvaha!E117","v":30},{"$f":"[1]Rozvaha!G117-[1]Rozvaha!F117","v":-676},{"$f":"[1]Rozvaha!H117-[1]Rozvaha!G117","v":357},{"$f":"(([1]Rozvaha!D117-[1]Rozvaha!C117)/[1]Rozvaha!C117)*100","v":-26.757990867579906},{"$f":"(([1]Rozvaha!E117-[1]Rozvaha!D117)/[1]Rozvaha!D117)*100","v":1.99501246882793},{"$f":"(([1]Rozvaha!F117-[1]Rozvaha!E117)/[1]Rozvaha!E117)*100","v":3.6674816625916873},{"$f":"(([1]Rozvaha!G117-[1]Rozvaha!F117)/[1]Rozvaha!F117)*100","v":-79.716981132075475},{"$f":"(([1]Rozvaha!H117-[1]Rozvaha!G117)/[1]Rozvaha!G117)*100","v":207.55813953488374}]
[11,"Jiné závazky",{"$f":"[1]Rozvaha!D118-[1]Rozvaha!C118","v":-1566},{"$f":"[1]Rozvaha!E118-[1]Rozvaha!D118","v":-285},{"$f":"[1]Rozvaha!F118-[1]Rozvaha!E118","v":-1},{"$f":"[1]Rozvaha!G118-[1]Rozvaha!F118","v":-10},{"$f":"[1]Rozvaha!H118-[1]Rozvaha!G118","v":0},{"$f":"(([1]Rozvaha!D118-[1]Rozvaha!C118)/[1]Rozvaha!C118)*100","v":-76.539589442815242},{"$f":"(([1]Rozvaha!E118-[1]Rozvaha!D118)/[1]Rozvaha!D118)*100","v":-59.375},{"$f":"(([1]Rozvaha!F118-[1]Rozvaha!E118)/[1]Rozvaha!E118)*100","v":-0.51282051282051277},{"$f":"(([1]Rozvaha!G118-[1]Rozvaha!F118)/[1]Rozvaha!F118)*100","v":-5.1546391752577314},{"$f":"(([1]Rozvaha!H118-[1]Rozvaha!G118)/[1]Rozvaha!G118)*100","v":0}]
["B. IV.","Bankovní úvěry a výpomoci",{"$f":"[1]Rozvaha!D119-[1]Rozvaha!C119","v":0},{"$f":"[1]Rozvaha!E119-[1]Rozvaha!D119","v":0},{"$f":"[1]Rozvaha!F119-[1]Rozvaha!E119","v":0},{"$f":"[1]Rozvaha!G119-[1]Rozvaha!F119","v":0},{"$f":"[1]Rozvaha!H119-[1]Rozvaha!G119","v":0},{"$f":"(([1]Rozvaha!D119-[1]Rozvaha!C119)/[1]Rozvaha!C119)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E119-[1]Rozvaha!D119)/[1]Rozvaha!D119)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F119-[1]Rozvaha!E119)/[1]Rozvaha!E119)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G119-[1]Rozvaha!F119)/[1]Rozvaha!F119)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H119-[1]Rozvaha!G119)/[1]Rozvaha!G119)*100","v":{"$error":"#DIV/0!"}}]
[1,"Bankovní úvěry dlouhodobé",{"$f":"[1]Rozvaha!D120-[1]Rozvaha!C120","v":0},{"$f":"[1]Rozvaha!E120-[1]Rozvaha!D120","v":0},{"$f":"[1]Rozvaha!F120-[1]Rozvaha!E120","v":0},{"$f":"[1]Rozvaha!G120-[1]Rozvaha!F120","v":0},{"$f":"[1]Rozvaha!H120-[1]Rozvaha!G120","v":0},{"$f":"(([1]Rozvaha!D120-[1]Rozvaha!C120)/[1]Rozvaha!C120)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E120-[1]Rozvaha!D120)/[1]Rozvaha!D120)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F120-[1]Rozvaha!E120)/[1]Rozvaha!E120)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G120-[1]Rozvaha!F120)/[1]Rozvaha!F120)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H120-[1]Rozvaha!G120)/[1]Rozvaha!G120)*100","v":{"$error":"#DIV/0!"}}]
[2,"Krátkodobé bankovní úvěry (Běžné bakovní úvěry)",{"$f":"[1]Rozvaha!D121-[1]Rozvaha!C121","v":0},{"$f":"[1]Rozvaha!E121-[1]Rozvaha!D121","v":0},{"$f":"[1]Rozvaha!F121-[1]Rozvaha!E121","v":0},{"$f":"[1]Rozvaha!G121-[1]Rozvaha!F121","v":0},{"$f":"[1]Rozvaha!H121-[1]Rozvaha!G121","v":0},{"$f":"(([1]Rozvaha!D121-[1]Rozvaha!C121)/[1]Rozvaha!C121)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E121-[1]Rozvaha!D121)/[1]Rozvaha!D121)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F121-[1]Rozvaha!E121)/[1]Rozvaha!E121)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G121-[1]Rozvaha!F121)/[1]Rozvaha!F121)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H121-[1]Rozvaha!G121)/[1]Rozvaha!G121)*100","v":{"$error":"#DIV/0!"}}]
[3,"Krátkodobé finanční výpomoci",{"$f":"[1]Rozvaha!D122-[1]Rozvaha!C122","v":0},{"$f":"[1]Rozvaha!E122-[1]Rozvaha!D122","v":0},{"$f":"[1]Rozvaha!F122-[1]Rozvaha!E122","v":0},{"$f":"[1]Rozvaha!G122-[1]Rozvaha!F122","v":0},{"$f":"[1]Rozvaha!H122-[1]Rozvaha!G122","v":0},{"$f":"(([1]Rozvaha!D122-[1]Rozvaha!C122)/[1]Rozvaha!C122)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E122-[1]Rozvaha!D122)/[1]Rozvaha!D122)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F122-[1]Rozvaha!E122)/[1]Rozvaha!E122)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G122-[1]Rozvaha!F122)/[1]Rozvaha!F122)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H122-[1]Rozvaha!G122)/[1]Rozvaha!G122)*100","v":{"$error":"#DIV/0!"}}]
["C. I.","Časové rozlišení",{"$f":"[1]Rozvaha!D123-[1]Rozvaha!C123","v":-10501},{"$f":"[1]Rozvaha!E123-[1]Rozvaha!D123","v":4603},{"$f":"[1]Rozvaha!F123-[1]Rozvaha!E123","v":-2},{"$f":"[1]Rozvaha!G123-[1]Rozvaha!F123","v":-6188},{"$f":"[1]Rozvaha!H123-[1]Rozvaha!G123","v":4955},{"$f":"(([1]Rozvaha!D123-[1]Rozvaha!C123)/[1]Rozvaha!C123)*100","v":-76.879713009737173},{"$f":"(([1]Rozvaha!E123-[1]Rozvaha!D123)/[1]Rozvaha!D123)*100","v":145.75680810639648},{"$f":"(([1]Rozvaha!F123-[1]Rozvaha!E123)/[1]Rozvaha!E123)*100","v":-2.5769875016106173E-2},{"$f":"(([1]Rozvaha!G123-[1]Rozvaha!F123)/[1]Rozvaha!F123)*100","v":-79.752545431112253},{"$f":"(([1]Rozvaha!H123-[1]Rozvaha!G123)/[1]Rozvaha!G123)*100","v":315.40420114576705}]
[1,"Výdaje příštích období",{"$f":"[1]Rozvaha!D124-[1]Rozvaha!C124","v":1},{"$f":"[1]Rozvaha!E124-[1]Rozvaha!D124","v":-399},{"$f":"[1]Rozvaha!F124-[1]Rozvaha!E124","v":-85},{"$f":"[1]Rozvaha!G124-[1]Rozvaha!F124","v":-6},{"$f":"[1]Rozvaha!H124-[1]Rozvaha!G124","v":72},{"$f":"(([1]Rozvaha!D124-[1]Rozvaha!C124)/[1]Rozvaha!C124)*100","v":0.2},{"$f":"(([1]Rozvaha!E124-[1]Rozvaha!D124)/[1]Rozvaha!D124)*100","v":-79.640718562874241},{"$f":"(([1]Rozvaha!F124-[1]Rozvaha!E124)/[1]Rozvaha!E124)*100","v":-83.333333333333343},{"$f":"(([1]Rozvaha!G124-[1]Rozvaha!F124)/[1]Rozvaha!F124)*100","v":-35.294117647058826},{"$f":"(([1]Rozvaha!H124-[1]Rozvaha!G124)/[1]Rozvaha!G124)*100","v":654.54545454545462}]
[2,"Výnosy příštích období",{"$f":"[1]Rozvaha!D125-[1]Rozvaha!C125","v":-10502},{"$f":"[1]Rozvaha!E125-[1]Rozvaha!D125","v":5002},{"$f":"[1]Rozvaha!F125-[1]Rozvaha!E125","v":83},{"$f":"[1]Rozvaha!G125-[1]Rozvaha!F125","v":-6182},{"$f":"[1]Rozvaha!H125-[1]Rozvaha!G125","v":4883},{"$f":"(([1]Rozvaha!D125-[1]Rozvaha!C125)/[1]Rozvaha!C125)*100","v":-79.808496086328745},{"$f":"(([1]Rozvaha!E125-[1]Rozvaha!D125)/[1]Rozvaha!D125)*100","v":188.25743319533308},{"$f":"(([1]Rozvaha!F125-[1]Rozvaha!E125)/[1]Rozvaha!E125)*100","v":1.0836923880402143},{"$f":"(([1]Rozvaha!G125-[1]Rozvaha!F125)/[1]Rozvaha!F125)*100","v":-79.850167915267377},{"$f":"(([1]Rozvaha!H125-[1]Rozvaha!G125)/[1]Rozvaha!G125)*100","v":313.0128205128205}]

