{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Úvod","Súvaha z VS_Aktíva","Súvaha z VS_Pasíva","Súvaha pre MDP","Výkaz zisku a straty z VS","Výkaz zisku a straty pre MDP","AbUkazovatele pre MDP z výkazov","1. tabuľka","2. tabuľka","3. tabuľka","4. tabuľka","Úplná verzia MDP - 1. časť","Úplná verzia MDP - 2. časť","Manažérsky modul rýchlej INFO","Prázdna šablóna úplnej verzie","5. tabuľka","6. tabuľka","7. tabuľka","8. tabuľka","Vývoj 1-podiel. ukaz.","Vývoj 2-podiel. ukaz.","Vývoj 3-podiel. ukaz.","TextData"],"not_rendered":{"charts":15,"images":22,"macros":1,"external_links":0,"defined_names":2,"comments":12,"pivot_tables":1},"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":"Úvod","index":0,"n_rows":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,2,5,21],[10,8,11,10],[7,6,8,12],[7,1,8,4],[10,1,11,4]]}
[]
[null,null,"Metóda maticového diagnostického prístupu \nFull version of expert system (MDPFVES) - Verzia Beta "]
[]
[]
[]
[]
[]
[null,"Názov obchodnej korporácie:",null,null,null,null,"BENEŠ a LÁT a. s."]
[]
[]
[null,"IČO:",null,null,null,null,null,null,25724304]

{"sheet":"Súvaha z VS_Aktíva","index":1,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,1,0,24],[2,32,3,32],[2,33,3,35],[2,36,3,36],[2,37,3,39],[1,21,1,24],[1,25,1,28],[1,29,1,32],[1,33,1,36],[1,37,1,40],[1,9,1,12],[1,13,1,16],[1,17,1,20],[2,5,3,7],[2,8,3,8],[2,9,3,11],[2,40,3,40],[2,21,3,23],[2,24,3,24],[2,25,3,27],[2,28,3,28],[2,29,3,31],[2,12,3,12],[2,13,3,15],[2,16,3,16],[2,17,3,19],[2,20,3,20],[2,0,4,0],[2,4,3,4],[2,1,3,3],[1,1,1,4],[1,5,1,8]]}
[null,"Hospodársky rok obchodnej korporácie BENEŠ a LÁT a. s."]
[null,"2017-2018",null,null,null,"2018-2019",null,null,null,"2019-2020",null,null,null,"2020-2021",null,null,null,"2021-2022",null,null,null,"2022-2023"]
["Riadok ","Bežné účtovné \nobdobie",null,null,"Minulé účtovné obdobie","Bežné účtovné \nobdobie",null,null,"Minulé účtovné obdobie","Bežné účtovné \nobdobie",null,null,"Minulé účtovné obdobie","Bežné účtovné \nobdobie",null,null,"Minulé účtovné obdobie","Bežné účtovné \nobdobie",null,null,"Minulé účtovné obdobie","Bežné účtovné \nobdobie",null,null,"Minulé účtovné obdobie"]
[]
[null,"Brutto","Korekcia","Netto","Netto","Brutto","Korekcia","Netto","Netto","Brutto","Korekcia","Netto","Netto","Brutto","Korekcia","Netto","Netto","Brutto","Korekcia","Netto","Netto","Brutto","Korekcia","Netto","Netto"]
["AKTÍVA CELKOM",1183198,-315593,{"$f":"B6+C6","v":867605},736384,1232879,-347522,{"$f":"F6+G6","v":885357},{"$f":"D6","v":867605},1151765,-382313,{"$f":"J6+K6","v":769452},{"$f":"H6","v":885357},1199628,-453676,{"$f":"N6+O6","v":745952},{"$f":"L6","v":769452},1241131,-488628,{"$f":"R6+S6","v":752503},{"$f":"P6","v":745952},1239762,-521297,{"$f":"V6+W6","v":718465},{"$f":"T6","v":752503}]
["B. Stále aktíva",764388,-302338,{"$f":"B7+C7","v":462050},388590,824903,-337067,{"$f":"F7+G7","v":487836},{"$f":"D7","v":462050},828772,-373679,{"$f":"J7+K7","v":455093},{"$f":"H7","v":487836},872159,-445103,{"$f":"N7+O7","v":427056},{"$f":"L7","v":455093},880539,-479656,{"$f":"R7+S7","v":400883},{"$f":"P7","v":427056},890738,-512180,{"$f":"V7+W7","v":378558},{"$f":"T7","v":400883}]
["I. Dlhodobý nehmotný majetok",21887,-20557,1330,1585,23972,-21775,2197,1330,24347,-22599,1748,2197,26881,-23526,3355,1748,28005,-24624,3381,3355,30053,-26205,3848,3381]
["2 Oceniteľné práva",21513,-20512,1001,1503,22855,-21679,1176,1001,23505,-22454,1051,1176,24301,-23255,1046,1051,24979,-23970,1009,1046,26103,-25005,1098,1009]
["1 Software",21513,-20512,1001,1503,22855,-21679,1176,1001,23505,-22454,1051,1176,24301,-23255,1046,1051,24979,-23970,1009,1046,26103,-25005,1098,1009]
["4 Ostatný dlhodobý nehmotný majetok ",196,-45,{"$f":"B11+C11","v":151},54,310,-96,214,151,400,-145,255,214,1500,-271,1229,255,1938,-654,1284,1229,2388,-1200,1188,1284]
["5 Poskytnuté zálohy na dlhodobý nehmotný majetok a nedokončený dlhodobý nehmotný majetok ",178,0,178,28,807,0,807,178,442,0,442,807,1080,null,1080,442,1088,0,1088,1080,1562,0,1562,1088]
["2 Nedokončený dlhodobý nehmotný majetok ",178,0,178,28,807,0,807,178,442,0,442,807,1080,null,1080,442,1088,0,1088,1080,1562,0,1562,1088]
["II. Dlhodobý hmotný majetok ",742171,-281781,460390,386675,800484,-315292,485192,460390,803978,-351080,452898,485192,844831,-421577,423254,452898,852087,-455032,397055,423254,860238,-485975,374263,397055]
["1 Pozemky a stavby",320324,-55677,264647,268822,346017,-61606,284411,264647,346868,-68062,278806,284411,346735,-66210,280525,278806,349088,-72947,276141,280525,350639,-79744,270895,276141]
["1 Pozemky",27584,0,27584,27504,27585,null,27585,27584,27568,0,27568,27585,26955,0,26955,27568,26855,0,26855,26955,26855,0,26855,26855]
["2 Stavby",292740,-55677,237063,241318,318432,-61606,256826,237063,319300,-68062,251238,256826,319780,-66210,253570,251238,322233,-72947,249286,253570,323784,-79744,244040,249286]
["2 Hmotné hnuteľné veci a ich súbory",402916,-246531,156385,122625,442231,-276453,165778,156385,480378,-308050,172328,165778,480295,-344497,135798,172328,487341,-371586,115755,135798,495594,-395132,100462,115755]
["3 Oceňovací rozdiel k nadobudnutému majetku",-33736,27328,-6408,-8811,-33736,29731,-4005,-6408,-33737,32134,-1603,-4005,2311,-2311,0,-1603,0,0,0,0,0,0,0,0]
