{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":88,"n_cols":4,"rows_kept":88,"flags":["formulas_cached_only"]}
["Zeilennr","Zeilenbezeichnung","Zeilenmodus","Ergebnisart"]
[1010,"Anzahl fakt. Fahrz.","K","MB"]
[1020,"Umsatzerlöse extern","K","MB"]
[1030,"Umsatzerlöse intern","K","MB"]
[1035,"Akt.Eigenleistungen","K","MB"]
[1040,"Nachlass","K","MB"]
[1050,"Nettoumsatzerlöse","Z","B"]
[1060,"VAK","K","MB"]
[1070,"Produktivlöhne","K","MB"]
[1090,"Bruttoertrag","Z","B"]
[1100,"Zugaben","K","MB"]
[1110,"Verkaufshilfen","K","MB"]
[1120,"Boni/Betreuungsmarge","K","MB"]
[1130,"Provisionserlöse","K","MB"]
[1140,"sonstige Erlöse","K","MB"]
[1150,"Gesamtbruttoertrag","Z","B"]
[1160,"Verkäuferprovision","K","MB"]
[1170,"Vermittlerprovision","K","MB"]
[1180,"Ablief. u. Aufber.","K","MB"]
[1190,"Händl.b. u. Abs.fin.","K","MB"]
[1200,"so. var. Kosten","K","MB"]
[1210,"Summe var. Kosten","Z","B"]
[1300,"Deckungsbeitrag I","Z","B"]
[1340,"Vorführw.-/Fahrz.k.","K","MB"]
[1350,"Wertb./AfA Fahrz.","K","MB"]
[1360,"Entsorgung","K","MB"]
[1370,"so. direkte Kosten","K","MB"]
[1380,"Summe direkte Kosten","Z","B"]
[1400,"Deckungsbeitrag II","Z","B"]
[1410,"Personalkosten","K","MB"]
[1420," Zinsen","K","MB"]
[1430," Werbekosten","K","MB"]
[1500,"Deckungsbeitrag III","Z","B"]
[1540,"Versicherung(o. Kfz)","K","MB"]
[1550,"Energie","K","MB"]
[1560,"Büromaterial/Porto","K","MB"]
[1570,"Rechts- u. Berat.l.","K","MB"]
[1580,"Raumkosten","K","MB"]
[1590,"Beiträge u. Gebühren","K","MB"]
[1600,"EDV u. Telefon","K","MB"]
[1610,"Repräsentationsk.","K","MB"]
[1620,"AfA BGA","K","MB"]
[1630,"sonstige Indirektk.","K","MB"]
[1640,"Umlagen Indirektk.","K","MB"]
[1650,"Summe ind. Kosten","Z","B"]
[1700,"Betriebsergebnis I","Z","B"]
[1710,"Gf-Gehalt/kalk. Ul.","K","MB"]
[1720,"Miete/Pacht","K","MB"]
[1730,"Zinsen Darlehen","K","MB"]
[1740,"AfA Immobilie","K","MB"]
[1750,"Umlagen Strukturk.","K","MB"]
[1760,"Summe Strukturk.","Z","B"]
[1800,"Betriebsergebnis II","Z","B"]
[1810,"neutrale Aufw.","K","MB"]
[1820,"neutrale Erträge","K","MB"]
[1830,"Neutrales Ergebnis","Z","B"]
[1840,"Ergebnis vor Steuern","Z","B"]
[1850,"Steuern","K","MB"]
[1860,"Ergebnis n. Steuern","Z","B"]
[1870,"verr. kalk. Kosten","K","MB"]
[1880,"Erg.n.St.o.kalk.K.","Z","B"]
[1900,"Kennziffern"]
[1905,"in % vom Nettoumsatz"]
[1910,"Personalkosten","Z","B"]
[1915,"Zinsen","Z","B"]
[1920,"Werbekosten","Z","B"]
[1925,"VAK","Z","B"]
[1930,"Produktivlöhne","Z","B"]
[1935,"Gesamtbruttoertrag","Z","B"]
[1940,"DB I","Z","B"]
[1945,"DB II","Z","B"]
[1950,"DB III","Z","B"]
[2005,"Bestand NW","K","MB"]
[2010,"Bestand NW SA","K","MB"]
[2015,"Bestand VFW","K","MB"]
[2020,"Bestand GW regel","K","MB"]
[2025,"Bestand GW dif.","K","MB"]
[2030,"Bestand MW abgem","K","MB"]
[2035,"Best. ÜF NW","K","MB"]
[2040,"Best. Zulassungsp.","K","MB"]
[2045,"Best. Fahrzeuggar.","K","MB"]
[2050,"Best. Nachr./Aufb.","K","MB"]
[2060,"Bestand Teile","K","MB"]
[2065,"Bestand Werkstatt","K","MB"]
[2075,"Bestand Fremdl.","K","MB"]
[2080,"Bestand WB","K","MB"]
[2085,"Bestand Boni","K","MB"]
[2090,"Sonst. Bestände","K","MB"]