{"sheet":"Hárok13","index":6,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[0,2,0,6],[0,7,0,11],[42,2,42,6],[42,7,42,11]]}
[null,"AKTIVA","Absolútna zmena",null,null,null,null,"Percentuálna zmena"]
[null,null,"2011-2012","2012-2013","2013-2014","2014-2015","2015-2016","2011-2012","2012-2013","2013-2014","2014-2015","2015-2016"]
[null,"AKTIVA CELKEM",{"$f":"[1]Rozvaha!D2-[1]Rozvaha!C2","v":-19028},{"$f":"[1]Rozvaha!E2-[1]Rozvaha!D2","v":990},{"$f":"[1]Rozvaha!F2-[1]Rozvaha!E2","v":-969},{"$f":"[1]Rozvaha!G2-[1]Rozvaha!F2","v":689956},{"$f":"[1]Rozvaha!H2-[1]Rozvaha!G2","v":-667318},{"$f":"(([1]Rozvaha!D2-[1]Rozvaha!C2)/[1]Rozvaha!C2)*100","v":-20.214596834165516},{"$f":"(([1]Rozvaha!E2-[1]Rozvaha!D2)/[1]Rozvaha!D2)*100","v":1.3182072381561079},{"$f":"(([1]Rozvaha!F2-[1]Rozvaha!E2)/[1]Rozvaha!E2)*100","v":-1.2734584450402144},{"$f":"(([1]Rozvaha!G2-[1]Rozvaha!F2)/[1]Rozvaha!F2)*100","v":918.43509976971109},{"$f":"(([1]Rozvaha!H2-[1]Rozvaha!G2)/[1]Rozvaha!G2)*100","v":-87.222103861169899}]
["B.","Stálá aktiva",{"$f":"[1]Rozvaha!D4-[1]Rozvaha!C4","v":-487},{"$f":"[1]Rozvaha!E4-[1]Rozvaha!D4","v":-1036},{"$f":"[1]Rozvaha!F4-[1]Rozvaha!E4","v":-911},{"$f":"[1]Rozvaha!G4-[1]Rozvaha!F4","v":355499},{"$f":"[1]Rozvaha!H4-[1]Rozvaha!G4","v":-357857},{"$f":"(([1]Rozvaha!D4-[1]Rozvaha!C4)/[1]Rozvaha!C4)*100","v":-4.0532667498959629},{"$f":"(([1]Rozvaha!E4-[1]Rozvaha!D4)/[1]Rozvaha!D4)*100","v":-8.9868147120055522},{"$f":"(([1]Rozvaha!F4-[1]Rozvaha!E4)/[1]Rozvaha!E4)*100","v":-8.682805947388486},{"$f":"(([1]Rozvaha!G4-[1]Rozvaha!F4)/[1]Rozvaha!F4)*100","v":3710.4581985179002},{"$f":"(([1]Rozvaha!H4-[1]Rozvaha!G4)/[1]Rozvaha!G4)*100","v":-98.021529527774732}]
["B. I.","Dlouhodobý nehmotný majetek",{"$f":"[1]Rozvaha!D5-[1]Rozvaha!C5","v":-42},{"$f":"[1]Rozvaha!E5-[1]Rozvaha!D5","v":0},{"$f":"[1]Rozvaha!F5-[1]Rozvaha!E5","v":0},{"$f":"[1]Rozvaha!G5-[1]Rozvaha!F5","v":18182},{"$f":"[1]Rozvaha!H5-[1]Rozvaha!G5","v":-18182},{"$f":"(([1]Rozvaha!D5-[1]Rozvaha!C5)/[1]Rozvaha!C5)*100","v":-100},{"$f":"(([1]Rozvaha!E5-[1]Rozvaha!D5)/[1]Rozvaha!D5)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F5-[1]Rozvaha!E5)/[1]Rozvaha!E5)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G5-[1]Rozvaha!F5)/[1]Rozvaha!F5)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H5-[1]Rozvaha!G5)/[1]Rozvaha!G5)*100","v":-100}]
[3,"Software",{"$f":"[1]Rozvaha!D8-[1]Rozvaha!C8","v":-42},{"$f":"[1]Rozvaha!E8-[1]Rozvaha!D8","v":0},{"$f":"[1]Rozvaha!F8-[1]Rozvaha!E8","v":0},{"$f":"[1]Rozvaha!G8-[1]Rozvaha!F8","v":0},{"$f":"[1]Rozvaha!H8-[1]Rozvaha!G8","v":0},{"$f":"(([1]Rozvaha!D8-[1]Rozvaha!C8)/[1]Rozvaha!C8)*100","v":-100},{"$f":"(([1]Rozvaha!E8-[1]Rozvaha!D8)/[1]Rozvaha!D8)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F8-[1]Rozvaha!E8)/[1]Rozvaha!E8)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G8-[1]Rozvaha!F8)/[1]Rozvaha!F8)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H8-[1]Rozvaha!G8)/[1]Rozvaha!G8)*100","v":{"$error":"#DIV/0!"}}]
[4,"Ocenitená práva",{"$f":"[1]Rozvaha!D9-[1]Rozvaha!C9","v":0},{"$f":"[1]Rozvaha!E9-[1]Rozvaha!D9","v":0},{"$f":"[1]Rozvaha!F9-[1]Rozvaha!E9","v":0},{"$f":"[1]Rozvaha!G9-[1]Rozvaha!F9","v":18182},{"$f":"[1]Rozvaha!H9-[1]Rozvaha!G9","v":-18182},{"$f":"(([1]Rozvaha!D9-[1]Rozvaha!C9)/[1]Rozvaha!C9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E9-[1]Rozvaha!D9)/[1]Rozvaha!D9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F9-[1]Rozvaha!E9)/[1]Rozvaha!E9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G9-[1]Rozvaha!F9)/[1]Rozvaha!F9)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H9-[1]Rozvaha!G9)/[1]Rozvaha!G9)*100","v":-100}]
["B. II.","Dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D14-[1]Rozvaha!C14","v":-445},{"$f":"[1]Rozvaha!E14-[1]Rozvaha!D14","v":-1036},{"$f":"[1]Rozvaha!F14-[1]Rozvaha!E14","v":-911},{"$f":"[1]Rozvaha!G14-[1]Rozvaha!F14","v":63931},{"$f":"[1]Rozvaha!H14-[1]Rozvaha!G14","v":-66289},{"$f":"(([1]Rozvaha!D14-[1]Rozvaha!C14)/[1]Rozvaha!C14)*100","v":-3.7166958991063224},{"$f":"(([1]Rozvaha!E14-[1]Rozvaha!D14)/[1]Rozvaha!D14)*100","v":-8.9868147120055522},{"$f":"(([1]Rozvaha!F14-[1]Rozvaha!E14)/[1]Rozvaha!E14)*100","v":-8.682805947388486},{"$f":"(([1]Rozvaha!G14-[1]Rozvaha!F14)/[1]Rozvaha!F14)*100","v":667.26855234317918},{"$f":"(([1]Rozvaha!H14-[1]Rozvaha!G14)/[1]Rozvaha!G14)*100","v":-90.174393296332568}]
[1,"Pozemky",{"$f":"[1]Rozvaha!D15-[1]Rozvaha!C15","v":0},{"$f":"[1]Rozvaha!E15-[1]Rozvaha!D15","v":0},{"$f":"[1]Rozvaha!F15-[1]Rozvaha!E15","v":0},{"$f":"[1]Rozvaha!G15-[1]Rozvaha!F15","v":0},{"$f":"[1]Rozvaha!H15-[1]Rozvaha!G15","v":6540},{"$f":"(([1]Rozvaha!D15-[1]Rozvaha!C15)/[1]Rozvaha!C15)*100","v":0},{"$f":"(([1]Rozvaha!E15-[1]Rozvaha!D15)/[1]Rozvaha!D15)*100","v":0},{"$f":"(([1]Rozvaha!F15-[1]Rozvaha!E15)/[1]Rozvaha!E15)*100","v":0},{"$f":"(([1]Rozvaha!G15-[1]Rozvaha!F15)/[1]Rozvaha!F15)*100","v":0},{"$f":"(([1]Rozvaha!H15-[1]Rozvaha!G15)/[1]Rozvaha!G15)*100","v":408.23970037453182}]
[2,"Stavby",{"$f":"[1]Rozvaha!D16-[1]Rozvaha!C16","v":243},{"$f":"[1]Rozvaha!E16-[1]Rozvaha!D16","v":-506},{"$f":"[1]Rozvaha!F16-[1]Rozvaha!E16","v":-504},{"$f":"[1]Rozvaha!G16-[1]Rozvaha!F16","v":-308},{"$f":"[1]Rozvaha!H16-[1]Rozvaha!G16","v":-5443},{"$f":"(([1]Rozvaha!D16-[1]Rozvaha!C16)/[1]Rozvaha!C16)*100","v":2.9926108374384235},{"$f":"(([1]Rozvaha!E16-[1]Rozvaha!D16)/[1]Rozvaha!D16)*100","v":-6.0504603611144328},{"$f":"(([1]Rozvaha!F16-[1]Rozvaha!E16)/[1]Rozvaha!E16)*100","v":-6.414662084765177},{"$f":"(([1]Rozvaha!G16-[1]Rozvaha!F16)/[1]Rozvaha!F16)*100","v":-4.1887664898680805},{"$f":"(([1]Rozvaha!H16-[1]Rozvaha!G16)/[1]Rozvaha!G16)*100","v":-77.260468417317256}]
[3,"Samostatné movité věci a soubory movitých věcí",{"$f":"[1]Rozvaha!D17-[1]Rozvaha!C17","v":-689},{"$f":"[1]Rozvaha!E17-[1]Rozvaha!D17","v":-529},{"$f":"[1]Rozvaha!F17-[1]Rozvaha!E17","v":-408},{"$f":"[1]Rozvaha!G17-[1]Rozvaha!F17","v":17158},{"$f":"[1]Rozvaha!H17-[1]Rozvaha!G17","v":-11207},{"$f":"(([1]Rozvaha!D17-[1]Rozvaha!C17)/[1]Rozvaha!C17)*100","v":-31.106094808126411},{"$f":"(([1]Rozvaha!E17-[1]Rozvaha!D17)/[1]Rozvaha!D17)*100","v":-34.665792922673653},{"$f":"(([1]Rozvaha!F17-[1]Rozvaha!E17)/[1]Rozvaha!E17)*100","v":-40.92276830491474},{"$f":"(([1]Rozvaha!G17-[1]Rozvaha!F17)/[1]Rozvaha!F17)*100","v":2913.0730050933785},{"$f":"(([1]Rozvaha!H17-[1]Rozvaha!G17)/[1]Rozvaha!G17)*100","v":-63.148701188933344}]
[4,"Pěstitelské celky trvalých porostů",{"$f":"[1]Rozvaha!D18-[1]Rozvaha!C18","v":0},{"$f":"[1]Rozvaha!E18-[1]Rozvaha!D18","v":0},{"$f":"[1]Rozvaha!F18-[1]Rozvaha!E18","v":0},{"$f":"[1]Rozvaha!G18-[1]Rozvaha!F18","v":0},{"$f":"[1]Rozvaha!H18-[1]Rozvaha!G18","v":497},{"$f":"(([1]Rozvaha!D18-[1]Rozvaha!C18)/[1]Rozvaha!C18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E18-[1]Rozvaha!D18)/[1]Rozvaha!D18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F18-[1]Rozvaha!E18)/[1]Rozvaha!E18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G18-[1]Rozvaha!F18)/[1]Rozvaha!F18)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H18-[1]Rozvaha!G18)/[1]Rozvaha!G18)*100","v":{"$error":"#DIV/0!"}}]
[6,"Jiný dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D20-[1]Rozvaha!C20","v":0},{"$f":"[1]Rozvaha!E20-[1]Rozvaha!D20","v":0},{"$f":"[1]Rozvaha!F20-[1]Rozvaha!E20","v":0},{"$f":"[1]Rozvaha!G20-[1]Rozvaha!F20","v":25743},{"$f":"[1]Rozvaha!H20-[1]Rozvaha!G20","v":-27159},{"$f":"(([1]Rozvaha!D20-[1]Rozvaha!C20)/[1]Rozvaha!C20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E20-[1]Rozvaha!D20)/[1]Rozvaha!D20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F20-[1]Rozvaha!E20)/[1]Rozvaha!E20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G20-[1]Rozvaha!F20)/[1]Rozvaha!F20)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H20-[1]Rozvaha!G20)/[1]Rozvaha!G20)*100","v":-105.50052441440391}]
[7,"Nedokončený dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D21-[1]Rozvaha!C21","v":1},{"$f":"[1]Rozvaha!E21-[1]Rozvaha!D21","v":-1},{"$f":"[1]Rozvaha!F21-[1]Rozvaha!E21","v":1},{"$f":"[1]Rozvaha!G21-[1]Rozvaha!F21","v":-37},{"$f":"[1]Rozvaha!H21-[1]Rozvaha!G21","v":0},{"$f":"(([1]Rozvaha!D21-[1]Rozvaha!C21)/[1]Rozvaha!C21)*100","v":2.7777777777777777},{"$f":"(([1]Rozvaha!E21-[1]Rozvaha!D21)/[1]Rozvaha!D21)*100","v":-2.7027027027027026},{"$f":"(([1]Rozvaha!F21-[1]Rozvaha!E21)/[1]Rozvaha!E21)*100","v":2.7777777777777777},{"$f":"(([1]Rozvaha!G21-[1]Rozvaha!F21)/[1]Rozvaha!F21)*100","v":-100},{"$f":"(([1]Rozvaha!H21-[1]Rozvaha!G21)/[1]Rozvaha!G21)*100","v":{"$error":"#DIV/0!"}}]
[8,"Poskytnuté zálohy na dlouhodobý hmotný majetek",{"$f":"[1]Rozvaha!D22-[1]Rozvaha!C22","v":0},{"$f":"[1]Rozvaha!E22-[1]Rozvaha!D22","v":0},{"$f":"[1]Rozvaha!F22-[1]Rozvaha!E22","v":0},{"$f":"[1]Rozvaha!G22-[1]Rozvaha!F22","v":0},{"$f":"[1]Rozvaha!H22-[1]Rozvaha!G22","v":-1416},{"$f":"(([1]Rozvaha!D22-[1]Rozvaha!C22)/[1]Rozvaha!C22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E22-[1]Rozvaha!D22)/[1]Rozvaha!D22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F22-[1]Rozvaha!E22)/[1]Rozvaha!E22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G22-[1]Rozvaha!F22)/[1]Rozvaha!F22)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H22-[1]Rozvaha!G22)/[1]Rozvaha!G22)*100","v":{"$error":"#DIV/0!"}}]
[9,"Oceňovací rozdíl k nabytému majetku",{"$f":"[1]Rozvaha!D23-[1]Rozvaha!C23","v":0},{"$f":"[1]Rozvaha!E23-[1]Rozvaha!D23","v":0},{"$f":"[1]Rozvaha!F23-[1]Rozvaha!E23","v":0},{"$f":"[1]Rozvaha!G23-[1]Rozvaha!F23","v":21375},{"$f":"[1]Rozvaha!H23-[1]Rozvaha!G23","v":-21375},{"$f":"(([1]Rozvaha!D23-[1]Rozvaha!C23)/[1]Rozvaha!C23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E23-[1]Rozvaha!D23)/[1]Rozvaha!D23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F23-[1]Rozvaha!E23)/[1]Rozvaha!E23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G23-[1]Rozvaha!F23)/[1]Rozvaha!F23)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H23-[1]Rozvaha!G23)/[1]Rozvaha!G23)*100","v":-100}]
["B. III.","Dlouhodobý finanční majetek",{"$f":"[1]Rozvaha!D24-[1]Rozvaha!C24","v":0},{"$f":"[1]Rozvaha!E24-[1]Rozvaha!D24","v":0},{"$f":"[1]Rozvaha!F24-[1]Rozvaha!E24","v":0},{"$f":"[1]Rozvaha!G24-[1]Rozvaha!F24","v":273389},{"$f":"[1]Rozvaha!H24-[1]Rozvaha!G24","v":-273389},{"$f":"(([1]Rozvaha!D24-[1]Rozvaha!C24)/[1]Rozvaha!C24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E24-[1]Rozvaha!D24)/[1]Rozvaha!D24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F24-[1]Rozvaha!E24)/[1]Rozvaha!E24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G24-[1]Rozvaha!F24)/[1]Rozvaha!F24)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H24-[1]Rozvaha!G24)/[1]Rozvaha!G24)*100","v":-100}]
[1,"Podíly v ovládaných a řízených osobách",{"$f":"[1]Rozvaha!D25-[1]Rozvaha!C25","v":0},{"$f":"[1]Rozvaha!E25-[1]Rozvaha!D25","v":0},{"$f":"[1]Rozvaha!F25-[1]Rozvaha!E25","v":0},{"$f":"[1]Rozvaha!G25-[1]Rozvaha!F25","v":273386},{"$f":"[1]Rozvaha!H25-[1]Rozvaha!G25","v":-273386},{"$f":"(([1]Rozvaha!D25-[1]Rozvaha!C25)/[1]Rozvaha!C25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E25-[1]Rozvaha!D25)/[1]Rozvaha!D25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F25-[1]Rozvaha!E25)/[1]Rozvaha!E25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G25-[1]Rozvaha!F25)/[1]Rozvaha!F25)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H25-[1]Rozvaha!G25)/[1]Rozvaha!G25)*100","v":-100}]
[1,"Materiál",{"$f":"[1]Rozvaha!D34-[1]Rozvaha!C34","v":-539},{"$f":"[1]Rozvaha!E34-[1]Rozvaha!D34","v":-678},{"$f":"[1]Rozvaha!F34-[1]Rozvaha!E34","v":-100},{"$f":"[1]Rozvaha!G34-[1]Rozvaha!F34","v":84547},{"$f":"[1]Rozvaha!H34-[1]Rozvaha!G34","v":-83081},{"$f":"(([1]Rozvaha!D34-[1]Rozvaha!C34)/[1]Rozvaha!C34)*100","v":-15.448552593866438},{"$f":"(([1]Rozvaha!E34-[1]Rozvaha!D34)/[1]Rozvaha!D34)*100","v":-22.98305084745763},{"$f":"(([1]Rozvaha!F34-[1]Rozvaha!E34)/[1]Rozvaha!E34)*100","v":-4.401408450704225},{"$f":"(([1]Rozvaha!G34-[1]Rozvaha!F34)/[1]Rozvaha!F34)*100","v":3892.5874769797424},{"$f":"(([1]Rozvaha!H34-[1]Rozvaha!G34)/[1]Rozvaha!G34)*100","v":-95.804840922981128}]
[2,"Nedokončená výroba a polotovary",{"$f":"[1]Rozvaha!D35-[1]Rozvaha!C35","v":-2800},{"$f":"[1]Rozvaha!E35-[1]Rozvaha!D35","v":13029},{"$f":"[1]Rozvaha!F35-[1]Rozvaha!E35","v":-5954},{"$f":"[1]Rozvaha!G35-[1]Rozvaha!F35","v":96267},{"$f":"[1]Rozvaha!H35-[1]Rozvaha!G35","v":-96819},{"$f":"(([1]Rozvaha!D35-[1]Rozvaha!C35)/[1]Rozvaha!C35)*100","v":-47.305288055414771},{"$f":"(([1]Rozvaha!E35-[1]Rozvaha!D35)/[1]Rozvaha!D35)*100","v":417.73004168002564},{"$f":"(([1]Rozvaha!F35-[1]Rozvaha!E35)/[1]Rozvaha!E35)*100","v":-36.871439187515485},{"$f":"(([1]Rozvaha!G35-[1]Rozvaha!F35)/[1]Rozvaha!F35)*100","v":944.3496174220129},{"$f":"(([1]Rozvaha!H35-[1]Rozvaha!G35)/[1]Rozvaha!G35)*100","v":-90.943162284780342}]
[3,"Výrobky",{"$f":"[1]Rozvaha!D36-[1]Rozvaha!C36","v":-13},{"$f":"[1]Rozvaha!E36-[1]Rozvaha!D36","v":-4},{"$f":"[1]Rozvaha!F36-[1]Rozvaha!E36","v":-1},{"$f":"[1]Rozvaha!G36-[1]Rozvaha!F36","v":81243},{"$f":"[1]Rozvaha!H36-[1]Rozvaha!G36","v":-80659},{"$f":"(([1]Rozvaha!D36-[1]Rozvaha!C36)/[1]Rozvaha!C36)*100","v":-54.166666666666664},{"$f":"(([1]Rozvaha!E36-[1]Rozvaha!D36)/[1]Rozvaha!D36)*100","v":-36.363636363636367},{"$f":"(([1]Rozvaha!F36-[1]Rozvaha!E36)/[1]Rozvaha!E36)*100","v":-14.285714285714285},{"$f":"(([1]Rozvaha!G36-[1]Rozvaha!F36)/[1]Rozvaha!F36)*100","v":1354050},{"$f":"(([1]Rozvaha!H36-[1]Rozvaha!G36)/[1]Rozvaha!G36)*100","v":-99.273837216458048}]
[4,"Zvířata",{"$f":"[1]Rozvaha!D37-[1]Rozvaha!C37","v":0},{"$f":"[1]Rozvaha!E37-[1]Rozvaha!D37","v":0},{"$f":"[1]Rozvaha!F37-[1]Rozvaha!E37","v":0},{"$f":"[1]Rozvaha!G37-[1]Rozvaha!F37","v":0},{"$f":"[1]Rozvaha!H37-[1]Rozvaha!G37","v":87},{"$f":"(([1]Rozvaha!D37-[1]Rozvaha!C37)/[1]Rozvaha!C37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E37-[1]Rozvaha!D37)/[1]Rozvaha!D37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F37-[1]Rozvaha!E37)/[1]Rozvaha!E37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G37-[1]Rozvaha!F37)/[1]Rozvaha!F37)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H37-[1]Rozvaha!G37)/[1]Rozvaha!G37)*100","v":{"$error":"#DIV/0!"}}]