["4 Ostatný dlhodobý hmotný majetok",8526,-6858,1668,1618,8548,-6964,1584,1668,9099,-7102,1997,1584,12482,-8559,3923,1997,12507,-10499,2008,3923,12507,-11099,1408,2008]
["3 Iný dlhodobý hmotný majetok ",8526,-6858,1668,1618,8548,-6964,1584,1668,9099,-7102,1997,1584,12482,-8559,3923,1997,12507,-10499,2008,3923,12507,-11099,1408,2008]
["5 Poskytnuté zálohy na dlhodobý hmotný majetok a nedokončený dlhodobý hmotný majetok ",44141,-43,44098,2421,37424,0,37424,44098,1370,0,1370,37424,3008,0,3008,1370,3151,0,3151,3008,1498,0,1498,3151]
["1 Poskytnuté zálohy na dlhodobý hmotný majetok ",0,-43,-43,183,0,0,0,-43,0,0,0,0,558,0,558,0,440,0,440,558,168,0,168,440]
["2 Nedokončený dlhodobý hmotný majetok",44141,0,44141,2238,37424,0,37424,44141,1370,0,1370,37424,2450,0,2450,1370,2711,0,2711,2450,1330,0,1330,2711]
["III. Dlhodobý finančný majetok",330,0,330,330,447,0,447,330,447,0,447,447,447,0,447,447,447,0,447,447,447,0,447,447]
["1 Podiely – ovládaná alebo ovládajúca osoba",0,0,0,0,117,0,117,0,117,0,117,117,117,0,117,117,117,0,117,117,117,0,117,117]
["3 Podiely – podstatný vplyv",330,0,330,330,330,0,330,330,330,0,330,330,330,0,330,330,330,0,330,330,330,0,330,330]
["C. Obežné aktíva",416376,-13255,403121,345535,405935,-10455,395480,403121,320808,-8634,312174,395480,324251,-8573,315678,312174,357132,-8972,348160,315678,342653,-9117,333536,348160]
["I. Zásoby",182193,-5618,176575,145971,192745,-4956,187789,176575,147741,-6361,141380,187789,148072,-6707,141365,141380,172719,-7215,165504,141365,159465,-7176,152289,165504]
["1 Materiál",46937,-1723,45214,39443,45610,-1889,43721,45214,44278,-1739,42539,43721,37993,-1829,36164,42539,41999,-2037,39962,36164,44120,-3359,40761,39962]
["2 Nedokončená výroba a polotovary ",95317,-1503,93814,68737,95737,-1250,94487,93814,61210,-1234,59976,94487,79213,-1481,77732,59976,74554,-2133,72421,77732,72410,-674,71736,72421]
["3 Výrobky a tovar",39939,-2392,37547,37791,51398,-1817,49581,37547,40536,-3388,37148,49581,30129,-3397,26732,37148,55789,-3045,52744,26732,42935,-3143,39792,52744]
["1 Výrobky",39911,-2392,37519,37755,51377,-1817,49560,37519,40521,-3388,37133,49560,30113,-3397,26716,37133,55776,-3045,52731,26716,42928,-3143,39785,52731]
["2 Tovar ",28,0,28,36,21,0,21,28,15,0,15,21,16,0,16,15,13,0,13,16,7,0,7,13]
["5 Poskytnuté zálohy na zásoby",0,0,0,0,0,0,0,0,1717,0,1717,0,737,0,737,1717,377,0,377,737,0,0,0,377]
["II. Pohľadávky",228429,-7637,220792,193873,207769,-5499,202270,220792,172396,-2273,170123,202270,151124,-1866,149258,170123,165741,-1757,163984,149258,179054,-1941,177113,163984]
["1 Dlhodobé pohľadávky",5291,0,5291,4461,9813,0,9813,5291,12774,0,12774,9813,10582,0,10582,12774,6915,0,6915,10582,1962,0,1962,6915]
["4 Odložená daňová pohľadávka",5270,0,5270,4461,9792,0,9792,5270,12753,0,12753,9792,10561,0,10561,12753,6894,0,6894,10561,1941,0,1941,6894]
["5 Pohľadávky – ostatné ",21,0,21,0,21,0,21,21,21,0,21,21,21,0,21,21,21,0,21,21,21,0,21,21]
["2 Dlhodobé poskytnuté zálohy ",21,0,21,0,21,0,21,21,21,0,21,21,21,0,21,21,21,0,21,21,21,0,21,21]
["2 Krátkodobé pohľadávky",223138,-7637,215501,189412,197956,-5499,192457,215501,159622,-2273,157349,192457,140542,-1866,138676,157349,158826,-1757,157069,138676,177092,-1941,175151,157069]
["1 Pohľadávky z obchodných vzťahov",201541,-7637,193904,175935,185987,-5499,180488,193904,149278,-1660,147618,180488,135765,-1866,133899,147618,136370,-430,135940,133899,139118,-614,138504,135940]
["4 Pohľadávky – ostatné ",21597,0,21597,13477,11969,0,11969,21597,10344,-613,9731,11969,4777,0,4777,9731,22456,-1327,21129,4777,37974,-1327,36647,21129]
["3 Štát – daňové pohľadávky",10239,0,10239,1553,3080,0,3080,10239,910,0,910,3080,900,0,900,910,0,0,0,900,0,0,0,0]
["4 Krátkodobé poskytnuté zálohy",6572,0,6572,7206,3239,0,3239,6572,3850,0,3850,3239,2532,0,2532,3850,12419,0,12419,2532,17192,0,17192,12419]
["5 Dohadné účty aktívne",4393,0,4393,2319,2561,0,2561,4393,3244,-613,2631,2561,937,0,937,2631,2406,0,2406,937,2077,0,2077,2406]
["6 Iné pohľadávky",393,0,393,2399,3089,0,3089,393,2340,0,2340,3089,308,0,308,2340,7631,-1327,6304,308,18705,-1327,17378,6304]
["IV. Peňažné prostriedky",5754,0,5754,5691,5421,0,5421,5754,671,0,671,5421,25055,0,25055,671,18672,0,18672,25055,4134,0,4134,18672]
["1 Peňažné prostriedky v pokladni",103,0,103,165,121,0,121,103,202,0,202,121,146,0,146,202,130,0,130,146,156,0,156,130]
["2 Peňažné prostriedky na účtoch",5651,0,5651,5526,5300,0,5300,5651,469,0,469,5300,24909,0,24909,469,18542,0,18542,24909,3978,0,3978,18542]
["D. Časové rozlíšenie aktív ",2434,0,2434,2259,2041,0,2041,2434,2185,0,2185,2041,3218,0,3218,2185,3460,0,3460,3218,6371,0,6371,3460]
["1 Náklady budúcich období",2434,0,{"$f":"B52+C52","v":2434},2259,2041,0,{"$f":"F52+G52","v":2041},{"$f":"D52","v":2434},2185,0,{"$f":"J52+K52","v":2185},{"$f":"H52","v":2041},3218,0,{"$f":"N52+O52","v":3218},{"$f":"L52","v":2185},3460,0,{"$f":"R52+S52","v":3460},{"$f":"P52","v":3218},3661,0,3661,{"$f":"T52","v":3460}]
["2 Komplexné náklady budúcich období",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2710,0,{"$f":"V53+W53","v":2710},0]

{"sheet":"Súvaha z VS_Pasíva","index":2,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[[43,1,43,12],[0,1,0,12],[1,9,1,10],[1,11,1,12],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8]]}
[null,"Hospodársky rok obchodnej korporácie BENEŠ a LÁT a. s."]