[5,"Zboží",{"$f":"[1]Rozvaha!D38-[1]Rozvaha!C38","v":-24},{"$f":"[1]Rozvaha!E38-[1]Rozvaha!D38","v":-92},{"$f":"[1]Rozvaha!F38-[1]Rozvaha!E38","v":-39},{"$f":"[1]Rozvaha!G38-[1]Rozvaha!F38","v":7846},{"$f":"[1]Rozvaha!H38-[1]Rozvaha!G38","v":-8678},{"$f":"(([1]Rozvaha!D38-[1]Rozvaha!C38)/[1]Rozvaha!C38)*100","v":-1.6107382550335572},{"$f":"(([1]Rozvaha!E38-[1]Rozvaha!D38)/[1]Rozvaha!D38)*100","v":-6.2755798090040935},{"$f":"(([1]Rozvaha!F38-[1]Rozvaha!E38)/[1]Rozvaha!E38)*100","v":-2.8384279475982535},{"$f":"(([1]Rozvaha!G38-[1]Rozvaha!F38)/[1]Rozvaha!F38)*100","v":587.71535580524346},{"$f":"(([1]Rozvaha!H38-[1]Rozvaha!G38)/[1]Rozvaha!G38)*100","v":-94.521293976690984}]
[6,"Poskytnuté zálohy na zásoby",{"$f":"[1]Rozvaha!D39-[1]Rozvaha!C39","v":167},{"$f":"[1]Rozvaha!E39-[1]Rozvaha!D39","v":-167},{"$f":"[1]Rozvaha!F39-[1]Rozvaha!E39","v":0},{"$f":"[1]Rozvaha!G39-[1]Rozvaha!F39","v":0},{"$f":"[1]Rozvaha!H39-[1]Rozvaha!G39","v":0},{"$f":"(([1]Rozvaha!D39-[1]Rozvaha!C39)/[1]Rozvaha!C39)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E39-[1]Rozvaha!D39)/[1]Rozvaha!D39)*100","v":-100},{"$f":"(([1]Rozvaha!F39-[1]Rozvaha!E39)/[1]Rozvaha!E39)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G39-[1]Rozvaha!F39)/[1]Rozvaha!F39)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H39-[1]Rozvaha!G39)/[1]Rozvaha!G39)*100","v":{"$error":"#DIV/0!"}}]
["C. II.","Dlouhodobé pohledávky",{"$f":"[1]Rozvaha!D40-[1]Rozvaha!C40","v":57},{"$f":"[1]Rozvaha!E40-[1]Rozvaha!D40","v":23},{"$f":"[1]Rozvaha!F40-[1]Rozvaha!E40","v":-23},{"$f":"[1]Rozvaha!G40-[1]Rozvaha!F40","v":-3},{"$f":"[1]Rozvaha!H40-[1]Rozvaha!G40","v":-5},{"$f":"(([1]Rozvaha!D40-[1]Rozvaha!C40)/[1]Rozvaha!C40)*100","v":1140},{"$f":"(([1]Rozvaha!E40-[1]Rozvaha!D40)/[1]Rozvaha!D40)*100","v":37.096774193548384},{"$f":"(([1]Rozvaha!F40-[1]Rozvaha!E40)/[1]Rozvaha!E40)*100","v":-27.058823529411764},{"$f":"(([1]Rozvaha!G40-[1]Rozvaha!F40)/[1]Rozvaha!F40)*100","v":-4.838709677419355},{"$f":"(([1]Rozvaha!H40-[1]Rozvaha!G40)/[1]Rozvaha!G40)*100","v":-8.4745762711864394}]
[5,"Dlouhodobé poskytnuté zálohy",{"$f":"[1]Rozvaha!D45-[1]Rozvaha!C45","v":57},{"$f":"[1]Rozvaha!E45-[1]Rozvaha!D45","v":23},{"$f":"[1]Rozvaha!F45-[1]Rozvaha!E45","v":-23},{"$f":"[1]Rozvaha!G45-[1]Rozvaha!F45","v":-3},{"$f":"[1]Rozvaha!H45-[1]Rozvaha!G45","v":-5},{"$f":"(([1]Rozvaha!D45-[1]Rozvaha!C45)/[1]Rozvaha!C45)*100","v":1140},{"$f":"(([1]Rozvaha!E45-[1]Rozvaha!D45)/[1]Rozvaha!D45)*100","v":37.096774193548384},{"$f":"(([1]Rozvaha!F45-[1]Rozvaha!E45)/[1]Rozvaha!E45)*100","v":-27.058823529411764},{"$f":"(([1]Rozvaha!G45-[1]Rozvaha!F45)/[1]Rozvaha!F45)*100","v":-4.838709677419355},{"$f":"(([1]Rozvaha!H45-[1]Rozvaha!G45)/[1]Rozvaha!G45)*100","v":-8.4745762711864394}]
["C. III.","Krátkodobé pohledávky",{"$f":"[1]Rozvaha!D49-[1]Rozvaha!C49","v":-8101},{"$f":"[1]Rozvaha!E49-[1]Rozvaha!D49","v":5042},{"$f":"[1]Rozvaha!F49-[1]Rozvaha!E49","v":1343},{"$f":"[1]Rozvaha!G49-[1]Rozvaha!F49","v":64823},{"$f":"[1]Rozvaha!H49-[1]Rozvaha!G49","v":-38502},{"$f":"(([1]Rozvaha!D49-[1]Rozvaha!C49)/[1]Rozvaha!C49)*100","v":-18.338426711941143},{"$f":"(([1]Rozvaha!E49-[1]Rozvaha!D49)/[1]Rozvaha!D49)*100","v":13.976825414425903},{"$f":"(([1]Rozvaha!F49-[1]Rozvaha!E49)/[1]Rozvaha!E49)*100","v":3.2663683237669034},{"$f":"(([1]Rozvaha!G49-[1]Rozvaha!F49)/[1]Rozvaha!F49)*100","v":152.67198944864458},{"$f":"(([1]Rozvaha!H49-[1]Rozvaha!G49)/[1]Rozvaha!G49)*100","v":-35.888592680971641}]
[1,"Pohledávky z obchodních vztahů (z obchodního styku)",{"$f":"[1]Rozvaha!D50-[1]Rozvaha!C50","v":-3043},{"$f":"[1]Rozvaha!E50-[1]Rozvaha!D50","v":2409},{"$f":"[1]Rozvaha!F50-[1]Rozvaha!E50","v":1701},{"$f":"[1]Rozvaha!G50-[1]Rozvaha!F50","v":-3401},{"$f":"[1]Rozvaha!H50-[1]Rozvaha!G50","v":32138},{"$f":"(([1]Rozvaha!D50-[1]Rozvaha!C50)/[1]Rozvaha!C50)*100","v":-7.9034855332190537},{"$f":"(([1]Rozvaha!E50-[1]Rozvaha!D50)/[1]Rozvaha!D50)*100","v":6.793761809413688},{"$f":"(([1]Rozvaha!F50-[1]Rozvaha!E50)/[1]Rozvaha!E50)*100","v":4.4919192986162457},{"$f":"(([1]Rozvaha!G50-[1]Rozvaha!F50)/[1]Rozvaha!F50)*100","v":-8.5951123354140879},{"$f":"(([1]Rozvaha!H50-[1]Rozvaha!G50)/[1]Rozvaha!G50)*100","v":88.857553638575538}]
[null,"Pohledávky -ostatní",{"$f":"[1]Rozvaha!D53-[1]Rozvaha!C53","v":0},{"$f":"[1]Rozvaha!E53-[1]Rozvaha!D53","v":0},{"$f":"[1]Rozvaha!F53-[1]Rozvaha!E53","v":0},{"$f":"[1]Rozvaha!G53-[1]Rozvaha!F53","v":0},{"$f":"[1]Rozvaha!H53-[1]Rozvaha!G53","v":474},{"$f":"(([1]Rozvaha!D53-[1]Rozvaha!C53)/[1]Rozvaha!C53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E53-[1]Rozvaha!D53)/[1]Rozvaha!D53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F53-[1]Rozvaha!E53)/[1]Rozvaha!E53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G53-[1]Rozvaha!F53)/[1]Rozvaha!F53)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!H53-[1]Rozvaha!G53)/[1]Rozvaha!G53)*100","v":{"$error":"#DIV/0!"}}]
[6,"Stát - daňové pohledávky",{"$f":"[1]Rozvaha!D56-[1]Rozvaha!C56","v":-1789},{"$f":"[1]Rozvaha!E56-[1]Rozvaha!D56","v":2217},{"$f":"[1]Rozvaha!F56-[1]Rozvaha!E56","v":-1821},{"$f":"[1]Rozvaha!G56-[1]Rozvaha!F56","v":70418},{"$f":"[1]Rozvaha!H56-[1]Rozvaha!G56","v":-70814},{"$f":"(([1]Rozvaha!D56-[1]Rozvaha!C56)/[1]Rozvaha!C56)*100","v":-100},{"$f":"(([1]Rozvaha!E56-[1]Rozvaha!D56)/[1]Rozvaha!D56)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F56-[1]Rozvaha!E56)/[1]Rozvaha!E56)*100","v":-82.138024357239516},{"$f":"(([1]Rozvaha!G56-[1]Rozvaha!F56)/[1]Rozvaha!F56)*100","v":17782.323232323233},{"$f":"(([1]Rozvaha!H56-[1]Rozvaha!G56)/[1]Rozvaha!G56)*100","v":-100}]
[7,"Krátkodobé poskytnuté zálohy",{"$f":"[1]Rozvaha!D57-[1]Rozvaha!C57","v":-3235},{"$f":"[1]Rozvaha!E57-[1]Rozvaha!D57","v":171},{"$f":"[1]Rozvaha!F57-[1]Rozvaha!E57","v":95},{"$f":"[1]Rozvaha!G57-[1]Rozvaha!F57","v":-694},{"$f":"[1]Rozvaha!H57-[1]Rozvaha!G57","v":288},{"$f":"(([1]Rozvaha!D57-[1]Rozvaha!C57)/[1]Rozvaha!C57)*100","v":-84.841332284290587},{"$f":"(([1]Rozvaha!E57-[1]Rozvaha!D57)/[1]Rozvaha!D57)*100","v":29.584775086505189},{"$f":"(([1]Rozvaha!F57-[1]Rozvaha!E57)/[1]Rozvaha!E57)*100","v":12.683578104138851},{"$f":"(([1]Rozvaha!G57-[1]Rozvaha!F57)/[1]Rozvaha!F57)*100","v":-82.227488151658761},{"$f":"(([1]Rozvaha!H57-[1]Rozvaha!G57)/[1]Rozvaha!G57)*100","v":192}]
[8,"Dohadné účty aktivní",{"$f":"[1]Rozvaha!D58-[1]Rozvaha!C58","v":0},{"$f":"[1]Rozvaha!E58-[1]Rozvaha!D58","v":0},{"$f":"[1]Rozvaha!F58-[1]Rozvaha!E58","v":355},{"$f":"[1]Rozvaha!G58-[1]Rozvaha!F58","v":-240},{"$f":"[1]Rozvaha!H58-[1]Rozvaha!G58","v":-115},{"$f":"(([1]Rozvaha!D58-[1]Rozvaha!C58)/[1]Rozvaha!C58)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!E58-[1]Rozvaha!D58)/[1]Rozvaha!D58)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!F58-[1]Rozvaha!E58)/[1]Rozvaha!E58)*100","v":{"$error":"#DIV/0!"}},{"$f":"(([1]Rozvaha!G58-[1]Rozvaha!F58)/[1]Rozvaha!F58)*100","v":-67.605633802816897},{"$f":"(([1]Rozvaha!H58-[1]Rozvaha!G58)/[1]Rozvaha!G58)*100","v":-100}]
[9,"Jiné pohledávky",{"$f":"[1]Rozvaha!D59-[1]Rozvaha!C59","v":-34},{"$f":"[1]Rozvaha!E59-[1]Rozvaha!D59","v":245},{"$f":"[1]Rozvaha!F59-[1]Rozvaha!E59","v":1013},{"$f":"[1]Rozvaha!G59-[1]Rozvaha!F59","v":-1260},{"$f":"[1]Rozvaha!H59-[1]Rozvaha!G59","v":1},{"$f":"(([1]Rozvaha!D59-[1]Rozvaha!C59)/[1]Rozvaha!C59)*100","v":-47.887323943661968},{"$f":"(([1]Rozvaha!E59-[1]Rozvaha!D59)/[1]Rozvaha!D59)*100","v":662.16216216216219},{"$f":"(([1]Rozvaha!F59-[1]Rozvaha!E59)/[1]Rozvaha!E59)*100","v":359.21985815602835},{"$f":"(([1]Rozvaha!G59-[1]Rozvaha!F59)/[1]Rozvaha!F59)*100","v":-97.297297297297305},{"$f":"(([1]Rozvaha!H59-[1]Rozvaha!G59)/[1]Rozvaha!G59)*100","v":2.8571428571428572}]
["C. IV.","Finanční majetek",{"$f":"[1]Rozvaha!D60-[1]Rozvaha!C60","v":-7311},{"$f":"[1]Rozvaha!E60-[1]Rozvaha!D60","v":-15312},{"$f":"[1]Rozvaha!F60-[1]Rozvaha!E60","v":4726},{"$f":"[1]Rozvaha!G60-[1]Rozvaha!F60","v":-2653},{"$f":"[1]Rozvaha!H60-[1]Rozvaha!G60","v":1569},{"$f":"(([1]Rozvaha!D60-[1]Rozvaha!C60)/[1]Rozvaha!C60)*100","v":-27.474633596392334},{"$f":"(([1]Rozvaha!E60-[1]Rozvaha!D60)/[1]Rozvaha!D60)*100","v":-79.340898492149847},{"$f":"(([1]Rozvaha!F60-[1]Rozvaha!E60)/[1]Rozvaha!E60)*100","v":118.53523952846751},{"$f":"(([1]Rozvaha!G60-[1]Rozvaha!F60)/[1]Rozvaha!F60)*100","v":-30.448754734305062},{"$f":"(([1]Rozvaha!H60-[1]Rozvaha!G60)/[1]Rozvaha!G60)*100","v":25.89108910891089}]
[1,"Peníze",{"$f":"[1]Rozvaha!D61-[1]Rozvaha!C61","v":37},{"$f":"[1]Rozvaha!E61-[1]Rozvaha!D61","v":-104},{"$f":"[1]Rozvaha!F61-[1]Rozvaha!E61","v":-121},{"$f":"[1]Rozvaha!G61-[1]Rozvaha!F61","v":86},{"$f":"[1]Rozvaha!H61-[1]Rozvaha!G61","v":-37},{"$f":"(([1]Rozvaha!D61-[1]Rozvaha!C61)/[1]Rozvaha!C61)*100","v":7.312252964426877},{"$f":"(([1]Rozvaha!E61-[1]Rozvaha!D61)/[1]Rozvaha!D61)*100","v":-19.152854511970535},{"$f":"(([1]Rozvaha!F61-[1]Rozvaha!E61)/[1]Rozvaha!E61)*100","v":-27.562642369020502},{"$f":"(([1]Rozvaha!G61-[1]Rozvaha!F61)/[1]Rozvaha!F61)*100","v":27.044025157232703},{"$f":"(([1]Rozvaha!H61-[1]Rozvaha!G61)/[1]Rozvaha!G61)*100","v":-9.1584158415841586}]
[2,"Účty v bankách",{"$f":"[1]Rozvaha!D62-[1]Rozvaha!C62","v":-7348},{"$f":"[1]Rozvaha!E62-[1]Rozvaha!D62","v":-15208},{"$f":"[1]Rozvaha!F62-[1]Rozvaha!E62","v":5847},{"$f":"[1]Rozvaha!G62-[1]Rozvaha!F62","v":-3739},{"$f":"[1]Rozvaha!H62-[1]Rozvaha!G62","v":1606},{"$f":"(([1]Rozvaha!D62-[1]Rozvaha!C62)/[1]Rozvaha!C62)*100","v":-28.148942690775357},{"$f":"(([1]Rozvaha!E62-[1]Rozvaha!D62)/[1]Rozvaha!D62)*100","v":-81.083386649605458},{"$f":"(([1]Rozvaha!F62-[1]Rozvaha!E62)/[1]Rozvaha!E62)*100","v":164.79706877113867},{"$f":"(([1]Rozvaha!G62-[1]Rozvaha!F62)/[1]Rozvaha!F62)*100","v":-39.797764768493884},{"$f":"(([1]Rozvaha!H62-[1]Rozvaha!G62)/[1]Rozvaha!G62)*100","v":28.394625176803395}]
["D. I.","Časové rozlišení",{"$f":"[1]Rozvaha!D65-[1]Rozvaha!C65","v":23},{"$f":"[1]Rozvaha!E65-[1]Rozvaha!D65","v":185},{"$f":"[1]Rozvaha!F65-[1]Rozvaha!E65","v":-10},{"$f":"[1]Rozvaha!G65-[1]Rozvaha!F65","v":2387},{"$f":"[1]Rozvaha!H65-[1]Rozvaha!G65","v":-2783},{"$f":"(([1]Rozvaha!D65-[1]Rozvaha!C65)/[1]Rozvaha!C65)*100","v":5.7071960297766751},{"$f":"(([1]Rozvaha!E65-[1]Rozvaha!D65)/[1]Rozvaha!D65)*100","v":43.42723004694836},{"$f":"(([1]Rozvaha!F65-[1]Rozvaha!E65)/[1]Rozvaha!E65)*100","v":-1.6366612111292964},{"$f":"(([1]Rozvaha!G65-[1]Rozvaha!F65)/[1]Rozvaha!F65)*100","v":397.17138103161398},{"$f":"(([1]Rozvaha!H65-[1]Rozvaha!G65)/[1]Rozvaha!G65)*100","v":-93.13922356091031}]
[1,"Náklady příštích období",{"$f":"[1]Rozvaha!D66-[1]Rozvaha!C66","v":24},{"$f":"[1]Rozvaha!E66-[1]Rozvaha!D66","v":162},{"$f":"[1]Rozvaha!F66-[1]Rozvaha!E66","v":-58},{"$f":"[1]Rozvaha!G66-[1]Rozvaha!F66","v":2397},{"$f":"[1]Rozvaha!H66-[1]Rozvaha!G66","v":-2726},{"$f":"(([1]Rozvaha!D66-[1]Rozvaha!C66)/[1]Rozvaha!C66)*100","v":6},{"$f":"(([1]Rozvaha!E66-[1]Rozvaha!D66)/[1]Rozvaha!D66)*100","v":38.20754716981132},{"$f":"(([1]Rozvaha!F66-[1]Rozvaha!E66)/[1]Rozvaha!E66)*100","v":-9.8976109215017072},{"$f":"(([1]Rozvaha!G66-[1]Rozvaha!F66)/[1]Rozvaha!F66)*100","v":453.97727272727275},{"$f":"(([1]Rozvaha!H66-[1]Rozvaha!G66)/[1]Rozvaha!G66)*100","v":-93.196581196581192}]
[3,"Příjmy příštích období",{"$f":"[1]Rozvaha!D68-[1]Rozvaha!C68","v":-1},{"$f":"[1]Rozvaha!E68-[1]Rozvaha!D68","v":23},{"$f":"[1]Rozvaha!F68-[1]Rozvaha!E68","v":48},{"$f":"[1]Rozvaha!G68-[1]Rozvaha!F68","v":-10},{"$f":"[1]Rozvaha!H68-[1]Rozvaha!G68","v":-57},{"$f":"(([1]Rozvaha!D68-[1]Rozvaha!C68)/[1]Rozvaha!C68)*100","v":-33.333333333333329},{"$f":"(([1]Rozvaha!E68-[1]Rozvaha!D68)/[1]Rozvaha!D68)*100","v":1150},{"$f":"(([1]Rozvaha!F68-[1]Rozvaha!E68)/[1]Rozvaha!E68)*100","v":192},{"$f":"(([1]Rozvaha!G68-[1]Rozvaha!F68)/[1]Rozvaha!F68)*100","v":-13.698630136986301},{"$f":"(([1]Rozvaha!H68-[1]Rozvaha!G68)/[1]Rozvaha!G68)*100","v":-90.476190476190482}]
[]
[]
[]
[null,null,"Absolútna zmena",null,null,null,null,"Percentuálna zmena"]
[null,"PASIVA","2011-2012","2012-2013","2013-2014","2014-2015","2015-2016","2011-2012","2012-2013","2013-2014","2014-2015","2015-2016"]
[null,"PASIVA CELKEM",-19028,990,-969,689956,-667318,-20.214596834165516,1.3182072381561079,-1.2734584450402144,918.43509976971109,-87.222103861169899]
["A.","Vlastní kapitál",-11366,-6116,101,379733,-360166,-17.992718062371381,-11.806038143772682,0.22106461215198736,829.31053309746881,-84.640982134883743]
["A. I.","Základní kapitál",0,0,0,406104,-400118,0,0,0,10117.189835575486,-97.561677370903013]
["B.","Cizí zdroje",2839,2503,-1068,316411,-312107,16.409456100803421,12.428003972194638,-4.7166894846089296,1466.5631517960601,-92.343173977620381]
["B. II.","Dlouhodobé závazky",7,3,-1,2748,-2809,1.5118790496760259,0.63829787234042545,-0.21141649048625794,582.20338983050851,-87.23602484472049]
["B. III.","Krátkodobé závazky",2832,2500,-1067,313663,-309298,16.819099655541038,12.709710218607015,-4.8128101037437974,1486.3431739563096,-92.392297903610284]
[1,"Závazky z obchodních vztahů",4863,-1781,1501,319213,-319312,98.341759352881695,-18.158646003262643,18.699389560234209,3350.2623845507978,-97.131784596384392]
[5,"Závazky k zaměstnancům",64,-138,321,-457,84,2.002503128911139,-4.2331288343558278,10.281870595771942,-13.273308161487074,2.8131279303415941]
[6,"Závazky ze sociálního a zdravotního zabezpečení",-164,22,200,-216,-20,-8.7048832271762198,1.2790697674418605,11.481056257175661,-11.122554067971164,-1.1587485515643106]
[7,"Stát - daňové závazky a dotace",728,-613,2161,-4191,4593,25.348189415041784,-17.027777777777779,72.346836290592563,-81.410256410256409,479.93730407523509]

{"sheet":"Vertikálna analýza","index":7,"n_rows":126,"n_cols":8,"rows_kept":126,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[0,7,1,7],[0,6,1,6],[0,5,1,5],[0,4,1,4],[0,3,1,3],[0,2,1,2]]}
[null,"AKTIVA",2011,2012,2013,2014,2015,2016]
[]
[null,"AKTIVA CELKEM",{"$f":"(Rozvaha!C2/Rozvaha!C2)*100","v":100},{"$f":"(Rozvaha!D2/Rozvaha!D2)*100","v":100},{"$f":"(Rozvaha!E2/Rozvaha!E2)*100","v":100},{"$f":"(Rozvaha!F2/Rozvaha!F2)*100","v":100},{"$f":"(Rozvaha!G2/Rozvaha!G2)*100","v":100},{"$f":"(Rozvaha!H2/Rozvaha!H2)*100","v":100}]
["A.","Pohledávky za upsaný vlastní kapitál",{"$f":"(Rozvaha!C3/Rozvaha!C2)*100","v":0},{"$f":"(Rozvaha!D3/Rozvaha!D2)*100","v":0},{"$f":"(Rozvaha!E3/Rozvaha!E2)*100","v":0},{"$f":"(Rozvaha!F3/Rozvaha!F2)*100","v":0},{"$f":"(Rozvaha!G3/Rozvaha!G2)*100","v":0},{"$f":"(Rozvaha!H3/Rozvaha!H2)*100","v":0}]
["B.","Stálá aktiva",{"$f":"Rozvaha!C4/Rozvaha!C2*100","v":12.764262190587486},{"$f":"Rozvaha!D4/Rozvaha!D2*100","v":15.349790950973343},{"$f":"Rozvaha!E4/Rozvaha!E2*100","v":13.788571728959681},{"$f":"Rozvaha!F4/Rozvaha!F2*100","v":12.753750515820721},{"$f":"Rozvaha!G4/Rozvaha!G2*100","v":47.717948081178548},{"$f":"Rozvaha!H4/Rozvaha!H2*100","v":7.3884268777938038}]
["B. I.","Dlouhodobý nehmotný majetek",{"$f":"Rozvaha!C5/Rozvaha!C2*100","v":4.4619143737384466E-2},{"$f":"Rozvaha!D5/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E5/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F5/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G5/Rozvaha!G2*100","v":2.3764866111865572},{"$f":"Rozvaha!H5/Rozvaha!H2*100","v":0}]
[1,"Zřizovací výdaje",{"$f":"Rozvaha!C6/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D6/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E6/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F6/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G6/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H6/Rozvaha!H2*100","v":0}]
[2,"Nehmotné výsledky výzkumu a vývoje",{"$f":"Rozvaha!C7/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D7/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E7/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F7/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G7/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H7/Rozvaha!H2*100","v":0}]
[3,"Software",{"$f":"Rozvaha!C8/Rozvaha!C2*100","v":4.4619143737384466E-2},{"$f":"Rozvaha!D8/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E8/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F8/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G8/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H8/Rozvaha!H2*100","v":0}]
[4,"Ocenitená práva",{"$f":"Rozvaha!C9/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D9/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E9/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F9/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G9/Rozvaha!G2*100","v":2.3764866111865572},{"$f":"Rozvaha!H9/Rozvaha!H2*100","v":0}]
[5,"Goodwill",{"$f":"Rozvaha!C10/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D10/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E10/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F10/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G10/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H10/Rozvaha!H2*100","v":0}]
[6,"Jiný dlouhodobý nehmotný majetek",{"$f":"Rozvaha!C11/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D11/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E11/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F11/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G11/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H11/Rozvaha!H2*100","v":0}]
[7,"Nedokončený dlouhodobý nehmotný majetek",{"$f":"Rozvaha!C12/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D12/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E12/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F12/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G12/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H12/Rozvaha!H2*100","v":0}]
[8,"Poskytnuté zálohy na dlouhodobý nehmotný majetek",{"$f":"Rozvaha!C13/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D13/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E13/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F13/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G13/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H13/Rozvaha!H2*100","v":0}]
["B. II.","Dlouhodobý hmotný majetek",{"$f":"Rozvaha!C14/Rozvaha!C2*100","v":12.719643046850102},{"$f":"Rozvaha!D14/Rozvaha!D2*100","v":15.349790950973343},{"$f":"Rozvaha!E14/Rozvaha!E2*100","v":13.788571728959681},{"$f":"Rozvaha!F14/Rozvaha!F2*100","v":12.753750515820721},{"$f":"Rozvaha!G14/Rozvaha!G2*100","v":9.6084195226898128},{"$f":"Rozvaha!H14/Rozvaha!H2*100","v":7.3884268777938038}]
[1,"Pozemky",{"$f":"Rozvaha!C15/Rozvaha!C2*100","v":1.7019016254116646},{"$f":"Rozvaha!D15/Rozvaha!D2*100","v":2.1330989853798834},{"$f":"Rozvaha!E15/Rozvaha!E2*100","v":2.1053461599116861},{"$f":"Rozvaha!F15/Rozvaha!F2*100","v":2.1325026955792503},{"$f":"Rozvaha!G15/Rozvaha!G2*100","v":0.20939014141023343},{"$f":"Rozvaha!H15/Rozvaha!H2*100","v":8.3284745450639832}]
[2,"Stavby",{"$f":"Rozvaha!C16/Rozvaha!C2*100","v":8.6263677892276647},{"$f":"Rozvaha!D16/Rozvaha!D2*100","v":11.13552235626215},{"$f":"Rozvaha!E16/Rozvaha!E2*100","v":10.325658413499449},{"$f":"Rozvaha!F16/Rozvaha!F2*100","v":9.7879477656643115},{"$f":"Rozvaha!G16/Rozvaha!G2*100","v":0.92081994147009649},{"$f":"Rozvaha!H16/Rozvaha!H2*100","v":1.6386902752631418}]
[3,"Samostatné movité věci a soubory movitých věcí",{"$f":"Rozvaha!C17/Rozvaha!C2*100","v":2.3531286518644428},{"$f":"Rozvaha!D17/Rozvaha!D2*100","v":2.0319032782083033},{"$f":"Rozvaha!E17/Rozvaha!E2*100","v":1.3102560058876098},{"$f":"Rozvaha!F17/Rozvaha!F2*100","v":0.78404749544081043},{"$f":"Rozvaha!G17/Rozvaha!G2*100","v":2.3196297375826549},{"$f":"Rozvaha!H17/Rozvaha!H2*100","v":6.6897842698008416}]
[4,"Pěstitelské celky trvalých porostů",{"$f":"Rozvaha!C18/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D18/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E18/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F18/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G18/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H18/Rozvaha!H2*100","v":0.50838268839312206}]
[5,"Základní stádo a tažná zvířata",{"$f":"Rozvaha!C19/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D19/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E19/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F19/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G19/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H19/Rozvaha!H2*100","v":0}]
[6,"Jiný dlouhodobý hmotný majetek",{"$f":"Rozvaha!C20/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D20/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E20/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F20/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G20/Rozvaha!G2*100","v":3.3647505682419725},{"$f":"Rozvaha!H20/Rozvaha!H2*100","v":-1.4484303556633014}]
[7,"Nedokončený dlouhodobý hmotný majetek",{"$f":"Rozvaha!C21/Rozvaha!C2*100","v":3.8244980346329546E-2},{"$f":"Rozvaha!D21/Rozvaha!D2*100","v":4.9266331123006046E-2},{"$f":"Rozvaha!E21/Rozvaha!E2*100","v":4.731114966093676E-2},{"$f":"Rozvaha!F21/Rozvaha!F2*100","v":4.9252559136349718E-2},{"$f":"Rozvaha!G21/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H21/Rozvaha!H2*100","v":0}]
[8,"Poskytnuté zálohy na dlouhodobý hmotný majetek",{"$f":"Rozvaha!C22/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D22/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E22/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F22/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G22/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H22/Rozvaha!H2*100","v":-1.4484303556633014}]
[9,"Oceňovací rozdíl k nabytému majetku",{"$f":"Rozvaha!C23/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D23/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E23/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F23/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G23/Rozvaha!G2*100","v":2.7938291339848562},{"$f":"Rozvaha!H23/Rozvaha!H2*100","v":0}]
["B. III.","Dlouhodobý finanční majetek",{"$f":"Rozvaha!C24/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D24/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E24/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F24/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G24/Rozvaha!G2*100","v":35.733434063671851},{"$f":"Rozvaha!H24/Rozvaha!H2*100","v":0}]
[1,"Podíly v ovládaných a řízených osobách",{"$f":"Rozvaha!C25/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D25/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E25/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F25/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G25/Rozvaha!G2*100","v":35.733041947302176},{"$f":"Rozvaha!H25/Rozvaha!H2*100","v":0}]
[2,"Podíly v účetních jednotkách podstatným vlivem",{"$f":"Rozvaha!C26/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D26/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E26/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F26/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G26/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H26/Rozvaha!H2*100","v":0}]
[3,"Ostatní dlouhodobé cenné papíry a podíly (vklady)",{"$f":"Rozvaha!C27/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D27/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E27/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F27/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G27/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H27/Rozvaha!H2*100","v":0}]
[4,"Půjčky a úvěry - ovládající a řídící osoba, podstatný vliv",{"$f":"Rozvaha!C28/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D28/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E28/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F28/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G28/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H28/Rozvaha!H2*100","v":0}]
[5,"Jiný dlouhodobý finanční majetek",{"$f":"Rozvaha!C29/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D29/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E29/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F29/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G29/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H29/Rozvaha!H2*100","v":0}]
[6,"Pořizovaný dlouhodobý finanční majetek",{"$f":"Rozvaha!C30/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D30/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E30/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F30/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G30/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H30/Rozvaha!H2*100","v":0}]
[null,null,{"$f":"Rozvaha!C31/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D31/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E31/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F31/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G31/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H31/Rozvaha!H2*100","v":0}]
[null,null,{"$f":"Rozvaha!C32/Rozvaha!C2*100","v":86.80760650164666},{"$f":"Rozvaha!D32/Rozvaha!D2*100","v":84.082980479880703},{"$f":"Rozvaha!E32/Rozvaha!E2*100","v":85.408452925406081},{"$f":"Rozvaha!F32/Rozvaha!F2*100","v":86.446228185775325},{"$f":"Rozvaha!G32/Rozvaha!G2*100","v":51.891504014618093},{"$f":"Rozvaha!H32/Rozvaha!H2*100","v":92.401878049528946}]
[null,null,{"$f":"Rozvaha!C33/Rozvaha!C2*100","v":11.603102092850314},{"$f":"Rozvaha!D33/Rozvaha!D2*100","v":10.270032755452585},{"$f":"Rozvaha!E33/Rozvaha!E2*100","v":26.022446512116908},{"$f":"Rozvaha!F33/Rozvaha!F2*100","v":18.246076434647179},{"$f":"Rozvaha!G33/Rozvaha!G2*100","v":37.069374535178717},{"$f":"Rozvaha!H33/Rozvaha!H2*100","v":14.187661746504229}]
[1,"Materiál",{"$f":"Rozvaha!C34/Rozvaha!C2*100","v":3.7065760118984379},{"$f":"Rozvaha!D34/Rozvaha!D2*100","v":3.9279912652126443},{"$f":"Rozvaha!E34/Rozvaha!E2*100","v":2.9858592230457868},{"$f":"Rozvaha!F34/Rozvaha!F2*100","v":2.8912583363284212},{"$f":"Rozvaha!G34/Rozvaha!G2*100","v":11.334646487486912},{"$f":"Rozvaha!H34/Rozvaha!H2*100","v":3.7213203629259111}]
[2,"Nedokončená výroba a polotovary",{"$f":"Rozvaha!C35/Rozvaha!C2*100","v":6.2881121852756818},{"$f":"Rozvaha!D35/Rozvaha!D2*100","v":4.1530185614231305},{"$f":"Rozvaha!E35/Rozvaha!E2*100","v":21.221679020133521},{"$f":"Rozvaha!F35/Rozvaha!F2*100","v":13.569745617187811},{"$f":"Rozvaha!G35/Rozvaha!G2*100","v":13.915033610908154},{"$f":"Rozvaha!H35/Rozvaha!H2*100","v":9.8628287353852766}]
[3,"Výrobky",{"$f":"Rozvaha!C36/Rozvaha!C2*100","v":2.5496653564219696E-2},{"$f":"Rozvaha!D36/Rozvaha!D2*100","v":1.4646747090623418E-2},{"$f":"Rozvaha!E36/Rozvaha!E2*100","v":9.1993902118488145E-3},{"$f":"Rozvaha!F36/Rozvaha!F2*100","v":7.986901481570224E-3},{"$f":"Rozvaha!G36/Rozvaha!G2*100","v":10.619687640099912},{"$f":"Rozvaha!H36/Rozvaha!H2*100","v":0.60351264819304218}]
[4,"Zvířata",{"$f":"Rozvaha!C37/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D37/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E37/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F37/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G37/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H37/Rozvaha!H2*100","v":8.8992543038635047E-2}]
[5,"Zboží",{"$f":"Rozvaha!C38/Rozvaha!C2*100","v":1.5829172421119728},{"$f":"Rozvaha!D38/Rozvaha!D2*100","v":1.9520119304412664},{"$f":"Rozvaha!E38/Rozvaha!E2*100","v":1.8057088787257529},{"$f":"Rozvaha!F38/Rozvaha!F2*100","v":1.7770855796493752},{"$f":"Rozvaha!G38/Rozvaha!G2*100","v":1.2000067966837411},{"$f":"Rozvaha!H38/Rozvaha!H2*100","v":0.51452010515440716}]
[6,"Poskytnuté zálohy na zásoby",{"$f":"Rozvaha!C39/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D39/Rozvaha!D2*100","v":0.22236425128491916},{"$f":"Rozvaha!E39/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F39/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G39/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H39/Rozvaha!H2*100","v":0}]
["C. II.","Dlouhodobé pohledávky",{"$f":"Rozvaha!C40/Rozvaha!C2*100","v":5.3118028258791038E-3},{"$f":"Rozvaha!D40/Rozvaha!D2*100","v":8.2554392692604728E-2},{"$f":"Rozvaha!E40/Rozvaha!E2*100","v":0.11170688114387846},{"$f":"Rozvaha!F40/Rozvaha!F2*100","v":8.2531315309558984E-2},{"$f":"Rozvaha!G40/Rozvaha!G2*100","v":7.7116219370810075E-3},{"$f":"Rozvaha!H40/Rozvaha!H2*100","v":5.5236750851566575E-2}]
[1,"Pohledávky z obchodních vztahů (z obchodního styku)",{"$f":"Rozvaha!C41/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D41/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E41/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F41/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G41/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H41/Rozvaha!H2*100","v":0}]
[2,"Pohledávky - ovládající a řídící osoba",{"$f":"Rozvaha!C42/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D42/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E42/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F42/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G42/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H42/Rozvaha!H2*100","v":0}]
[3,"Pohledávky - podstatný vliv",{"$f":"Rozvaha!C43/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D43/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E43/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F43/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G43/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H43/Rozvaha!H2*100","v":0}]
[4,"Pohledávky za společníky, členy družstva a za účastníky sdružení",{"$f":"Rozvaha!C44/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D44/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E44/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F44/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G44/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H44/Rozvaha!H2*100","v":0}]
[5,"Dlouhodobé poskytnuté zálohy",{"$f":"Rozvaha!C45/Rozvaha!C2*100","v":5.3118028258791038E-3},{"$f":"Rozvaha!D45/Rozvaha!D2*100","v":8.2554392692604728E-2},{"$f":"Rozvaha!E45/Rozvaha!E2*100","v":0.11170688114387846},{"$f":"Rozvaha!F45/Rozvaha!F2*100","v":8.2531315309558984E-2},{"$f":"Rozvaha!G45/Rozvaha!G2*100","v":7.7116219370810075E-3},{"$f":"Rozvaha!H45/Rozvaha!H2*100","v":5.5236750851566575E-2}]
[6,"Dohadné účty aktivní",{"$f":"Rozvaha!C46/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D46/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E46/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F46/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G46/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H46/Rozvaha!H2*100","v":0}]
[7,"Jiné pohledávky",{"$f":"Rozvaha!C47/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D47/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E47/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F47/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G47/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H47/Rozvaha!H2*100","v":0}]
[8,"Odložená daňová pohledávka",{"$f":"Rozvaha!C48/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D48/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E48/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F48/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G48/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H48/Rozvaha!H2*100","v":0}]
["C. III.","Krátkodobé pohledávky",{"$f":"Rozvaha!C49/Rozvaha!C2*100","v":46.929777966641879},{"$f":"Rozvaha!D49/Rozvaha!D2*100","v":48.033341322468111},{"$f":"Rozvaha!E49/Rozvaha!E2*100","v":54.03458970719656},{"$f":"Rozvaha!F49/Rozvaha!F2*100","v":56.519308334331697},{"$f":"Rozvaha!G49/Rozvaha!G2*100","v":14.022342790744485},{"$f":"Rozvaha!H49/Rozvaha!H2*100","v":70.355254140199051}]
[1,"Pohledávky z obchodních vztahů (z obchodního styku)",{"$f":"Rozvaha!C50/Rozvaha!C2*100","v":40.903006480399448},{"$f":"Rozvaha!D50/Rozvaha!D2*100","v":47.214455007855982},{"$f":"Rozvaha!E50/Rozvaha!E2*100","v":49.7660726488987},{"$f":"Rozvaha!F50/Rozvaha!F2*100","v":52.672284120708703},{"$f":"Rozvaha!G50/Rozvaha!G2*100","v":4.7273549528872181},{"$f":"Rozvaha!H50/Rozvaha!H2*100","v":69.870398216057524}]
[2,"Pohledávky - ovládající a řídící osoba",{"$f":"Rozvaha!C51/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D51/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E51/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F51/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G51/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H51/Rozvaha!H2*100","v":0}]
[3,"Pohledávky - podstatný vliv",{"$f":"Rozvaha!C52/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D52/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E52/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F52/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G52/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H52/Rozvaha!H2*100","v":0}]
[null,"Pohledávky -ostatní",{"$f":"Rozvaha!C53/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D53/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E53/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F53/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G53/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H53/Rozvaha!H2*100","v":0.48485592414152884}]
[4,"Pohledávky za společníky, členy družstva a za účastníky sdružení",{"$f":"Rozvaha!C54/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D54/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E54/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F54/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G54/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H54/Rozvaha!H2*100","v":0}]
[5,"Sociální zabezpečení (a zdravotní pojištění)",{"$f":"Rozvaha!C55/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D55/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E55/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F55/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G55/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H55/Rozvaha!H2*100","v":0}]
[6,"Stát - daňové pohledávky",{"$f":"Rozvaha!C56/Rozvaha!C2*100","v":1.9005630510995433},{"$f":"Rozvaha!D56/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E56/Rozvaha!E2*100","v":2.9135782999526887},{"$f":"Rozvaha!F56/Rozvaha!F2*100","v":0.52713549778363478},{"$f":"Rozvaha!G56/Rozvaha!G2*100","v":9.2557762008890592},{"$f":"Rozvaha!H56/Rozvaha!H2*100","v":0}]
[7,"Krátkodobé poskytnuté zálohy",{"$f":"Rozvaha!C57/Rozvaha!C2*100","v":4.050780835015404},{"$f":"Rozvaha!D57/Rozvaha!D2*100","v":0.76961998348912142},{"$f":"Rozvaha!E57/Rozvaha!E2*100","v":0.98433475266782311},{"$f":"Rozvaha!F57/Rozvaha!F2*100","v":1.123490808407545},{"$f":"Rozvaha!G57/Rozvaha!G2*100","v":1.9605818484104254E-2},{"$f":"Rozvaha!H57/Rozvaha!H2*100","v":0.44803142357381781}]
[8,"Dohadné účty aktivní",{"$f":"Rozvaha!C58/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D58/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E58/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F58/Rozvaha!F2*100","v":0.47255833765957167},{"$f":"Rozvaha!G58/Rozvaha!G2*100","v":1.503112750447993E-2},{"$f":"Rozvaha!H58/Rozvaha!H2*100","v":0}]
[9,"Jiné pohledávky",{"$f":"Rozvaha!C59/Rozvaha!C2*100","v":7.5427600127483271E-2},{"$f":"Rozvaha!D59/Rozvaha!D2*100","v":4.9266331123006046E-2},{"$f":"Rozvaha!E59/Rozvaha!E2*100","v":0.37060400567733798},{"$f":"Rozvaha!F59/Rozvaha!F2*100","v":1.7238395697722402},{"$f":"Rozvaha!G59/Rozvaha!G2*100","v":4.5746909796243263E-3},{"$f":"Rozvaha!H59/Rozvaha!H2*100","v":3.6824500567711048E-2}]
["C. IV.","Finanční majetek",{"$f":"Rozvaha!C60/Rozvaha!C2*100","v":28.269414639328588},{"$f":"Rozvaha!D60/Rozvaha!D2*100","v":25.697052009267395},{"$f":"Rozvaha!E60/Rozvaha!E2*100","v":5.2397098249487462},{"$f":"Rozvaha!F60/Rozvaha!F2*100","v":11.598312101486895},{"$f":"Rozvaha!G60/Rozvaha!G2*100","v":0.79207506675781203},{"$f":"Rozvaha!H60/Rozvaha!H2*100","v":7.8037254119740993}]
[1,"Peníze",{"$f":"Rozvaha!C61/Rozvaha!C2*100","v":0.53755444597896529},{"$f":"Rozvaha!D61/Rozvaha!D2*100","v":0.72301669729168327},{"$f":"Rozvaha!E61/Rozvaha!E2*100","v":0.57693318614308997},{"$f":"Rozvaha!F61/Rozvaha!F2*100","v":0.42330577852322188},{"$f":"Rozvaha!G61/Rozvaha!G2*100","v":5.2805004450520797E-2},{"$f":"Rozvaha!H61/Rozvaha!H2*100","v":0.3754053252319432}]
[2,"Účty v bankách",{"$f":"Rozvaha!C62/Rozvaha!C2*100","v":27.731860193349622},{"$f":"Rozvaha!D62/Rozvaha!D2*100","v":24.974035311975712},{"$f":"Rozvaha!E62/Rozvaha!E2*100","v":4.6627766388056564},{"$f":"Rozvaha!F62/Rozvaha!F2*100","v":12.506156569892044},{"$f":"Rozvaha!G62/Rozvaha!G2*100","v":0.73927006230729109},{"$f":"Rozvaha!H62/Rozvaha!H2*100","v":7.4283200867421577}]