[null,"2017-2018",null,"2018-2019",null,"2019-2020",null,"2020-2021",null,"2021-2022",null,"2022-2023"]
["Riadok","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie"]
["PASÍVA CELKOM",867605,736384,885357,{"$f":"B4","v":867605},769452,{"$f":"D4","v":885357},745952,{"$f":"F4","v":769452},752503,{"$f":"H4","v":745952},718465,{"$f":"J4","v":752503}]
["A. Vlastný kapitál",351640,383266,331770,{"$f":"B5","v":351640},324678,{"$f":"D5","v":331770},332658,{"$f":"F5","v":324678},348038,{"$f":"H5","v":332658},400456,{"$f":"J5","v":348038}]
["I. Základný kapitál",35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["1 Základný kapitál",35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["II. Ážio a kapitálové fondy",173444,201444,173444,173444,173444,173444,173444,173444,172510,173444,171285,172510]
["1 Ážio",42210,42210,42210,42210,42210,42210,42210,42210,42210,42210,42210,42210]
["2 Kapitálové fondy",131234,159234,131234,131234,131234,131234,131234,131234,130300,131234,129075,130300]
["1 Ostatné kapitálové fondy",131234,159234,131234,131234,131234,131234,131234,131234,130300,131234,129075,130300]
["III. Fondy zo zisku ",93,1,114,93,103,114,124,103,262,124,458,262]
["2 Štatutárne a ostatné fondy ",93,1,114,93,103,114,124,103,262,124,458,262]
["IV. Výsledok hospodárenia minulých rokov (+/-)",145721,123880,142603,145721,122712,142603,114950,122712,123840,114950,140000,123840]
["1 Nerozdelený zisk minulých rokov",145721,130179,142603,145721,122712,142603,115631,122712,123840,115631,140000,123840]
["3 Iný výsledok hospodárenia minulých rokov (+/-)",0,-6299,0,0,0,0,-681,0,0,-681,0,0]
["V. Výsledok hospodárenia bežného účtovného obdobia (+/-)",-2618,22941,-19391,-2618,-6581,-19391,9140,-6581,16426,9140,53713,16426]
["B. + C. Cudzie zdroje",514236,351555,543149,514236,435581,543149,408565,435581,395218,408565,312497,395218]
["B. Rezervy",6004,6784,5831,6004,5206,5831,4689,5206,2134,4689,1702,2134]
["4 Ostatné rezervy",6004,6784,5831,6004,5206,5831,4689,5206,2134,4689,1702,2134]
["C. Záväzky",508232,344771,537318,508232,430375,537318,403876,430375,393084,403876,310795,393084]
["I. Dlhodobé záväzky",120153,83587,144665,120153,115564,144665,97042,115564,57244,97042,42111,57244]
["1 Vydané dlhopisy",23500,23500,23500,23500,6000,23500,17000,6000,0,17000,0,0]
["2 Ostatné dlhopisy",23500,23500,23500,23500,6000,23500,17000,6000,0,17000,0,0]
["2 Záväzky k úverovým inštitúciám",96653,60087,121165,96653,109564,121165,80042,109564,57244,80042,42111,57244]
["II. Krátkodobé záväzky ",388079,261184,392653,388079,314811,392653,306834,314811,335840,306834,268684,335840]
["1 Vydané dlhopisy",0,0,0,0,17500,0,0,17500,17000,0,0,17000]
["2 Ostatné dlhopisy",0,0,0,0,17500,0,0,17500,17000,0,0,17000]
["2 Záväzky k úverovým inštitúciám",162270,108712,186636,162270,159269,186636,164526,159269,161387,164526,105332,161387]
["3 Krátkodobé prijaté zálohy",9704,11109,10692,9704,7331,10692,11058,7331,12691,11058,20489,12691]
["4 Záväzky z obchodných vzťahov",194759,117703,164539,194759,101510,164539,96033,101510,109395,96033,81253,109395]
["8 Záväzky ostatné",21346,23660,30786,21346,29201,30786,35217,29201,35367,35217,61610,35367]
["1 Záväzky k spoločníkom",0,0,8358,0,8447,8358,13000,8447,13000,13000,26500,13000]
["3 Záväzky k zamestnancom",11550,10698,10775,11550,9873,10775,11549,9873,11257,11549,12728,11257]
["4 Záväzky zo sociálneho zabezpečenia a zdravotného poistenia",6148,5730,5664,6148,5021,5664,5610,5021,5642,5610,6582,5642]
["5 Štát – daňové záväzky a dotácie",947,911,737,947,545,737,422,545,890,422,9493,890]
["6 Dohadné účty pasívne",1328,5756,1461,1328,2088,1461,4191,2088,2648,4191,6307,2648]
["7 Iné záväzky",1373,565,3791,1373,3227,3791,445,3227,1930,445,0,1930]
["D. Časové rozlíšenie pasív",1729,1563,10438,1729,9193,10438,4729,9193,9247,4729,5512,9247]
["1 Výdaje budúcich období",1729,1403,1889,1729,8582,1889,3920,8582,8966,3920,3790,8966]
["2 Výnosy budúcich období",0,160,8549,0,611,8549,809,611,281,809,1722,281]
[]
[]
[null,"Bilančná rovnosť"]
[null,{"$f":"IF('Súvaha z VS_Aktíva'!D6='Súvaha z VS_Pasíva'!B4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!E6='Súvaha z VS_Pasíva'!C4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!H6='Súvaha z VS_Pasíva'!D4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!I6='Súvaha z VS_Pasíva'!E4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!L6='Súvaha z VS_Pasíva'!F4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!M6='Súvaha z VS_Pasíva'!G4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!P6='Súvaha z VS_Pasíva'!H4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!Q6='Súvaha z VS_Pasíva'!I4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!T6='Súvaha z VS_Pasíva'!J4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!U6='Súvaha z VS_Pasíva'!K4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!X6='Súvaha z VS_Pasíva'!L4,\"A=P\",\"ERROR\")","v":"A=P"},{"$f":"IF('Súvaha z VS_Aktíva'!Y6='Súvaha z VS_Pasíva'!M4,\"A=P\",\"ERROR\")","v":"A=P"}]

{"sheet":"Súvaha pre MDP","index":3,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,2,1,5],[2,2,2,5]]}
[]
[null,null,"SÚVAHA k DD.MM.RRRR"]
[null,null,"pre maticový diagnostický prístup"]
[null,null,"AKTÍVA","č. r.","Bežné účtovné obdobie","Minulé účtovné obdobie "]
[null,null,"Aktíva (A)","--"]
[null,null,"Stále aktíva (SA)",3]
[null,null,"Dlhodobý hmotný majetok (DHM)",14]
[null,null,"Dlhodobý nehmotný majetok (DNM), Dlhodobý finančný majetok (DFM)","04 + 27"]
[null,null,"Obežné aktíva (OA)","37 + 74"]
[null,null,"Zásoby (ZÁS)",38]
[null,null,"Pohľadávky (POHĽAD)",46]
[null,null,"Peňažné prostriedky (PEŇ), Krátkodobý finančný majetok (KFM)","71 + 68"]
[null,null,"Výrobné fondy (VF)","14 + 38"]
[null,null,"PASÍVA","č. r.","Bežné účtovné obdobie","Minulé účtovné obdobie"]
[null,null,"Vlastný kapitál (VK)","78 + 141"]
[null,null,"Cudzie zdroje (CZ)",101]
[]
[]
[]
[]
[null,null," "]

{"sheet":"Výkaz zisku a straty z VS","index":4,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,11,2,12],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10]]}
[]
[]
[null,"2017-2018",null,"2018-2019",null,"2019-2020",null,"2020-2021",null,"2021-2022",null,"2022-2023"]
["Riadok","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie","Bežné účtovné obdobie","Minulé účtovné obdobie"]