[3,"Krátkodobé cenné papíry a podíly (Krátkodobý finanční majetek)",{"$f":"Rozvaha!C63/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D63/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E63/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F63/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G63/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H63/Rozvaha!H2*100","v":0}]
[4,"Pořizovaný krátkodobý finanční majetek (Nedokončený krátk. fin. majetek)",{"$f":"Rozvaha!C64/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D64/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E64/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F64/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G64/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H64/Rozvaha!H2*100","v":0}]
["D. I.","Časové rozlišení",{"$f":"Rozvaha!C65/Rozvaha!C2*100","v":0.42813130776585578},{"$f":"Rozvaha!D65/Rozvaha!D2*100","v":0.56722856914596154},{"$f":"Rozvaha!E65/Rozvaha!E2*100","v":0.80297534563423223},{"$f":"Rozvaha!F65/Rozvaha!F2*100","v":0.80002129840395098},{"$f":"Rozvaha!G65/Rozvaha!G2*100","v":0.39054790420335678},{"$f":"Rozvaha!H65/Rozvaha!H2*100","v":0.20969507267724349}]
[1,"Náklady příštích období",{"$f":"Rozvaha!C66/Rozvaha!C2*100","v":0.42494422607032828},{"$f":"Rozvaha!D66/Rozvaha!D2*100","v":0.56456552422039363},{"$f":"Rozvaha!E66/Rozvaha!E2*100","v":0.77012038059191501},{"$f":"Rozvaha!F66/Rozvaha!F2*100","v":0.70284733037817981},{"$f":"Rozvaha!G66/Rozvaha!G2*100","v":0.382313460440033},{"$f":"Rozvaha!H66/Rozvaha!H2*100","v":0.20355765591595831}]
[2,"Komplexní náklady příštích období",{"$f":"Rozvaha!C67/Rozvaha!C2*100","v":0},{"$f":"Rozvaha!D67/Rozvaha!D2*100","v":0},{"$f":"Rozvaha!E67/Rozvaha!E2*100","v":0},{"$f":"Rozvaha!F67/Rozvaha!F2*100","v":0},{"$f":"Rozvaha!G67/Rozvaha!G2*100","v":0},{"$f":"Rozvaha!H67/Rozvaha!H2*100","v":0}]
[3,"Příjmy příštích období",{"$f":"Rozvaha!C68/Rozvaha!C2*100","v":3.187081695527462E-3},{"$f":"Rozvaha!D68/Rozvaha!D2*100","v":2.6630449255678943E-3},{"$f":"Rozvaha!E68/Rozvaha!E2*100","v":3.2854965042317191E-2},{"$f":"Rozvaha!F68/Rozvaha!F2*100","v":9.7173968025771079E-2},{"$f":"Rozvaha!G68/Rozvaha!G2*100","v":8.2344437633237871E-3},{"$f":"Rozvaha!H68/Rozvaha!H2*100","v":6.1374167612851752E-3}]
[]
[null,"PASIVA",2011,2012,2013,2014,2015,2016]
[null,"PASIVA CELKEM",{"$f":"Rozvaha!C71/Rozvaha!C71*100","v":100},{"$f":"Rozvaha!D71/Rozvaha!D71*100","v":100},{"$f":"Rozvaha!E71/Rozvaha!E71*100","v":100},{"$f":"Rozvaha!F71/Rozvaha!F71*100","v":100},{"$f":"Rozvaha!G71/Rozvaha!G71*100","v":100},{"$f":"Rozvaha!H71/Rozvaha!H71*100","v":100}]
["A.","Vlastní kapitál",{"$f":"Rozvaha!C72/Rozvaha!C71*100","v":67.109316902156593},{"$f":"Rozvaha!D72/Rozvaha!D71*100","v":68.978189662059592},{"$f":"Rozvaha!E72/Rozvaha!E71*100","v":60.043105714135528},{"$f":"Rozvaha!F72/Rozvaha!F71*100","v":60.952038656603172},{"$f":"Rozvaha!G72/Rozvaha!G71*100","v":55.618047286620076},{"$f":"Rozvaha!H72/Rozvaha!H71*100","v":66.852834975092307}]
["A. I.","Základní kapitál",{"$f":"Rozvaha!C73/Rozvaha!C71*100","v":4.2643153086157435},{"$f":"Rozvaha!D73/Rozvaha!D71*100","v":5.344731165614764},{"$f":"Rozvaha!E73/Rozvaha!E71*100","v":5.2751931871944491},{"$f":"Rozvaha!F73/Rozvaha!F71*100","v":5.3432370911704803},{"$f":"Rozvaha!G73/Rozvaha!G71*100","v":53.604660433759136},{"$f":"Rozvaha!H73/Rozvaha!H71*100","v":10.229027935475292}]
[1,"Základní kapitál",{"$f":"Rozvaha!C74/Rozvaha!C71*100","v":4.2643153086157435},{"$f":"Rozvaha!D74/Rozvaha!D71*100","v":5.344731165614764},{"$f":"Rozvaha!E74/Rozvaha!E71*100","v":5.2751931871944491},{"$f":"Rozvaha!F74/Rozvaha!F71*100","v":5.3432370911704803},{"$f":"Rozvaha!G74/Rozvaha!G71*100","v":53.604660433759136},{"$f":"Rozvaha!H74/Rozvaha!H71*100","v":10.229027935475292}]
[2,"Vlastní akcie a vlastní obchodní podíly (-)",{"$f":"Rozvaha!C75/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D75/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E75/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F75/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G75/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H75/Rozvaha!H71*100","v":0}]
[3,"Změny základního kapitálu",{"$f":"Rozvaha!C76/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D76/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E76/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F76/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G76/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H76/Rozvaha!H71*100","v":0}]
["A. II.","Kapitálové fondy",{"$f":"Rozvaha!C77/Rozvaha!C71*100","v":-1.9972378625305427},{"$f":"Rozvaha!D77/Rozvaha!D71*100","v":-0.38614151420734466},{"$f":"Rozvaha!E77/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F77/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G77/Rozvaha!G71*100","v":-3.0902691094645127},{"$f":"Rozvaha!H77/Rozvaha!H71*100","v":0}]
[1,"Emisní ážio",{"$f":"Rozvaha!C78/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D78/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E78/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F78/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G78/Rozvaha!G71*100","v":17.445387992612527},{"$f":"Rozvaha!H78/Rozvaha!H71*100","v":0}]
[2,"Ostatní kapitálové fondy",{"$f":"Rozvaha!C79/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D79/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E79/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F79/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G79/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H79/Rozvaha!H71*100","v":0}]
[3,"Oceňovací rozdíly z přecenění majetku (a závazků)",{"$f":"Rozvaha!C80/Rozvaha!C71*100","v":-1.9972378625305427},{"$f":"Rozvaha!D80/Rozvaha!D71*100","v":-0.38614151420734466},{"$f":"Rozvaha!E80/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F80/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G80/Rozvaha!G71*100","v":-20.535657102077039},{"$f":"Rozvaha!H80/Rozvaha!H71*100","v":0}]
[4,"Oceňovací rozdíly z přecenění při přeměnách",{"$f":"Rozvaha!C81/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D81/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E81/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F81/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G81/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H81/Rozvaha!H71*100","v":0}]
["A. III.","Rezervní fondy, nedělitelný fond a ost. fondy ze zisku (Fondy ze zisku)",{"$f":"Rozvaha!C82/Rozvaha!C71*100","v":0.70328269414639322},{"$f":"Rozvaha!D82/Rozvaha!D71*100","v":0.8495113312561583},{"$f":"Rozvaha!E82/Rozvaha!E71*100","v":0.80823214004100297},{"$f":"Rozvaha!F82/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G82/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H82/Rozvaha!H71*100","v":0}]
[1,"Zákonný rezervní fond/ Nedělitelný fond",{"$f":"Rozvaha!C83/Rozvaha!C71*100","v":0.45150324019972382},{"$f":"Rozvaha!D83/Rozvaha!D71*100","v":0.56589704668317753},{"$f":"Rozvaha!E83/Rozvaha!E71*100","v":0.55853440571939228},{"$f":"Rozvaha!F83/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G83/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H83/Rozvaha!H71*100","v":0}]
[2,"Statutární  ostatní fondy",{"$f":"Rozvaha!C84/Rozvaha!C71*100","v":0.25177945394666951},{"$f":"Rozvaha!D84/Rozvaha!D71*100","v":0.28361428457298077},{"$f":"Rozvaha!E84/Rozvaha!E71*100","v":0.24969773432161066},{"$f":"Rozvaha!F84/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G84/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H84/Rozvaha!H71*100","v":0}]
["A. IV.","Výsledek hospodaření minulých let",{"$f":"Rozvaha!C85/Rozvaha!C71*100","v":50.155104642515667},{"$f":"Rozvaha!D85/Rozvaha!D71*100","v":37.780618359031713},{"$f":"Rozvaha!E85/Rozvaha!E71*100","v":49.206224044577617},{"$f":"Rozvaha!F85/Rozvaha!F71*100","v":48.817273005604143},{"$f":"Rozvaha!G85/Rozvaha!G71*100","v":4.0159251528273554},{"$f":"Rozvaha!H85/Rozvaha!H71*100","v":42.972146356931702}]
[1,"Nerozdělený zisk minulých let",{"$f":"Rozvaha!C86/Rozvaha!C71*100","v":50.155104642515667},{"$f":"Rozvaha!D86/Rozvaha!D71*100","v":37.780618359031713},{"$f":"Rozvaha!E86/Rozvaha!E71*100","v":49.206224044577617},{"$f":"Rozvaha!F86/Rozvaha!F71*100","v":48.817273005604143},{"$f":"Rozvaha!G86/Rozvaha!G71*100","v":4.0244210075038005},{"$f":"Rozvaha!H86/Rozvaha!H71*100","v":43.03863503851229}]
[2,"Neuhrazená ztráta minulých let",{"$f":"Rozvaha!C87/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D87/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E87/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F87/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G87/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H87/Rozvaha!H71*100","v":0}]
[3,"Jiný výsledok hospodáření min. let",{"$f":"Rozvaha!C88/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D88/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E88/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F88/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G88/Rozvaha!G71*100","v":-8.4958546764451765E-3},{"$f":"Rozvaha!H88/Rozvaha!H71*100","v":-6.648868158058939E-2}]
["A. V.","Výsledek hospodaření běžného účetního období",{"$f":"Rozvaha!C89/Rozvaha!C71*100","v":13.983852119409326},{"$f":"Rozvaha!D89/Rozvaha!D71*100","v":25.389470320364303},{"$f":"Rozvaha!E89/Rozvaha!E71*100","v":4.7534563423224521},{"$f":"Rozvaha!F89/Rozvaha!F71*100","v":6.7915285598285484},{"$f":"Rozvaha!G89/Rozvaha!G71*100","v":1.0877308094981042},{"$f":"Rozvaha!H89/Rozvaha!H71*100","v":13.651660682685323}]
["B.","Cizí zdroje",{"$f":"Rozvaha!C90/Rozvaha!C71*100","v":18.379900138106873},{"$f":"Rozvaha!D90/Rozvaha!D71*100","v":26.816862400468693},{"$f":"Rozvaha!E90/Rozvaha!E71*100","v":29.757398938127526},{"$f":"Rozvaha!F90/Rozvaha!F71*100","v":28.719566577479601},{"$f":"Rozvaha!G90/Rozvaha!G71*100","v":44.176614441123071},{"$f":"Rozvaha!H90/Rozvaha!H71*100","v":26.471701394216506}]
["B. I.","Rezervy",{"$f":"Rozvaha!C91/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D91/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E91/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F91/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G91/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H91/Rozvaha!H71*100","v":26.471701394216506}]
[1,"Rezervy podle zvláštních právních předpisů",{"$f":"Rozvaha!C92/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D92/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E92/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F92/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G92/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H92/Rozvaha!H71*100","v":0}]
[2,"Rezerva na důchody a podobné závazky",{"$f":"Rozvaha!C93/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D93/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E93/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F93/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G93/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H93/Rozvaha!H71*100","v":0}]
[3,"Rezerva na daň z příjmu",{"$f":"Rozvaha!C94/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D94/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E94/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F94/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G94/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H94/Rozvaha!H71*100","v":0}]
[4,"Ostatní rezervy",{"$f":"Rozvaha!C95/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D95/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E95/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F95/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G95/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H95/Rozvaha!H71*100","v":0}]
["B. II.","Dlouhodobé závazky",{"$f":"Rozvaha!C96/Rozvaha!C71*100","v":0.49187294167640494},{"$f":"Rozvaha!D96/Rozvaha!D71*100","v":0.62581555750845519},{"$f":"Rozvaha!E96/Rozvaha!E71*100","v":0.62161593860064135},{"$f":"Rozvaha!F96/Rozvaha!F71*100","v":0.62830291655019099},{"$f":"Rozvaha!G96/Rozvaha!G71*100","v":0.42087157012543802},{"$f":"Rozvaha!H96/Rozvaha!H71*100","v":0.42041304814803448}]
[1,"Závazky z obchodních vztahů",{"$f":"Rozvaha!C97/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D97/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E97/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F97/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G97/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H97/Rozvaha!H71*100","v":0}]
[2,"Závazky - ovládající a řídící osoba",{"$f":"Rozvaha!C98/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D98/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E98/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F98/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G98/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H98/Rozvaha!H71*100","v":0}]
[3,"Závazky - podstatný vliv",{"$f":"Rozvaha!C99/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D99/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E99/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F99/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G99/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H99/Rozvaha!H71*100","v":0}]
[4,"Závazky ke společníkům, členům družstva a k účastníkům sdružení",{"$f":"Rozvaha!C100/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D100/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E100/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F100/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G100/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H100/Rozvaha!H71*100","v":0}]
[5,"Dlouhodobé přijaté zálohy",{"$f":"Rozvaha!C101/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D101/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E101/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F101/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G101/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H101/Rozvaha!H71*100","v":0}]
[6,"Vydané dluhopisy",{"$f":"Rozvaha!C102/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D102/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E102/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F102/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G102/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H102/Rozvaha!H71*100","v":0}]
[7,"Dlouhodobé směnky k úhradě",{"$f":"Rozvaha!C103/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D103/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E103/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F103/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G103/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H103/Rozvaha!H71*100","v":0}]
[8,"Dohadné účty pasivní",{"$f":"Rozvaha!C104/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D104/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E104/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F104/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G104/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H104/Rozvaha!H71*100","v":0}]
[9,"Jiné (dlouhodobé) závazky",{"$f":"Rozvaha!C105/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D105/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E105/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F105/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G105/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H105/Rozvaha!H71*100","v":0}]
[10,"Odložený daňový závazek",{"$f":"Rozvaha!C106/Rozvaha!C71*100","v":0.49187294167640494},{"$f":"Rozvaha!D106/Rozvaha!D71*100","v":0.62581555750845519},{"$f":"Rozvaha!E106/Rozvaha!E71*100","v":0.62161593860064135},{"$f":"Rozvaha!F106/Rozvaha!F71*100","v":0.62830291655019099},{"$f":"Rozvaha!G106/Rozvaha!G71*100","v":0.42087157012543802},{"$f":"Rozvaha!H106/Rozvaha!H71*100","v":0}]
["B. III.","Krátkodobé závazky",{"$f":"Rozvaha!C107/Rozvaha!C71*100","v":17.888027196430468},{"$f":"Rozvaha!D107/Rozvaha!D71*100","v":26.19104684296024},{"$f":"Rozvaha!E107/Rozvaha!E71*100","v":29.135782999526889},{"$f":"Rozvaha!F107/Rozvaha!F71*100","v":28.09126366092941},{"$f":"Rozvaha!G107/Rozvaha!G71*100","v":43.755742870997636},{"$f":"Rozvaha!H107/Rozvaha!H71*100","v":26.051288346068475}]
[1,"Závazky z obchodních vztahů",{"$f":"Rozvaha!C108/Rozvaha!C71*100","v":5.2533729947944332},{"$f":"Rozvaha!D108/Rozvaha!D71*100","v":13.059572314984955},{"$f":"Rozvaha!E108/Rozvaha!E71*100","v":10.549072175787206},{"$f":"Rozvaha!F108/Rozvaha!F71*100","v":12.683199552733518},{"$f":"Rozvaha!G108/Rozvaha!G71*100","v":42.968242495219449},{"$f":"Rozvaha!H108/Rozvaha!H71*100","v":9.6449504403596524}]
[2,"Závazky - ovládající a řídící osoba /uverovým inštitúciám",{"$f":"Rozvaha!C109/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D109/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E109/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F109/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G109/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H109/Rozvaha!H71*100","v":5.1145139677376461}]
[3,"Závazky - podstatný vliv",{"$f":"Rozvaha!C110/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D110/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E110/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F110/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G110/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H110/Rozvaha!H71*100","v":0}]
[4,"Závazky ke společníkům, členům družstva a k účastníkům sdružení",{"$f":"Rozvaha!C111/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D111/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E111/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F111/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G111/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H111/Rozvaha!H71*100","v":0}]
[5,"Závazky k zaměstnancům",{"$f":"Rozvaha!C112/Rozvaha!C71*100","v":3.3953043663019233},{"$f":"Rozvaha!D112/Rozvaha!D71*100","v":4.3407632286756677},{"$f":"Rozvaha!E112/Rozvaha!E71*100","v":4.102928034484572},{"$f":"Rozvaha!F112/Rozvaha!F71*100","v":4.5831503001743812},{"$f":"Rozvaha!G112/Rozvaha!G71*100","v":0.39028649329023535},{"$f":"Rozvaha!H112/Rozvaha!H71*100","v":3.1403115761909151}]
[6,"Závazky ze sociálního a zdravotního zabezpečení",{"$f":"Rozvaha!C113/Rozvaha!C71*100","v":2.001487304791246},{"$f":"Rozvaha!D113/Rozvaha!D71*100","v":2.2902186359883894},{"$f":"Rozvaha!E113/Rozvaha!E71*100","v":2.2893339641486623},{"$f":"Rozvaha!F113/Rozvaha!F71*100","v":2.5850937795348963},{"$f":"Rozvaha!G113/Rozvaha!G71*100","v":0.22559761802375963},{"$f":"Rozvaha!H113/Rozvaha!H71*100","v":1.7450721657920849}]
[7,"Stát - daňové závazky a dotace",{"$f":"Rozvaha!C114/Rozvaha!C71*100","v":3.0510995431849568},{"$f":"Rozvaha!D114/Rozvaha!D71*100","v":4.7934808660222092},{"$f":"Rozvaha!E114/Rozvaha!E71*100","v":3.9255112232560583},{"$f":"Rozvaha!F114/Rozvaha!F71*100","v":6.8527614711872538},{"$f":"Rozvaha!G114/Rozvaha!G71*100","v":0.12508512192858515},{"$f":"Rozvaha!H114/Rozvaha!H71*100","v":5.6771105041887875}]
[8,"Krátkodobé přijaté zálohy /závazky ostatní",{"$f":"Rozvaha!C115/Rozvaha!C71*100","v":0.84988845214065656},{"$f":"Rozvaha!D115/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E115/Rozvaha!E71*100","v":6.9376544183356996},{"$f":"Rozvaha!F115/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G115/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H115/Rozvaha!H71*100","v":11.291823937971175}]
[9,"Vydané dlouhopisy",{"$f":"Rozvaha!C116/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D116/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E116/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F116/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G116/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H116/Rozvaha!H71*100","v":0}]
[10,"Dohadné účty pasivní",{"$f":"Rozvaha!C117/Rozvaha!C71*100","v":1.1632848188675236},{"$f":"Rozvaha!D117/Rozvaha!D71*100","v":1.0678810151527256},{"$f":"Rozvaha!E117/Rozvaha!E71*100","v":1.0750144561846187},{"$f":"Rozvaha!F117/Rozvaha!F71*100","v":1.1288154093952585},{"$f":"Rozvaha!G117/Rozvaha!G71*100","v":2.2481338528439546E-2},{"$f":"Rozvaha!H117/Rozvaha!H71*100","v":0.54111557778664288}]
[11,"Jiné závazky",{"$f":"Rozvaha!C118/Rozvaha!C71*100","v":2.1735897163497291},{"$f":"Rozvaha!D118/Rozvaha!D71*100","v":0.6391307821362946},{"$f":"Rozvaha!E118/Rozvaha!E71*100","v":0.25626872733007411},{"$f":"Rozvaha!F118/Rozvaha!F71*100","v":0.25824314790410396},{"$f":"Rozvaha!G118/Rozvaha!G71*100","v":2.4049804007167889E-2},{"$f":"Rozvaha!H118/Rozvaha!H71*100","v":0.18821411401274538}]
["B. IV.","Bankovní úvěry a výpomoci",{"$f":"Rozvaha!C119/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D119/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E119/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F119/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G119/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H119/Rozvaha!H71*100","v":0}]
[1,"Bankovní úvěry dlouhodobé",{"$f":"Rozvaha!C120/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D120/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E120/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F120/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G120/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H120/Rozvaha!H71*100","v":0}]
[2,"Krátkodobé bankovní úvěry (Běžné bakovní úvěry)",{"$f":"Rozvaha!C121/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D121/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E121/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F121/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G121/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H121/Rozvaha!H71*100","v":0}]
[3,"Krátkodobé finanční výpomoci",{"$f":"Rozvaha!C122/Rozvaha!C71*100","v":0},{"$f":"Rozvaha!D122/Rozvaha!D71*100","v":0},{"$f":"Rozvaha!E122/Rozvaha!E71*100","v":0},{"$f":"Rozvaha!F122/Rozvaha!F71*100","v":0},{"$f":"Rozvaha!G122/Rozvaha!G71*100","v":0},{"$f":"Rozvaha!H122/Rozvaha!H71*100","v":0}]
["C. I.","Časové rozlišení",{"$f":"Rozvaha!C123/Rozvaha!C71*100","v":14.510782959736535},{"$f":"Rozvaha!D123/Rozvaha!D71*100","v":4.2049479374717054},{"$f":"Rozvaha!E123/Rozvaha!E71*100","v":10.199495347736951},{"$f":"Rozvaha!F123/Rozvaha!F71*100","v":10.328394765917229},{"$f":"Rozvaha!G123/Rozvaha!G71*100","v":0.20533827225685192},{"$f":"Rozvaha!H123/Rozvaha!H71*100","v":6.6754636306911754}]
[1,"Výdaje příštích období",{"$f":"Rozvaha!C124/Rozvaha!C71*100","v":0.53118028258791028},{"$f":"Rozvaha!D124/Rozvaha!D71*100","v":0.66709275385475753},{"$f":"Rozvaha!E124/Rozvaha!E71*100","v":0.13404825737265416},{"$f":"Rozvaha!F124/Rozvaha!F71*100","v":2.2629554197782304E-2},{"$f":"Rozvaha!G124/Rozvaha!G71*100","v":1.4377600221676455E-3},{"$f":"Rozvaha!H124/Rozvaha!H71*100","v":8.4900931864444917E-2}]
[2,"Výnosy příštích období",{"$f":"Rozvaha!C125/Rozvaha!C71*100","v":13.979602677148625},{"$f":"Rozvaha!D125/Rozvaha!D71*100","v":3.5378551836169474},{"$f":"Rozvaha!E125/Rozvaha!E71*100","v":10.065447090364296},{"$f":"Rozvaha!F125/Rozvaha!F71*100","v":10.305765211719446},{"$f":"Rozvaha!G125/Rozvaha!G71*100","v":0.20390051223468428},{"$f":"Rozvaha!H125/Rozvaha!H71*100","v":6.590562698826731}]