["I. Tržby z predaju výrobkov a služieb",874877,782966,829883,{"$f":"B5","v":874877},721467,{"$f":"D5","v":829883},664714,{"$f":"F5","v":721467},811642,{"$f":"H5","v":664714},824881,{"$f":"J5","v":811642}]
["II. Tržby za predaj tovaru",0,10,0,{"$f":"B6","v":0},0,{"$f":"D6","v":0},0,{"$f":"F6","v":0},0,{"$f":"H6","v":0},0,{"$f":"J6","v":0}]
["A. Výkonová spotreba",657377,508927,597200,657377,439321,597200,428861,439321,572367,428861,519283,572367]
["1 Náklady vynaložené na predaný tovar",8,16,0,8,0,0,0,0,0,0,0,0]
["2 Spotreba materiálu a energie",394555,301178,310246,394555,245791,310246,242891,245791,366906,242891,318836,366906]
["3 Služby",262814,207733,286954,262814,193530,286954,185970,193530,205461,185970,200447,205461]
["B. Zmena stavu zásob vlastnej činnosti (+/-)",-24537,6344,-11866,-24537,45385,-11866,-7596,45385,-21021,-7596,12174,-21021]
["C. Aktivácia (-)",-1371,0,-709,-1371,-1988,-709,-768,-1988,0,-768,-783,0]
["D. Osobné náklady",218283,205565,223672,218283,202376,223672,190381,202376,205783,190381,204145,205783]
["1 Mzdové náklady",159087,149371,162767,159087,147009,162767,138096,147009,147284,138096,145967,147284]
["2 Náklady na sociálne zabezpečenie, zdravotné poistenie a ostatné náklady",59196,56194,60905,59196,55367,60905,52285,55367,58499,52285,58178,58499]
["1 Náklady na sociálne zabezpečenie, zdravotné poistenie",55497,52635,56989,55497,51535,56989,48219,51535,51560,48219,51546,51560]
["2 Ostatné náklady",3699,3559,3916,3699,3832,3916,4066,3832,6939,4066,6632,6939]
["E. Úpravy hodnôt v prevádzkovej oblasti",27649,31086,34654,27649,38582,34654,41998,38582,38215,41998,33274,38215]
["1 Úpravy hodnôt dlhodobého nehmotného a hmotného majetku",32903,29763,37854,32903,40405,37854,42058,40405,37815,42058,33130,37815]
["1 Úpravy hodnôt dlhodobého nehmotného a hmotného majetku – trvalé",33222,30044,37973,33222,40681,37973,42328,40681,38079,42328,33394,38079]
["2 Úpravy hodnôt dlhodobého nehmotného a hmotného majetku – dočasné",-319,-281,-319,-319,-276,-319,-270,-276,-264,-270,-264,-264]
["2 Úpravy hodnôt zásob",236,1367,-662,236,1403,-662,347,1403,509,347,-40,509]
["3 Úpravy hodnôt pohľadávok",-5490,-44,-2138,-5490,-3226,-2138,-407,-3226,-109,-407,184,-109]
["III. Ostatné prevádzkové výnosy",46026,37940,45771,46026,32376,45771,25738,32376,28787,25738,23664,28787]
["1 Tržby z predaného dlhodobého majetku",306,765,101,306,607,101,789,607,162,789,97,162]
["2 Tržby z predaného materiálu",41391,33669,39328,41391,25150,39328,21048,25150,25375,21048,19190,25375]
["3 Iné prevádzkové výnosy",4329,3506,6342,4329,6619,6342,3901,6619,3250,3901,4377,3250]
["F. Ostatné prevádzkové náklady",44970,37410,47807,44970,28717,47807,24856,28717,25887,24856,25561,25887]
["1 Zostatková cena predaného dlhodobého majetku",0,537,0,0,16,0,614,16,104,614,0,104]
["2 Zostatková cena predaného materiálu",38540,31933,38661,38540,24438,38661,20558,24438,24923,20558,21838,24923]
["3 Dane a poplatky z prevádzkovej činnosti",798,753,839,798,763,839,757,763,699,757,709,699]
["4 Rezervy z prevádzkovej oblasti a komplexné náklady budúcich období",-780,2123,-172,-780,-625,-172,-517,-625,-2555,-517,-191,-2555]
["5 Iné prevádzkové náklady",6412,2064,8479,6412,4125,8479,3444,4125,2716,3444,3205,2716]
["* Prevádzkový výsledok hospodárenia (+/-)",-1468,31584,-15304,-1468,1450,-15304,12720,1450,19198,12720,54891,19198]
["VI. Výnosové úroky a podobné výnosy",0,0,0,0,0,0,0,0,0,0,2,0]
["2 Ostatné výnosové úroky a podobné výnosy",0,0,0,0,0,0,0,0,0,0,2,0]
["J. Nákladové úroky a podobné náklady",3260,2619,6817,3260,9203,6817,5219,9203,6334,5219,8737,6334]
["1 Nákladové úroky a podobné náklady – ovládaná alebo ovládajúca osoba",913,913,918,913,996,918,999,996,980,999,1041,980]
["2 Ostatné nákladové úroky a podobné náklady",2347,1706,5899,2347,8207,5899,4220,8207,5354,4220,7696,5354]
["VII. Ostatné finančné výnosy",15765,762,7690,15765,17455,7690,20892,17455,24339,20892,39271,24339]
["K. Ostatné finančné náklady",14464,1673,9481,14464,19244,9481,17061,19244,17110,17061,18786,17110]
["* Finančný výsledok hospodárenia (+/-)",-1959,-3530,-8608,-1959,-10992,-8608,-1388,-10992,895,-1388,11750,895]
["** Výsledok hospodárenia pred zdanením (+/-)",-3427,28054,-23912,-3427,-9542,-23912,11332,-9542,20093,11332,66641,20093]
["L. Daň z príjmu ",-809,5113,-4521,-809,-2961,-4521,2192,-2961,3667,2192,12928,3667]
["1 Daň z príjmu splatná",0,0,0,0,0,0,0,0,0,0,7975,0]
["2 Daň z príjmu odložená (+/-)",-809,5113,-4521,-809,-2961,-4521,2192,-2961,3667,2192,4953,3667]
["** Výsledok hospodárenia po zdanení (+/-)",-2618,22941,-19391,-2618,-6581,-19391,9140,-6581,16426,9140,53713,16426]
["* Čistý obrat za účtovné obdobie = I. + II. + III.1IV. + V.+ VI. + VII.",936668,821678,883344,936668,771298,883344,711344,771298,864768,711344,887818,864768]

{"sheet":"Výkaz zisku a straty pre MDP","index":5,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[1,2,1,5],[2,2,2,5],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5]]}
[]
[null,null,"VÝKAZ ZISKU A STRATY k DD.MM.RRRR"]
[null,null,"pre maticový diagnostický prístup "]
[null,null,"Text","č. r.","Bežné  účtovné obdobie","Minulé účtovné obdobie"]
[null,null,"Spotreba materiálu (MAT)",3]
[null,null,"Spotreba energie (EN)","--"]
[null,null,"Odpisy (ODP)",14]
[null,null,"Mzdové náklady (MZDY)",9]
[null,null,"Finančné náklady (FN)","24, 34, 38, 42, 43, 47, 50"]
[null,null,"Celkové náklady (CN)","03, 14, 09, 24, 34, 38, 42, 43, 47, 50"]
[]
[null,null,"Výnosy/výkony celkom (V)","07, 08, 56"]
[]
[null,null,"Vlastné výkony (VV) Pridaná hodnota (PH)","07, 08, 56, 03"]
[null,null,"Čistá výroba (ČV)","07, 08, 56, 03, 14"]
[null,null,"Hrubý zisk pre metódu maticového diagnostického prístupu (HZMDP)","07, 08,56, 03,09"]
[null,null,"Čistý zisk pre metódu maticového diagnostického prístupu (ČZMDP)","07, 08, 56, 03, 09, 24, 34, 38, 42, 43, 47, 50"]

{"sheet":"AbUkazovatele pre MDP z výkazov","index":6,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[null,"Norma růstu (%)","1.4.2017 - 31.3.2018","1.4.2018 - 31.3.2019","1.4.2019 - 31.3.2020","1.4.2020 - 31.3.2021","1.4.2021 - 31.3.2022","1.4.2022 - 31.3.2023"]
["1. A",2.6,867605,885357,769452,745952,752503,718465]
["2. VK",3,353369,{"$f":"331770+10438","v":342208},333871,337387,357285,405968]
["3. CZ",1.5,514236,543149,435581,408565,395218,312497]
["4. SA",2.9,462050,487836,455093,427056,400883,378558]
["5. DHM",3,460390,485192,452898,423254,397055,374263]