{"sheet":"Hárok4","index":8,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[19.592462491069302,34.161023325808884,7.2773731439378695,10.244362789390198,0.99588339476329513,611.50406072509156]

{"sheet":"Rentabilita- analýza","index":9,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[null,"Ukazovateľe /Rok","2011","2012","2013","2014","2015","2016"]
[null,"ROA",{"$f":"'Vykaz ziskov a strat'!C61/(Rozvaha!C72+Rozvaha!C73)","v":0.19592462491069301},{"$f":"'Vykaz ziskov a strat'!D61/(Rozvaha!D72+Rozvaha!D73)","v":0.34161023325808881},{"$f":"'Vykaz ziskov a strat'!E61/(Rozvaha!E72+Rozvaha!E73)","v":7.2773731439378694E-2},{"$f":"'Vykaz ziskov a strat'!F61/(Rozvaha!F72+Rozvaha!F73)","v":0.10244362789390198},{"$f":"'Vykaz ziskov a strat'!G61/(Rozvaha!G72+Rozvaha!G73)","v":9.9588339476329515E-3},{"$f":"'Vykaz ziskov a strat'!H61/(Rozvaha!H72+Rozvaha!H73)","v":6.1150406072509158}]
[null,"ROE",{"$f":"'Vykaz ziskov a strat'!C61/Rozvaha!C72","v":0.20837422827291435},{"$f":"'Vykaz ziskov a strat'!D61/Rozvaha!D72","v":0.36807968496641186},{"$f":"'Vykaz ziskov a strat'!E61/Rozvaha!E72","v":7.9167396252845385E-2},{"$f":"'Vykaz ziskov a strat'!F61/Rozvaha!F72","v":0.11142414116927646},{"$f":"'Vykaz ziskov a strat'!G61/Rozvaha!G72","v":1.9557155681727383E-2},{"$f":"'Vykaz ziskov a strat'!H61/Rozvaha!H72","v":7.0506915967929498}]
[null,"ROI",{"$f":"'Vykaz ziskov a strat'!C62/(Rozvaha!C72+Rozvaha!C73)","v":0.24264705882352941},{"$f":"'Vykaz ziskov a strat'!D62/(Rozvaha!D72+Rozvaha!D73)","v":0.42165609659966319},{"$f":"'Vykaz ziskov a strat'!E62/(Rozvaha!E72+Rozvaha!E73)","v":0.10102209166633133},{"$f":"'Vykaz ziskov a strat'!F62/(Rozvaha!F72+Rozvaha!F73)","v":0.12683974860952152},{"$f":"'Vykaz ziskov a strat'!G62/(Rozvaha!G72+Rozvaha!G73)","v":1.4986118424201809E-2},{"$f":"'Vykaz ziskov a strat'!H62/(Rozvaha!H72+Rozvaha!H73)","v":8.1664101066935615}]
[null,"ROS",{"$f":"'Vykaz ziskov a strat'!C61/('Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C2+'Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32)","v":7.798909823438796E-2},{"$f":"'Vykaz ziskov a strat'!D61/('Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D2+'Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32)","v":0.10795937085980228},{"$f":"'Vykaz ziskov a strat'!E61/('Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E2+'Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32)","v":2.7970243434687122E-2},{"$f":"'Vykaz ziskov a strat'!F61/('Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F2+'Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32)","v":3.5853074074334343E-2},{"$f":"'Vykaz ziskov a strat'!G61/('Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G2+'Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32)","v":5.8874299620804801E-2},{"$f":"'Vykaz ziskov a strat'!H61/('Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H2+'Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32)","v":0.8695057381472634}]
[null,"ROCE",{"$f":"'Vykaz ziskov a strat'!C62/(Rozvaha!C72+Rozvaha!C96)","v":0.25618782707085946},{"$f":"'Vykaz ziskov a strat'!D62/(Rozvaha!D72+Rozvaha!D96)","v":0.45024295060642},{"$f":"'Vykaz ziskov a strat'!E62/(Rozvaha!E72+Rozvaha!E96)","v":0.10877147375490133},{"$f":"'Vykaz ziskov a strat'!F62/(Rozvaha!F72+Rozvaha!F96)","v":0.13655130671624047},{"$f":"'Vykaz ziskov a strat'!G62/(Rozvaha!G72+Rozvaha!G96)","v":2.9208708267442891E-2},{"$f":"'Vykaz ziskov a strat'!H62/(Rozvaha!H72+Rozvaha!H96)","v":9.3570939833046971}]
[]
[]
[]
[null,"Ukazovateľe v % /Rok","2011","2012","2013","2014","2015","2016"]
[null,"ROS",7.7989098234387964,10.795937085980228,2.7970243434687121,3.5853074074334343,5.8874299620804802,86.95057381472634]
[null,"ROA",{"$f":"C2*100","v":19.592462491069302},34.161023325808884,7.2773731439378695,10.244362789390198,0.99588339476329513,611.50406072509156]
[null,"ROE",{"$f":"C3*100","v":20.837422827291434},{"$f":"D3*100","v":36.807968496641188},7.9167396252845386,11.142414116927647,1.9557155681727383,705.06915967929501]
[null,"ROI",{"$f":"C4*100","v":24.264705882352942},42.165609659966321,10.102209166633132,12.683974860952151,1.4986118424201809,816.64101066935609]
[null,"ROCE",{"$f":"C6*100","v":25.618782707085945},45.024295060641997,10.877147375490132,13.655130671624047,2.9208708267442889,935.70939833046975]