["6. DNM, DFM",2.2000000000000002,1660,2644,2195,3802,3828,4295]
["7. OA",2,405555,397521,314359,318896,351620,339907]
["8. ZÁS",1,176575,187789,141380,141365,165504,152289]
["9. POHLED",2.5,220792,202270,170123,149258,163984,177113]
["10. PEN, KFM",2.5,5754,5421,671,25055,18672,4134]
["11. VF",2.8,{"$f":"C6+C9","v":636965},672981,594278,564619,562559,526552]
["12. MAT",1,657377,597200,439321,428861,572367,519283]
["13. EN",1,21147,23619,21645,20034,40041,42515]
["14. ODP",4,27649,34854,38582,41998,38215,33274]
["15. MZDY",3,218283,223672,202376,190381,205783,204145]
["16. FN",3.5,61885,59584,54203,49328,52998,66012]
["17. CN",2.6,{"$f":"C13+C14+C15+C16+C17","v":986341},938929,756127,730602,909404,865229]
["18. V",3,962576,895919,727901,719708,885789,876427]
["19. VV (PH)",4,{"$f":"C19-C13","v":305199},298719,288580,290847,313422,357144]
["20. ČV",4,{"$f":"C20-C15","v":277550},{"$f":"D20-D15","v":263865},249998,248849,275207,323870]
["21. HZMDP",5,{"$f":"C21-C16","v":59267},40193,47622,58468,69424,119725]
["22. ČZMDP",8,{"$f":"C22-C17","v":-2618},-19391,-6581,9140,16426,53713]

{"sheet":"1. tabuľka","index":7,"n_rows":56,"n_cols":26,"rows_kept":56,"cut":false,"hidden":true,"merged":[[7,15,7,18],[37,15,37,18],[32,1,33,2]]}
[null,null,null,"Tabuľka 1 Normy rastu absolútnych a podielových ukazovateľov "]
[]
[null,null,null,"A","KJ","D","ZPI","ZP","I","OP","ZÁS","POHL","PEN","VF","MAT","EN","ODP","MZDY","FN","VN","V","VV","ČV","HZ","ČZ"]
[null,null,null,2.6,3,1.5,2.9,3,2.2000000000000002,2,1,2.5,2.5,2.8,1,1,4,3,3.5,2.6,3,4,4,5,8]
[null,"A",2.6,null,0.4,-1.1000000000000001,0.3,0.4,-0.4,-0.6,-1.6,-0.1,-0.1,0.2,null,null,null,null,null,null,0.4,1.4,1.4,2.2999999999999998,5.3]
[null,"KJ",3,null,null,null,null,null,"(2)",null,null,null,null,null,null,null,null,null,null,null,0,1,1,1.9,4.9000000000000004]
[null,"D",1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2.5,2.5,3.4,6.4]
[null,"ZPI",2.9,null,null,null,null,null,null,null,null,null,null,null,null,"Pôvodná varianta",null,null,null,"(1a)",0.1,1.1000000000000001,1.1000000000000001,2,5,"(1b)"]
[null,"ZP",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1.9,4.9000000000000004]
[null,"I",2.2000000000000002,null,null,null,null,null,null,null,null,"(3)",null,null,null,null,null,null,null,null,0.8,1.8,1.8,2.7,5.7]
[null,"OP",2,null,null,null,null,null,null,null,-1,0,0,null,null,null,null,null,null,null,1,2,2,2.9,5.9]
[null,"ZÁS",1,null,null,"(4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,3,4,6.9]
[null,"POHL",2.5,null,null,-1]
[null,"PEN",2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(13)",null,null,"(14)"]
[null,"VF",2.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1.2,1.2,2.1,5.0999999999999996]
[null,"MAT",1]
[null,"EN",1]
[null,"ODP",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(7)","(8)"]
[null,"MZDY",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1.9,4.9000000000000004]
[null,"FN",3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10)"]
[null,"VN",2.6,null,null,null,null,null,null,null,null,null,null,null,-1.6,-1.6,1.4,0.4,0.9,null,null,null,null,null,5.3,"(11)"]
[null,"V",3,null,null,null,null,null,null,null,null,null,null,null,-1.9,-1.9,1,0,0.5,-0.4,null,null,null,1.9,4.9000000000000004]
[null,"VV",4,null,null,null,null,null,null,null,null,null,null,null,-2.9,-2.9,0,-1,-0.5,-1.3,"(12)",null,null,1,3.8,"(5)"]
[null,"ČV",4,null,null,null,null,null,null,null,null,null,null,null,-2.9,-2.9,0,-1,-0.5,-1.3,null,null,null,1,3.8]
[null,"HZ",5,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9)",null,null,null,null,null,null,null,2.9,"(6)"]
[null,"ČZ",8]
[]
["*štýl orámovania hrubej čiary - 1. "]
[]
[]
[null,null,null,"Tabuľka 1 Normy rastu absolútnych a podielových ukazovateľov "]
[]
[null,null,null,"A","VK","CZ","SA","DHM","DNM, DFM","OA","ZÁS","POHĽAD","PEŇ, KFM","VF","MAT","EN","ODP","MZDY","FN","CN","V","VV (PH)","ČV","HZMDP","ČZMDP"]
[null,null,null,2.6,3,1.5,2.9,3,2.2000000000000002,2,1,2.5,2.5,2.8,1,1,4,3,3.5,2.6,3,4,4,5,8]
[null,"A",2.6,null,0.4,-1.1000000000000001,0.3,0.4,-0.4,-0.6,-1.6,-0.1,-0.1,0.2,null,null,null,null,null,null,0.4,1.4,1.4,2.2999999999999998,5.3]
[null,"VK",3,null,null,null,null,null,"(2)",null,null,null,null,null,null,null,null,null,null,null,0,1,1,1.9,4.9000000000000004]
[null,"CZ",1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,2.5,2.5,3.4,6.4]
[null,"SA",2.9,null,null,null,null,null,null,null,null,null,null,null,null,"Pôvodná varianta",null,null,null,"(1a)",0.1,1.1000000000000001,1.1000000000000001,2,5,"(1b)"]
[null,"DHM",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1.9,4.9000000000000004]
[null,"DNM, DFM",2.2000000000000002,null,null,null,null,null,null,null,null,"(3)",null,null,null,null,null,null,null,null,0.8,1.8,1.8,2.7,5.7]
[null,"OA",2,null,null,null,null,null,null,null,-1,0.5,0.5,null,null,null,null,null,null,null,1,2,2,2.9,5.9]
[null,"ZÁS",1,null,null,"(4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,3,4,6.9]
[null,"POHĽAD",2.5,null,null,-1]
[null,"PEŇ, KFM",2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(13)",null,null,"(14)"]
[null,"VF",2.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,1.2,1.2,2.1,5.0999999999999996]
[null,"MAT",1]
[null,"EN",1]
[null,"ODP",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(7)","(8)"]
[null,"MZDY",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1.9,4.9000000000000004]
[null,"FN",3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10)"]
[null,"CN",2.6,null,null,null,null,null,null,null,null,null,null,null,-1.6,-1.6,1.4,0.4,0.9,null,null,null,null,null,5.3,"(11)"]
[null,"V",3,null,null,null,null,null,null,null,null,null,null,null,-1.9,-1.9,1,0,0.5,-0.4,null,null,null,2,4.9000000000000004]
[null,"VV (PH)",4,null,null,null,null,null,null,null,null,null,null,null,-2.9,-2.9,0,-1,-0.5,-1.3,"(12)",null,null,1,3.8,"(5)"]
[null,"ČV",4,null,null,null,null,null,null,null,null,null,null,null,-2.9,-2.9,0,-1,-0.5,-1.3,null,null,null,1,3.8]
[null,"HZMDP",5,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9)",null,null,null,null,null,null,null,2.9,"(6)"]
[null,"ČZMDP",8]

{"sheet":"2. tabuľka","index":8,"n_rows":36,"n_cols":17,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[null,"Tabuľka 2 Príklad 1 variácií s opakovaním pre 7 prvkov, ich transformáciu a výber vhodných variácií "]
[]
[null,null,null,null,null,null,null,null,null,null,1,2,null,3,null,null,4]