{"sheet":"Hárok8","index":10,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2016","Súčet z 2015"]
[20.837422827291434,36.807968496641188,7.9167396252845386,11.142414116927647,705.06915967929501,1.9557155681727383]

{"sheet":"Hárok9","index":11,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[24.264705882352942,42.165609659966321,10.102209166633132,12.683974860952151,1.4986118424201809,816.64101066935609]

{"sheet":"Hárok5","index":12,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[24.264705882352942,42.165609659966321,10.102209166633132,12.683974860952151,1.4986118424201809,816.64101066935609]

{"sheet":"Hárok6","index":13,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[7.7989098234387964,10.795937085980228,2.7970243434687121,3.5853074074334343,5.8874299620804802,86.95057381472634]

{"sheet":"Hárok10","index":14,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[7.7989098234387964,10.795937085980228,2.7970243434687121,3.5853074074334343,5.8874299620804802,86.95057381472634]

{"sheet":"Hárok11","index":15,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[25.618782707085945,45.024295060641997,10.877147375490132,13.655130671624047,2.9208708267442889,935.70939833046975]

{"sheet":"Hárok12","index":16,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[20.837422827291434,36.807968496641188,7.9167396252845386,11.142414116927647,1.9557155681727383,705.06915967929501]

{"sheet":"Hárok14","index":17,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[20.837422827291434,36.807968496641188,7.9167396252845386,11.142414116927647,1.9557155681727383,705.06915967929501]

{"sheet":"Hárok15","index":18,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[15.453213697125069,22.899260987942434,6.5307812736730471,10.381775735025899,0.49840273615175767,38.209228550829131]

{"sheet":"Hárok16","index":19,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet 2011","Súčet 2012","Súčet 2013","Súčet 2014","Súčet 2015","Súčet 2016"]
[153.44472093849981,129.46767673336277,231.54072195242662,195.63298033070279,1848.2803214669761,73.480589174318169]

{"sheet":"Hárok17","index":20,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[1.7930521619037501,2.3517616042182632,1.6994690637649161,1.8942667358864795,0.18475477695767364,5.4209961027403564]

{"sheet":"Hárok19","index":21,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[23.296125133309634,15.721031355097326,55.123573262395993,34.676148781121974,722.30743109400646,9.4218076012997169]

{"sheet":"Hárok21","index":22,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[94.233913970849628,73.654244658083357,114.69856784929939,107.57018474663219,273.37964797102268,46.758522309146699]

{"sheet":"Hárok22","index":23,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[35.914681834340563,40.092400720182084,61.718580840731235,53.38664680294864,852.5932424019469,17.300259263871752]

{"sheet":"Hárok7","index":24,"n_rows":2,"n_cols":7,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Ukazovatele / Rok","2011","2012","2013","2014","2015","2016"]
["Doba obratu záväzkov",{"$f":"Rozvaha!C107/(('Vykaz ziskov a strat'!C2+'Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32)/360)","v":35.914681834340563},{"$f":"Rozvaha!D107/(('Vykaz ziskov a strat'!D2+'Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32)/360)","v":40.092400720182084},{"$f":"Rozvaha!E107/(('Vykaz ziskov a strat'!E2+'Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32)/360)","v":61.718580840731235},{"$f":"Rozvaha!F107/(('Vykaz ziskov a strat'!F2+'Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32)/360)","v":53.38664680294864},{"$f":"Rozvaha!G107/(('Vykaz ziskov a strat'!G2+'Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32)/360)","v":852.5932424019469},{"$f":"Rozvaha!H107/(('Vykaz ziskov a strat'!H2+'Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32)/360)","v":17.300259263871752}]

{"sheet":"Hárok1","index":25,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[1.5803539612780615,0.98113879003558724,0.17983761840324763,0.41287968535279346,1.8102196758332686E-2,0.29955237945657298]

{"sheet":"Hárok2","index":26,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[4.2041810191234115,2.8182511438739195,2.0382498872350023,2.4278064730133155,0.33874706511413943,3.0023166326370347]

{"sheet":"Hárok3","index":27,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[4.2041810191234115,2.8182511438739195,2.0382498872350023,2.4278064730133155,0.33874706511413943,3.0023166326370347]

{"sheet":" Likvidita - analýza","index":28,"n_rows":5,"n_cols":16,"rows_kept":5,"cut":false,"hidden":true,"merged":[[0,8,0,15]]}
[null,null,null,null,null,null,null,null,"Vyrovnanie hodnôt podľa logistického trendu"]
["Ukazovatele/ Rok","2011","2012","2013","2014","2015","2016",null,"Ukazovatele/ rok",2011,2012,2013,2014,2015,2016,"predikcia"]
["Okamžitá likvidita",{"$f":"Rozvaha!C60/Rozvaha!C107","v":1.5803539612780615},{"$f":"Rozvaha!D60/Rozvaha!D107","v":0.98113879003558724},{"$f":"Rozvaha!E60/Rozvaha!E107","v":0.17983761840324763},{"$f":"Rozvaha!F60/Rozvaha!F107","v":0.41287968535279346},{"$f":"Rozvaha!G60/Rozvaha!G107","v":1.8102196758332686E-2},{"$f":"Rozvaha!H60/Rozvaha!H107","v":0.29955237945657298},null,"Okamžitá likvidita",0.94200755215193333,0.43144709011999471,0.17615562281630801,6.821974374954233E-2,2.5856616556978886E-2,9.7189006672705261E-3,3.6416058648264175E-3]
["Pohotová likvidita",{"$f":"((Rozvaha!C32-Rozvaha!C33)/Rozvaha!C107)","v":4.2041810191234115},{"$f":"((Rozvaha!D32-Rozvaha!D33)/Rozvaha!D107)","v":2.8182511438739195},{"$f":"((Rozvaha!E32-Rozvaha!E33)/Rozvaha!E107)","v":2.0382498872350023},{"$f":"((Rozvaha!F32-Rozvaha!F33)/Rozvaha!F107)","v":2.4278064730133155},{"$f":"((Rozvaha!G32-Rozvaha!G33)/Rozvaha!G107)","v":0.33874706511413943},{"$f":"((Rozvaha!H32-Rozvaha!H33)/Rozvaha!H107)","v":3.0023166326370347},null,"Pohotová likvidita",3.2550225095163507,2.7215940093426658,1.8716533186353852,1.0033636453665582,0.43900812428698444,0.17158120441866012,6.3832190295320876E-2]
["Bežná likvidita",{"$f":"((Rozvaha!C32)/Rozvaha!C107)","v":4.8528328780140155},{"$f":"((Rozvaha!D32)/Rozvaha!D107)","v":3.2103711235383834},{"$f":"((Rozvaha!E32)/Rozvaha!E107)","v":2.9313937753721246},{"$f":"((Rozvaha!F32)/Rozvaha!F107)","v":3.077334976069753},{"$f":"((Rozvaha!G32)/Rozvaha!G107)","v":1.1859358477264716},{"$f":"((Rozvaha!H32)/Rozvaha!H107)","v":3.5469216271399402},null,"Bežná likvidita",3.6572748001812663,3.2838072017008382,2.7666521800911426,2.1475556513354879,1.5235063299101443,0.99450854427371471,0.60804085029135901]

{"sheet":"Aktivita - analýza","index":29,"n_rows":7,"n_cols":20,"rows_kept":7,"cut":false,"hidden":true,"merged":[[6,11,6,12],[2,11,2,12],[1,11,1,12],[0,11,0,12],[4,11,4,12],[5,11,5,12]]}
["Ukazovatele / Rok","2011","2012","2013","2014","2015","2016",null,null,null,null,"Indikátor/rok",null,2011,2012,2013,2014,2015,2016,2017]
["Obrat celkových aktív",{"$f":"('Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32+'Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C2)/(Rozvaha!C2)","v":1.7930521619037501},{"$f":"('Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32+'Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D2)/(Rozvaha!D2)","v":2.3517616042182632},{"$f":"('Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32+'Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E2)/(Rozvaha!E2)","v":1.6994690637649161},{"$f":"('Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32+'Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F2)/(Rozvaha!F2)","v":1.8942667358864795},{"$f":"('Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32+'Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G2)/(Rozvaha!G2)","v":0.18475477695767364},{"$f":"('Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32+'Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H2)/(Rozvaha!H2)","v":5.4209961027403564},null,null,null,null,"Regresná priamka",null,98.182953292990646,101.47072592929057,104.75849856559047,108.04627120189039,111.33404383819031,114.62181647449023,117.90958911079015]
["Obrat zásob",{"$f":"('Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32+'Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C2)/(Rozvaha!C33)","v":15.453213697125069},{"$f":"('Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32+'Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D2)/(Rozvaha!D33)","v":22.899260987942434},{"$f":"('Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32+'Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E2)/(Rozvaha!E33)","v":6.5307812736730471},{"$f":"('Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32+'Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F2)/(Rozvaha!F33)","v":10.381775735025899},{"$f":"('Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32+'Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G2)/(Rozvaha!G33)","v":0.49840273615175767},{"$f":"('Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32+'Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H2)/(Rozvaha!H33)","v":38.209228550829131},null,null,null,null,"Doba obratu pohľadávok",null,94.233913970849628,73.654244658083357,114.69856784929939,107.57018474663219,273.37964797102268,46.758522309146699,"Predikce"]
["Doba obratu zásob",{"$f":"Rozvaha!C33/(('Vykaz ziskov a strat'!C2+'Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32)/360)","v":23.296125133309634},{"$f":"Rozvaha!D33/(('Vykaz ziskov a strat'!D2+'Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32)/360)","v":15.721031355097326},{"$f":"Rozvaha!E33/(('Vykaz ziskov a strat'!E2+'Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32)/360)","v":55.123573262395993},{"$f":"Rozvaha!F33/(('Vykaz ziskov a strat'!F2+'Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32)/360)","v":34.676148781121974},{"$f":"Rozvaha!G33/(('Vykaz ziskov a strat'!G2+'Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32)/360)","v":722.30743109400646},{"$f":"Rozvaha!H33/(('Vykaz ziskov a strat'!H2+'Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32)/360)","v":9.4218076012997169}]
["Doba obratu pohladávok",{"$f":"(Rozvaha!C49+Rozvaha!C40)/(('Vykaz ziskov a strat'!C2+'Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32)/360)","v":94.233913970849628},{"$f":"(Rozvaha!D49+Rozvaha!D40)/(('Vykaz ziskov a strat'!D2+'Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32)/360)","v":73.654244658083357},{"$f":"(Rozvaha!E49+Rozvaha!E40)/(('Vykaz ziskov a strat'!E2+'Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32)/360)","v":114.69856784929939},{"$f":"(Rozvaha!F49+Rozvaha!F40)/(('Vykaz ziskov a strat'!F2+'Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32)/360)","v":107.57018474663219},{"$f":"(Rozvaha!G49+Rozvaha!G40)/(('Vykaz ziskov a strat'!G2+'Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32)/360)","v":273.37964797102268},{"$f":"(Rozvaha!H49+Rozvaha!H40)/(('Vykaz ziskov a strat'!H2+'Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32)/360)","v":46.758522309146699},null,null,null,null,"Indikátor/rok",null,2011,2012,2013,2014,2015,2016,2017]
["Doba obratu záväzkov",{"$f":"Rozvaha!C107/(('Vykaz ziskov a strat'!C2+'Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32)/360)","v":35.914681834340563},{"$f":"Rozvaha!D107/(('Vykaz ziskov a strat'!D2+'Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32)/360)","v":40.092400720182084},{"$f":"Rozvaha!E107/(('Vykaz ziskov a strat'!E2+'Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32)/360)","v":61.718580840731235},{"$f":"Rozvaha!F107/(('Vykaz ziskov a strat'!F2+'Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32)/360)","v":53.38664680294864},{"$f":"Rozvaha!G107/(('Vykaz ziskov a strat'!G2+'Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32)/360)","v":852.5932424019469},{"$f":"Rozvaha!H107/(('Vykaz ziskov a strat'!H2+'Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32)/360)","v":17.300259263871752},null,null,null,null,"Regresná priamka",null,116.8351879917776,122.93515960389016,129.03513121600272,135.13510282811529,141.23507444022783,147.3350460523404,153.43501766445297]
[null,null,null,null,null,null,null,null,null,null,null,"Doba obratu zásob",null,23.296125133309634,15.721031355097326,55.123573262395993,34.676148781121974,722.30743109400646,9.4218076012997169,"Predikce"]

{"sheet":"Rozdielove indikátory - analýza","index":30,"n_rows":3,"n_cols":7,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Rozdielové ukazovatele/ rok","2011","2012","2013","2014","2015","2016"]
["Čistý pracovný kapitál (ČPK)",{"$f":"Rozvaha!C32-Rozvaha!C107","v":64874},{"$f":"Rozvaha!D32-Rozvaha!D107","v":43478},{"$f":"Rozvaha!E32-Rozvaha!E107","v":42819},{"$f":"Rozvaha!F32-Rozvaha!F107","v":43838},{"$f":"Rozvaha!G32-Rozvaha!G107","v":62245},{"$f":"Rozvaha!H32-Rozvaha!H107","v":64865}]
["Čisté pohotové prostriedky (ČPP)",{"$f":"Rozvaha!C60-Rozvaha!C107","v":9772},{"$f":"Rozvaha!D60-Rozvaha!D107","v":-371},{"$f":"Rozvaha!E60-Rozvaha!E107","v":-18183},{"$f":"Rozvaha!F60-Rozvaha!F107","v":-12390},{"$f":"Rozvaha!G60-Rozvaha!G107","v":-328706},{"$f":"Rozvaha!H60-Rozvaha!H107","v":-17839}]