[null,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1]
[null,1,1,1,1,1,1,1,null,"→",1,1,1,1,1,1,1]
[null,1,2,3,4,5,6,7,null,null,1,2,3,-1,-2,-3,0]
[]
[null,null,null,null,null,null,null,null,null,null,5,6,7,8,null,null,9]
[null,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1]
[null,2,2,2,2,2,2,2,null,"→",2,2,2,2,2,2,2]
[null,1,2,3,4,5,6,7,null,null,1,2,3,-1,-2,-3,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,10]
[null,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1]
[null,3,3,3,3,3,3,3,null,"→",3,3,3,3,3,3,3]
[null,1,2,3,4,5,6,7,null,null,1,2,3,-1,-2,-3,0]
[]
[null,null,null,null,null,null,null,null,null,null,11,12,null,13,14,null,15]
[null,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1]
[null,4,4,4,4,4,4,4,null,"→",-1,-1,-1,-1,-1,-1,-1]
[null,1,2,3,4,5,6,7,null,null,1,2,3,-1,-2,-3,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1]
[null,5,5,5,5,5,5,5,null,"→",-2,-2,-2,-2,-2,-2,-2]
[null,1,2,3,4,5,6,7,null,null,1,2,3,-1,-2,-3,0]
[]
[]
[null,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1]
[null,6,6,6,6,6,6,6,null,"→",-3,-3,-3,-3,-3,-3,-3]
[null,1,2,3,4,5,6,7,null,null,1,2,3,-1,-2,-3,0]
[]
[null,null,null,null,null,null,null,null,null,null,17,18,null,19,null,null,20]
[null,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1]
[null,7,7,7,7,7,7,7,null,"→",0,0,0,0,0,0,0]
[null,1,2,3,4,5,6,7,null,null,1,2,3,-1,-2,-3,0]

{"sheet":"3. tabuľka","index":9,"n_rows":16,"n_cols":24,"rows_kept":16,"cut":false,"hidden":true,"merged":[[4,2,4,3],[8,2,8,3],[12,2,12,3],[3,1,3,23]]}
[]
[null,null,"Tabuľka 3 Štandardizovaná tabuľka pre rozpis trojpodielových skupín či podskupín"]
[]
[null,"SKUPINA ČI PODSKUPINA: 57 variácií "]
[null,"UK.:","NORMA",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
[null,null,null,null,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
[null,null,null,null,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1,1,1,2,2]
[null,"UK.:","NORMA",null,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[null,null,null,null,-1,-1,-2,-2,-2,-1,0,0,0,1,0,1,1,0,0,1,2,1,2]
[null,null,null,null,-1,-2,-1,-2,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
[null,null,null,null,-2,-1,-1,-1,-2,-2,0,1,0,0,1,1,0,2,1,2,1,0,0]
[null,"UK.:","NORMA",null,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57]
[null,null,null,null,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
[null,null,null,null,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
[null,null,null,null,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]

{"sheet":"4. tabuľka","index":10,"n_rows":75,"n_cols":24,"rows_kept":75,"cut":false,"hidden":true,"merged":[[66,2,66,3],[71,2,71,3],[29,2,29,3],[34,2,34,3],[39,2,39,3],[61,2,61,3],[46,2,46,3],[51,2,51,3],[46,8,54,12],[56,2,56,3],[3,2,3,3],[8,2,8,3],[13,2,13,3],[18,2,18,3],[24,2,24,3]]}
[]
[null,null,"Tabuľka 4 Príklad II - Skupina 2 b. Štruktúra aktív "]
[]
[null,null,"Norma",null,"N","N","N","N","N","N","N","DP","DP","SP","SP","SP","SP","SP","N","N","N","N","N","N"]
[null,"ZP/A",0.4,1,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
[null,"I/A",-0.4,-1,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
[null,"OP/A",-0.6,-2,1,3,2,3,1,2,1,-1,-3,-2,-3,{"$f":"-1","v":-1},-2,-1,2,1,1,1,2,2]
[]
[null,null,"Norma",null,"DP","DP","DP","SP","SP","SP","N","N","N","VN","N","SP","SP","SP","SP","DN","DN","DN"]
[null,"ZP/A",0.4,1,-1,-1,-2,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
[null,"I/A",-0.4,-1,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
[null,"OP/A",-0.6,-2,-2,-1,-1,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,null,"Norma",null,"DN","DN","DN","DN","VP","P","S","N","N","DP","N","SN","SN","N","N","DN","DN","DN","DN"]
[null,"ZP/A",0.4,1,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2]
[null,"I/A",-0.4,-1,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
[null,"OP/A",-0.6,-2,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,null,"Norma",null,"DP","DP","DP","P","DP","DP","P","DP","DN","DN","DN","DN","DP","DP","DN","P","DN","P"]
[null,"ZP/A",0.4,1,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
[null,"I/A",-0.4,-1,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
[null,"OP/A",-0.6,-2,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]
[]
[]
[null,null,"Norma",null,"N","N","N","N","N","N","N","DP","DP","SP","SP","SP","SP","SP","N","N","N","N","N","N"]
[null,"SA/A",0.4,1,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
[null,"DNM, DFM/A",-0.4,-1,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
[null,"OA/A",-0.6,-2,1,3,2,3,1,2,1,-1,-3,-2,-3,{"$f":"-1","v":-1},-2,-1,2,1,1,1,2,2]
[]
[null,null,"Norma",null,"DP","DP","DP","SP","SP","SP","N","N","N","VN","N","SP","SP","SP","SP","DN","DN","DN"]
[null,"SA/A",0.4,1,-1,-1,-2,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
[null,"DNM, DFM/A",-0.4,-1,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
[null,"OA/A",-0.6,-2,-2,-1,-1,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,null,"Norma",null,"DN","DN","DN","DN","VP","P","S","N","N","DP","N","SN","SN","N","N","DN","DN","DN","DN"]
[null,"SA/A",0.4,1,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2]
[null,"DNM, DFM/A",-0.4,-1,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
[null,"OA/A",-0.6,-2,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,null,"Norma",null,"DP","DP","DP","P","DP","DP","P","DP","DN","DN","DN","DN","DP","DP","DN","P","DN","P"]
[null,"SA/A",0.4,1,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
[null,"DNM, DFM/A",-0.4,-1,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
[null,"OA/A",-0.6,-2,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]
[]
[]
[]
[null,null,"Norma",null,"N","N","N",null,"LEN PRE WORD \nDO TEÓRIE"]
[null,"ZP/A",0.4,1,1,1,1]
[null,"I/A",-0.4,-1,1,2,3]
[null,"OP/A",-0.6,-2,1,3,2]
[]
[null,null,"Norma",null,"N","N","N"]
[null,"SA/A",0.4,1,1,1,1]
[null,"DNM, DFM/A",-0.4,-1,1,2,3]
[null,"OA/A",-0.6,-2,1,3,2]
[]
[null,null,"Norma",null,"...","VP","..."]
[null,"ZP/A",0.4,1,"...",1,"..."]
[null,"I/A",-0.4,-1,"...",-1,"..."]
[null,"OP/A",-0.6,-2,"...",-2,"..."]
[]
[null,null,"Norma",null,"...","VP","..."]
[null,"SA/A",0.4,1,"...",1,"..."]
[null,"DNM, DFM/A",-0.4,-1,"...",-1,"..."]
[null,"OA/A",-0.6,-2,"...",-2,"..."]
[]
[null,null,"Norma",null,"...","VN","..."]
[null,"ZP/A",0.4,1,"...",-1,"..."]
[null,"I/A",-0.4,-1,"...",1,"..."]
[null,"OP/A",-0.6,-2,"...",2,"..."]
[]
[null,null,"Norma",null,"...","VN","..."]
[null,"SA/A",0.4,1,"...",-1,"..."]
[null,"DNM, DFM/A",-0.4,-1,"...",1,"..."]
[null,"OA/A",-0.6,-2,"...",2,"..."]

{"sheet":"Úplná verzia MDP - 1. časť","index":11,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[[5,0,15,0],[16,0,26,0],[2,41,6,41]]}
[]
[]
[]
[]
[null,"UKAZ.","N",6,5,4,3,2,1,"5/6","4/5","3/4","2/3","1/2","Ø","Medián","1/6","N 1/6"]
[null,"1. A",2.6,867605,885367,769452,745952,752503,718465,{"$f":"(E6-D6)/ABS(D6)*100","v":2.0472450020458619},{"$f":"(F6-E6)/ABS(E6)*100","v":-13.092310872214574},-3.0541216346178839,0.87820664064175713,-4.5233042260296639,{"$f":"AVERAGE(J6:N6)","v":-3.5488570180349002},{"$f":"MEDIAN(J6:N6)","v":-3.0541216346178839},{"$f":"(I6-D6)/ABS(D6)*100","v":-17.189850219858116},{"$f":"(((POWER(1+C6/100,6-1))))*100-100","v":13.6938056761376}]
[null,"2. VK",3,353369,{"$f":"331770+10438","v":342208},333645,337387,357285,405968,{"$f":"(E7-D7)/ABS(D7)*100","v":-3.1584547597553829},-2.5022793155040208,1.1215513494882283,5.8976783337828662,13.625816924863903,{"$f":"AVERAGE(J7:N7)","v":2.9968625065751189},{"$f":"MEDIAN(J7:N7)","v":1.1215513494882283},{"$f":"(I7-D7)/ABS(D7)*100","v":14.885006890813852},{"$f":"(((POWER(1+C7/100,6-1))))*100-100","v":15.927407429999988}]
[null,"3. CZ",1.5,514236,543149,435581,408565,395218,312497,5.622515732076323,-19.804510364559263,-6.2022907335260262,-3.2667996524420837,-20.930473814451773,-8.9163117665805665,-6.2022907335260262,-39.230820090386516,{"$f":"(((POWER(1+C8/100,6-1))))*100-100","v":7.7284003884374215}]
[null,"4. SA",2.9,462050,487836,455093,427056,400883,378558,5.5807813007250298,-6.711886781623333,-6.1607187981357656,-6.1287044322056126,-5.568956528463417,-3.7978970479406202,-6.1287044322056126,-18.069905854344768,15.365744691614864]
[null,"5. DHM",3,460390,485192,452898,423254,397055,374263,5.3871717456938679,-6.6559217794192813,-6.5454031592102417,-6.1899001545171455,-5.7402626840110313,-3.9488632062927662,-6.1899001545171455,-18.707400247616153,15.927407429999988]
[null,"6. DNM, DFM",2.2000000000000002,1660,2644,2195,3802,3828,4295,59.277108433734938,-16.981845688350983,73.211845102505691,0.68385060494476591,12.199582027168233,25.678108096000528,12.199582027168233,158.73493975903614,11.494765643363209]
[null,"7. OA",2,405555,397521,314359,318896,351620,339907,-1.9809890150534453,-20.92015264602373,1.4432543684131838,10.261652701821284,-3.3311529492065297,-2.9054775080098478,-1.9809890150534453,-16.187200256438707,10.408080319999996]
[null,"8. ZÁS",1,176575,187789,141380,141365,165504,152289,6.3508424182358771,-24.713375117818405,-1.0609704342905646E-2,17.075655218759948,-7.9847012761020881,-1.8564376922535142,-1.0609704342905646E-2,-13.753928925385814,5.1010050099999944]
[null,"9. POHĽAD",2.5,220792,202270,170123,149258,163984,177113,-8.3888909018442703,-15.893113165570771,-12.26465557273267,9.8661378284581058,8.0062689042833455,-3.7348505814812514,-8.3888909018442703,-19.78287256784666,13.140821289062472]
[null,"10. PEŇ, KFM",2.5,5754,5421,671,25055,18672,4134,-5.7872784150156411,-87.622209924368207,3633.9791356184796,-25.475952903612054,-77.859897172236501,687.44675944064954,-25.475952903612054,-28.154327424400417,13.140821289062472]
[null,"11. VF",2.8,{"$f":"D10+D13","v":636965},672981,594278,564619,562559,526552,5.6543138163007383,-11.694683802365892,-4.9907618993131164,-0.36484780002089906,-6.4005730954442104,-3.5593105561686755,-4.9907618993131164,-17.334233435118097,14.806261049036792]
[null,"12. MAT",1,657377,597200,439321,428861,572367,519283,-9.1541079167661792,-26.436537173476221,-2.3809469613335126,33.462124091488846,-9.2744690032793642,-2.7567873926732873,-9.1541079167661792,-21.006819526694727,5.1010050099999944]
[null,"13. EN",1,21147,23619,21645,20034,40041,42515,11.689601361895305,-8.3576781404801217,-7.4428274428274435,99.865229110512132,6.1786668664618762,20.386598351112351,6.1786668664618762,101.04506549392349,5.1010050099999944]
[null,"14. ODP",4,27649,34854,38582,41998,38215,33274,26.058808636840393,10.696046364836173,8.8538696801617327,-9.0075717891328164,-12.929477953683108,4.7343349878044743,8.8538696801617327,20.34431625013563,21.665290240000033]
[null,"15. MZDY",3,218283,223672,202376,190381,205783,204145,2.468813421109294,-9.5210844450802963,-5.9270862157568089,8.0900930239887376,-0.79598411919351941,-1.1370496669865187,-0.79598411919351941,-6.4769129982637219,15.927407429999988]
[null,"16. FN",3.5,61885,59584,54203,49328,52998,66012,-3.7181869596832833,-9.03094790547798,-8.9939671235909451,7.4399935128121957,24.555643609192799,2.0505070266505574,-3.7181869596832833,6.6688212006140422,18.768630564687456]
[null,"17. CN",2.6,{"$f":"D17+D18+D19+D20+D21","v":986341},938929,756127,730602,909404,865229,-4.8068568578209767,-19.469203741709968,-3.3757556600941374,24.473242613625477,-4.8575770504638207,-1.6072301392926847,-4.8068568578209767,-12.278917737374801,13.6938056761376]
[null,"18. V",3,962576,895919,727901,719708,885789,876427,-6.9248558035936911,-18.753704296928628,-1.1255651524039669,23.076164222156763,-1.0569108444561852,-0.95697437504514193,-1.1255651524039669,-8.9498387659779599,15.927407429999988]
[null,"19. VV (PH)",4,{"$f":"D23-D17","v":305199},298719,288580,290847,313422,357144,-2.1232048597800124,-3.3941597287082508,0.78557072562201125,7.7618129119433927,13.949882267358385,3.3959802632871052,0.78557072562201125,17.020042660690237,21.665290240000033]
[null,"20. ČV",4,{"$f":"D24-D19","v":277550},{"$f":"E24-E19","v":263865},249998,248849,275207,323870,-4.9306431273644389,-5.255338904363974,-0.45960367682941466,10.591965408741848,17.682326394314099,3.5257412188996242,-0.45960367682941466,16.688884885606196,21.665290240000033]
[null,"21. HZMDP",5,{"$f":"D25-D20","v":59267},40193,47622,58468,69424,119725,-32.183171073278558,18.483317990694896,22.77518793834782,18.73845522337005,72.454770684489517,20.053712152724746,18.73845522337005,102.00955000253091,27.628156250000018]
[null,"22. ČZMDP",8,{"$f":"D26-D21","v":-2618},-19391,{"$f":"F26-F21","v":-6581},9140,16426,53713,-640.67990832696717,66.061574957454496,238.88466798358911,79.715536105032825,226.99987824181176,{"$f":"AVERAGE(J27:N27)","v":-5.8036502078158039},79.715536105032825,2151.6806722689075,46.932807680000025]