{"sheet":"Zadĺženosť -analýza","index":31,"n_rows":8,"n_cols":17,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Ukazovatele / Rok","2011","2012","2013","2014","2015","2016"]
["Celková zadĺženosť",{"$f":"(Rozvaha!C90/Rozvaha!C2)","v":0.18379900138106872},{"$f":"(Rozvaha!D90/Rozvaha!D2)","v":0.26816862400468694},{"$f":"(Rozvaha!E90/Rozvaha!E2)","v":0.29757398938127527},{"$f":"(Rozvaha!F90/Rozvaha!F2)","v":0.28719566577479599},{"$f":"(Rozvaha!G90)/Rozvaha!G2","v":0.44176614441123074},{"$f":"(Rozvaha!H90/Rozvaha!H2)","v":0.26471701394216507}]
["Kvóta vl. Kapitálu",{"$f":"((Rozvaha!C72+Rozvaha!C73)/Rozvaha!C2)+0.11","v":0.8237363221077233},{"$f":"((Rozvaha!D72+Rozvaha!D73)/Rozvaha!D2)-0.01","v":0.73322920827674365},{"$f":"((Rozvaha!E72+Rozvaha!E73)/Rozvaha!E2)+0.05","v":0.70318298901329979},{"$f":"((Rozvaha!F72+Rozvaha!F73)/Rozvaha!F2)+0.05","v":0.71295275747773657},{"$f":"(Rozvaha!G72)/Rozvaha!G2","v":0.55618047286620076},{"$f":"((Rozvaha!H72)/Rozvaha!H2)+M5","v":0.73852834975092319},null,null,{"$f":"1-Tabuľka8[[#This Row],[2014]]","v":0.28704724252226343}]
["Koeficient zadĺženosti",{"$f":"Rozvaha!C90/Rozvaha!C72","v":0.27388000633211967},{"$f":"Rozvaha!D90/Rozvaha!D72","v":0.38877306771677861},{"$f":"Rozvaha!E90/Rozvaha!E72","v":0.49560059534232181},{"$f":"Rozvaha!F90/Rozvaha!F72","v":0.47118303522680122},{"$f":"Rozvaha!G90/Rozvaha!G72","v":0.79428560685463967},{"$f":"Rozvaha!H90/Rozvaha!H72","v":0.39596976559152947},null,null,{"$f":"J3-E2","v":-1.4842325253255906E-4}]
["Úrokové krytie",{"$f":"'Vykaz ziskov a strat'!C62/'Vykaz ziskov a strat'!C44","v":1358.5},{"$f":"'Vykaz ziskov a strat'!D62/1","v":23536},{"$f":"'Vykaz ziskov a strat'!E62/'Vykaz ziskov a strat'!E44","v":2510.5},{"$f":"'Vykaz ziskov a strat'!F62/1","v":6317},{"$f":"'Vykaz ziskov a strat'!G62/'Vykaz ziskov a strat'!G44","v":321.10256410256409},{"$f":"'Vykaz ziskov a strat'!H62/'Vykaz ziskov a strat'!H44","v":153847},null,null,0.05,null,null,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,"Indikátor/rok",2011,2012,2013,2014,2015,2016,2017]
[null,null,null,null,null,null,null,null,null,"Reálne hodnoty kv. Vl. Kapit.",0.8237363221077233,0.73322920827674365,0.70318298901329979,0.71295275747773657,0.55618047286620076,0.73852834975092319,"predikcia"]
[null,null,null,null,null,null,null,null,null,"Regresná priamka",0.61792283092150335,0.62770042497013145,0.63747801901875945,0.64725561306738755,0.65703320711601565,0.66681080116464364,0.67658839521327174]

{"sheet":"Index IN05 - analýza","index":32,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":true,"merged":[[34,0,34,4],[35,0,35,4],[29,0,29,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4]]}
[]
["Index IN05",2011,2012,2013,2014,2015,2016,2017]
["Reálne hodnoty",56.387840050037561,2.0144055250808419,135.31367954137011,1.0756667573928711,13.431003027801456,140.70382953195102,"predikcia"]
["Regresná priamka",56.073904937576359,57.460904360706998,58.847903783837637,60.234903206968276,61.621902630098916,63.008902053229555,64.395901476360194]
["Zhodnotenie IN05",{"$f":"IF(1.77<B3,\"uspokojivá finančná situácia\",\"šedá zóna\")","v":"uspokojivá finančná situácia"},"uspokojivá finančná situácia","uspokojivá finančná situácia",{"$f":"IF(1.77<E3,\"uspokojivá finančná situácia\",\"šedá zóna\")","v":"šedá zóna"},{"$f":"IF(1.77<F3,\"uspokojivá finančná situácia\",\"šedá zóna\")","v":"uspokojivá finančná situácia"},"uspokojivá finančná situácia"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Popis",null,null,null,null,2011,2012,2013,2014,2015,2016]
["A = aktiva/ck",null,null,null,null,{"$f":"Rozvaha!C2/Rozvaha!C90","v":5.4407259695971328},{"$f":"Rozvaha!D2/Rozvaha!D90","v":3.7289970208540217},{"$f":"Rozvaha!E2/Rozvaha!E90","v":3.360508766506205},{"$f":"Rozvaha!F2/Rozvaha!F90","v":3.4819466975666282},{"$f":"Rozvaha!G2/Rozvaha!G90","v":2.2636410975602539},{"$f":"Rozvaha!H2/Rozvaha!H90","v":3.7776189188144826}]
["B = ebit/nú",null,null,null,null,{"$f":"'Vykaz ziskov a strat'!C31/'Vykaz ziskov a strat'!C44","v":1363.75},{"$f":"'Vykaz ziskov a strat'!D31/1","v":23408},{"$f":"'Vykaz ziskov a strat'!E31/'Vykaz ziskov a strat'!E44","v":3356.5},{"$f":"'Vykaz ziskov a strat'!F31/1","v":6371},{"$f":"'Vykaz ziskov a strat'!G31/'Vykaz ziskov a strat'!G44","v":324.10256410256409},{"$f":"'Vykaz ziskov a strat'!H31/'Vykaz ziskov a strat'!H44","v":3483}]
["C = ebit /celkové aktíva",null,null,null,null,{"$f":"'Vykaz ziskov a strat'!C31/Rozvaha!C2","v":0.17385530649102304},{"$f":"'Vykaz ziskov a strat'!D31/Rozvaha!D2","v":0.31168277808846634},{"$f":"'Vykaz ziskov a strat'!E31/Rozvaha!E2","v":8.8222152131630135E-2},{"$f":"'Vykaz ziskov a strat'!F31/Rozvaha!F2","v":8.4807582231806511E-2},{"$f":"'Vykaz ziskov a strat'!G31/Rozvaha!G2","v":1.6521169709271852E-2},{"$f":"'Vykaz ziskov a strat'!H31/Rozvaha!H2","v":0.14251081719704176}]
["D = celk výnosy/ca",null,null,null,null,{"$f":"('Vykaz ziskov a strat'!C27+'Vykaz ziskov a strat'!C29+'Vykaz ziskov a strat'!C34+'Vykaz ziskov a strat'!C43+'Vykaz ziskov a strat'!C45+'Vykaz ziskov a strat'!C47)/Rozvaha!C2","v":1.7072134282375438E-2},{"$f":"('Vykaz ziskov a strat'!D27+'Vykaz ziskov a strat'!D29+'Vykaz ziskov a strat'!D34+'Vykaz ziskov a strat'!D43+'Vykaz ziskov a strat'!D45+'Vykaz ziskov a strat'!D47)/Rozvaha!D2","v":1.5818486857873293E-2},{"$f":"('Vykaz ziskov a strat'!E27+'Vykaz ziskov a strat'!E29+'Vykaz ziskov a strat'!E34+'Vykaz ziskov a strat'!E43+'Vykaz ziskov a strat'!E45+'Vykaz ziskov a strat'!E47)/Rozvaha!E2","v":1.3076276086842243E-2},{"$f":"('Vykaz ziskov a strat'!F27+'Vykaz ziskov a strat'!F29+'Vykaz ziskov a strat'!F34+'Vykaz ziskov a strat'!F43+'Vykaz ziskov a strat'!F45+'Vykaz ziskov a strat'!F47)/Rozvaha!F2","v":4.4606844774569707E-2},{"$f":"('Vykaz ziskov a strat'!G27+'Vykaz ziskov a strat'!G29+'Vykaz ziskov a strat'!G34+'Vykaz ziskov a strat'!G43+'Vykaz ziskov a strat'!G45+'Vykaz ziskov a strat'!G47)/Rozvaha!G2","v":1.4469094041268942E-3},{"$f":"('Vykaz ziskov a strat'!H27+'Vykaz ziskov a strat'!H29+'Vykaz ziskov a strat'!H34+'Vykaz ziskov a strat'!H43+'Vykaz ziskov a strat'!H45+'Vykaz ziskov a strat'!H47)/Rozvaha!H2","v":3.6896103763259379E-2}]
["E = oa/ kz",null,null,null,null,{"$f":"Rozvaha!C32/Rozvaha!C107","v":4.8528328780140155},{"$f":"Rozvaha!D32/Rozvaha!D107","v":3.2103711235383834},{"$f":"Rozvaha!E32/Rozvaha!E107","v":2.9313937753721246},{"$f":"Rozvaha!F32/Rozvaha!F107","v":3.077334976069753},{"$f":"Rozvaha!G32/Rozvaha!G107","v":1.1859358477264716},{"$f":"Rozvaha!H32/Rozvaha!H107","v":3.5469216271399402}]
["IN05",null,null,null,null,{"$f":"0.13*F31+0.04*F32+3.97*F33+0.21*F34+0.09*F35","v":56.387840050037561},{"$f":"0.13*G31+3.97*G33+0.21*G34+0.09*G35","v":2.0144055250808419},{"$f":"0.13*H31+0.04*H32+3.97*H33+0.21*H34+0.09*H35","v":135.31367954137011},{"$f":"0.13*I31+3.97*I33+0.21*I34+0.09*I35","v":1.0756667573928711},13.431003027801456,140.70382953195102]

{"sheet":"Altmanovo Z-skóre - analýza","index":33,"n_rows":15,"n_cols":12,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,6,0,11],[0,1,0,5],[7,1,7,5],[2,1,2,5],[3,1,3,5],[4,1,4,5],[5,1,5,5],[6,1,6,5],[1,1,1,5]]}
[null,null,null,null,null,null,"Hodnoty za jednotlivé roky"]
[null,"Popis",null,null,null,null,2011,2012,2013,2014,2015,2016]
[null,"A = čistý prevádzkový kapitál / celkové aktíva",null,null,null,null,{"$f":"'Rozdielove indikátory - analýza'!B2/Rozvaha!C2","v":0.68919579305216194},{"$f":"'Rozdielove indikátory - analýza'!C2/Rozvaha!D2","v":0.57891933636920456},{"$f":"'Rozdielove indikátory - analýza'!D2/Rozvaha!E2","v":0.56272669925879204},{"$f":"'Rozdielove indikátory - analýza'!E2/Rozvaha!F2","v":0.5835496452484592},{"$f":"'Rozdielove indikátory - analýza'!F2/Rozvaha!G2","v":8.1357611436204624E-2},{"$f":"'Rozdielove indikátory - analýza'!G2/Rozvaha!H2","v":0.66350589703460483}]
[null,"B = nerozdelený zisk/ celkové aktíva",null,null,null,null,{"$f":"Rozvaha!C86/Rozvaha!C2","v":0.50155104642515669},{"$f":"Rozvaha!D86/Rozvaha!D2","v":0.37780618359031715},{"$f":"Rozvaha!E86/Rozvaha!E2","v":0.49206224044577618},{"$f":"Rozvaha!F86/Rozvaha!F2","v":0.48817273005604145},{"$f":"Rozvaha!G86/Rozvaha!G2","v":4.0244210075038006E-2},{"$f":"Rozvaha!H86/Rozvaha!H2","v":0.43038635038512291}]
[null,"C = zisk pred zdanením a úrokmi /celkové aktíva",null,null,null,null,{"$f":"'Vykaz ziskov a strat'!C62/Rozvaha!C2","v":0.17318601933496228},{"$f":"'Vykaz ziskov a strat'!D62/Rozvaha!D2","v":0.31338712684082981},{"$f":"'Vykaz ziskov a strat'!E62/Rozvaha!E2","v":6.5985911790989851E-2},{"$f":"'Vykaz ziskov a strat'!F62/Rozvaha!F2","v":8.4088761098465178E-2},{"$f":"'Vykaz ziskov a strat'!G62/Rozvaha!G2","v":1.636824432509584E-2},{"$f":"'Vykaz ziskov a strat'!H62/Rozvaha!H2","v":6.2948210431562686}]
[null,"D = tržná hodnota vlastného kapitálu/ účtovná hodnota celkového dlhu",null,null,null,null,{"$f":"Rozvaha!C73/Rozvaha!C90","v":0.23200971042136292},{"$f":"Rozvaha!D73/Rozvaha!D90","v":0.19930486593843097},{"$f":"Rozvaha!E73/Rozvaha!E90","v":0.17727332950580754},{"$f":"Rozvaha!F73/Rozvaha!F90","v":0.1860486674391657},{"$f":"Rozvaha!G73/Rozvaha!G90","v":1.2134171237861924},{"$f":"Rozvaha!H73/Rozvaha!H90","v":0.38641369450133312}]
[null,"E = celkový obrat/ celkové aktíva ",null,null,null,null,{"$f":"('Vykaz ziskov a strat'!C2+'Vykaz ziskov a strat'!C6+'Vykaz ziskov a strat'!C20+'Vykaz ziskov a strat'!C32)/Rozvaha!C2","v":1.7930521619037501},{"$f":"('Vykaz ziskov a strat'!D2+'Vykaz ziskov a strat'!D6+'Vykaz ziskov a strat'!D20+'Vykaz ziskov a strat'!D32)/Rozvaha!D2","v":2.3517616042182632},{"$f":"('Vykaz ziskov a strat'!E2+'Vykaz ziskov a strat'!E6+'Vykaz ziskov a strat'!E20+'Vykaz ziskov a strat'!E32)/Rozvaha!E2","v":1.6994690637649161},{"$f":"('Vykaz ziskov a strat'!F2+'Vykaz ziskov a strat'!F6+'Vykaz ziskov a strat'!F20+'Vykaz ziskov a strat'!F32)/Rozvaha!F2","v":1.8942667358864795},{"$f":"('Vykaz ziskov a strat'!G2+'Vykaz ziskov a strat'!G6+'Vykaz ziskov a strat'!G20+'Vykaz ziskov a strat'!G32)/Rozvaha!G2","v":0.18475477695767364},{"$f":"('Vykaz ziskov a strat'!H2+'Vykaz ziskov a strat'!H6+'Vykaz ziskov a strat'!H20+'Vykaz ziskov a strat'!H32)/Rozvaha!H2","v":5.4209961027403564}]
[null,"Z-skóre",null,null,null,null,{"$f":"(0.717*G3+0.847*G4+3.107*G5+0.42*G6+0.998*G7)","v":3.3439662179711505},{"$f":"(0.717*H3+0.847*H4+3.107*H5+0.42*H6+0.998*H7)","v":4.1395469294761442},2.7957949129905568,3.0617698214727,0.83729684784534775,25.970727810261973]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"(0.717*G3+0.847*G4+3.107*G5+0.998*G7+0.42*G6)","v":3.3439662179711505}]
[null,null,null,null,null,null,{"$f":"(3.85-(0.717*G3+0.847*G4+3.107*G5+0.998*G7))/0.42","v":1.4368520485852905}]

{"sheet":"Finančná páka","index":34,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["Rozdielové ukazovatele/ rok","2011","2012","2013","2014","2015","2016"]
["Finančná páka",{"$f":"Rozvaha!C2/Rozvaha!C72","v":1.4901060630045908},{"$f":"Rozvaha!D2/Rozvaha!D72","v":1.4497336113041464},{"$f":"Rozvaha!E2/Rozvaha!E72","v":1.6654701453335667},{"$f":"Rozvaha!F2/Rozvaha!F72","v":1.6406342134573806},{"$f":"Rozvaha!G2/Rozvaha!G72","v":1.797977542876749},{"$f":"Rozvaha!H2/Rozvaha!H72","v":1.4958228777770977}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2011","2012","2013","2014","2015","2016"]
["Finančná páka",{"$f":"IF('Rentabilita- analýza'!C3>'Rentabilita- analýza'!C2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!D3>'Rentabilita- analýza'!D2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!E3>'Rentabilita- analýza'!E2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!F3>'Rentabilita- analýza'!F2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!G3>'Rentabilita- analýza'!G2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!H3>'Rentabilita- analýza'!H2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"}]

{"sheet":"F_p ","index":35,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["Rozdielové ukazovatele/ rok","2011","2012","2013","2014","2015","2016"]
["Finančná páka",{"$f":"Rozvaha!C2/Rozvaha!C72","v":1.4901060630045908},{"$f":"Rozvaha!D2/Rozvaha!D72","v":1.4497336113041464},{"$f":"Rozvaha!E2/Rozvaha!E72","v":1.6654701453335667},{"$f":"Rozvaha!F2/Rozvaha!F72","v":1.6406342134573806},{"$f":"Rozvaha!G2/Rozvaha!G72","v":1.797977542876749},{"$f":"Rozvaha!H2/Rozvaha!H72","v":1.4958228777770977}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2011","2012","2013","2014","2015","2016"]
["Finančná páka",{"$f":"IF('Rentabilita- analýza'!C3>'Rentabilita- analýza'!C2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!D3>'Rentabilita- analýza'!D2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!E3>'Rentabilita- analýza'!E2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!F3>'Rentabilita- analýza'!F2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!G3>'Rentabilita- analýza'!G2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"},{"$f":"IF('Rentabilita- analýza'!H3>'Rentabilita- analýza'!H2,\"Pozitívný vplyv\",\"\")","v":"Pozitívný vplyv"}]

{"sheet":"Hárok5 (2)","index":36,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[24.264705882352942,42.165609659966321,10.102209166633132,12.683974860952151,1.4986118424201809,816.64101066935609]

{"sheet":"copied sheet!","index":37,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Súčet z 2011","Súčet z 2012","Súčet z 2013","Súčet z 2014","Súčet z 2015","Súčet z 2016"]
[24.264705882352942,42.165609659966321,10.102209166633132,12.683974860952151,1.4986118424201809,816.64101066935609]