{"sheet":"Úplná verzia MDP - 2. časť","index":12,"n_rows":95,"n_cols":19,"rows_kept":95,"cut":false,"hidden":false,"merged":[[5,1,25,1],[26,1,39,1],[40,1,49,1],[50,1,52,1],[54,1,59,1],[90,1,92,1],[93,1,94,1],[61,1,63,1],[64,1,65,1],[66,1,80,1],[81,1,85,1],[87,1,89,1]]}
[]
[]
[]
[]
[null,null,"UKAZ.",6,5,4,3,2,1,"Ø","5/6","4/5","3/4","2/3","1/2","Ø","Medián","1/6","Np"]
[null,"1a) Produktivita (výkonov, vlastných výkonov (pridanej hodnoty) a čistej výroby)","1. V/A",1.1094634078872299,1.0119182214832945,0.94599923062127333,0.96481811162112308,1.1771235463513103,1.2198603968182167,1.0715304857970744,-8.7921048779510755,-6.5142606845635669,1.9893125058347891,22.004710750450542,3.6306172448403089,2.4636549877221996,{"$f":"MEDIAN(K6:O6)","v":1.9893125058347891},9.9504849052406001,0.4]
[null,null,"2. V/VK",2.7239967286321098,2.6180539321114642,2.181663144959463,2.1331823692080607,2.4792224694571559,2.1588573483624325,2.382495998788448,-3.8892409600596807,-16.668517855934752,-2.2221934611405487,16.221777624083856,-12.921999741510476,-3.89603487891232,{"$f":"MEDIAN(K7:O7)","v":-3.8892409600596807},-20.746698200091799,0]
[null,null,"3. V/CZ",1.8718565016840516,1.6494902871955945,1.6711036523631655,1.7615507936313684,2.241266845133572,2.8045933240959111,1.9999769006839438,-11.879447718796882,1.3103056947560106,5.4124195791385148,27.232598301255223,25.134288680773608,9.4420329074252951,5.4124195791385148,49.829504642727954,1.5]
[null,null,"4. V/SA",2.0832723731197924,1.8365167802294213,1.5994554959096272,1.6852778089992881,2.209594819436095,2.3151723117725687,1.9548815982444656,-11.844615042863722,-12.908201377293153,5.3657206036140934,31.111607097475769,4.7781381187080143,3.3005298799282001,4.7781381187080143,11.13152277373581,0.1]
[null,null,"5. V/DHM",2.0907839006060081,1.8465246747679269,1.6072073623641527,1.7004162984874331,2.2308974827165002,2.3417409682495998,1.9695951145319368,-11.682662458194898,-12.960417787747787,5.799434367085837,31.197135942589142,4.9685602494888599,3.4644100626442311,4.9685602494888599,12.003013203366095,0]
[null,null,"6. V/OA",2.3734783198333149,2.2537652098882828,2.3155087018345268,2.2568737143143847,2.5191655764746033,2.5784317475074063,2.3828705449754199,-5.0437835873486989,2.7395707270370337,-2.5322723889435963,11.62191134118909,2.3526111815064468,1.8276074546880552,2.3526111815064468,8.6351506125611053,1]
[null,null,"7. V/ZÁS",5.4513719382698573,4.7708811485230767,5.1485429339369073,5.091132882962544,5.3520700406032482,5.7550249853896212,5.2615039882808761,-12.482927187000072,7.9159755537138778,-1.1150737540895648,5.1253260058076648,7.5289549974004899,1.3944511231664791,5.1253260058076648,5.5702133436915489,2]
[null,null,"8. VV (PH)/A",0.35177183165150039,0.33739567885407973,0.37504613673107612,0.38990042254729529,0.41650598070705364,0.49709310822378266,0.39461885978579803,-4.0867833930668667,11.159140509703988,3.9606555997856674,6.8236802581384808,19.348372232236784,7.4410130413596107,6.8236802581384808,41.311231740764214,1.4]
[null,null,"9. VV (PH)/VK",0.86368357156400255,0.87291647185337573,0.86493128924455631,0.86205751851731094,0.87723246148033085,0.87973436329957044,0.87009261265985793,1.0690142308315274,-0.91477052688274796,-0.33225422215392086,1.7603167581114576,0.2852039714783956,0.37350204227694234,0.2852039714783956,1.8584111431576957,1]
[null,null,"10. VV (PH)/CZ",0.59349987165425988,0.54997615755529328,0.66251741926300733,0.71187448753564309,0.79303574229918683,1.1428717715690071,0.74229590831273284,-7.3333990751595479,20.462934649380585,7.4499276302110218,11.401062432298502,44.113526113661408,15.218810350078394,11.401062432298502,92.56478832648861,2.5]
[null,null,"11. VV (PH)/SA",0.66053240991234718,0.61233488303446237,0.6341121485059098,0.68105119703270767,0.78182911223474183,0.94343271044331389,0.71888207686058037,-7.2967694173069617,3.5564306517258899,7.4023260140016873,14.797406662100656,20.669938696277541,7.825866521359762,7.4023260140016873,42.829132421906081,1.1000000000000001]
[null,null,"12. VV (PH)/DHM",0.66291405113056323,0.61567173407640685,0.63718541481746438,0.68716893402070622,0.78936671242019363,0.95425943788191725,0.72442771405787532,-7.1264618653937362,3.494342772342975,7.8444229953946234,14.87229316399916,20.889242334043146,7.9947678800772337,7.8444229953946234,43.949194658716408,1]
[null,null,"13. VV (PH)/OA",0.75254651033768538,0.75145464013221941,0.91799503115864345,0.91204342481561385,0.89136567885785789,1.0507109297543151,0.87935270250938924,-0.14509006293525317,22.162401046205659,-0.64832664023441566,-2.2671887538618307,17.876529765049142,7.3956650708446601,-0.14509006293525317,39.620729791549536,2]
[null,null,"14. VV (PH)/ZÁS",1.7284383406484496,1.5907161761338524,2.041165652850474,2.057418738725993,1.8937427494199537,2.3451726651301144,1.9427757204848062,-7.9680114283352879,28.317400896206038,0.79626491131779176,-7.9554048101744996,23.837974606024588,7.4056448350077257,0.79626491131779176,35.681592451269495,3]
[null,null,"15. ČV/A",0.31990364278675204,0.29802895296526749,0.32490395762178798,0.33359921281798294,0.36572213001144183,0.45078048339167531,0.34882306326581797,-6.8378995721740523,9.0175818118089239,2.6762540105211201,9.6291945421902625,23.257644643372387,7.5485550871437281,9.0175818118089239,40.911331757533588,1.4]
[null,null,"16. ČV/VK",0.7854395829854911,0.77106613521600897,0.74929341066103194,0.73757732218490935,0.7702730313335292,0.79777223820596699,0.76857028676448957,-1.8299877012625245,-2.8237168720783643,-1.5636182447923375,4.4328517384138166,3.5700596741430815,0.35711771888473437,-1.5636182447923375,1.5701596262310886,1]
[null,null,"17. ČV/CZ",0.53973272971942843,0.48580592065897205,0.57394147127629536,0.6090805624564023,0.69634227186008735,1.0363939493819141,0.65688281755884992,-9.9913913111197417,18.142131840997692,6.1224171694662175,14.326792674479933,48.833984559557479,15.486786986676316,14.326792674479933,92.019844696219764,2.5]
[null,null,"18. ČV/SA",0.60069256573963858,0.54088874129830522,0.54933387241728615,0.58270812258813831,0.68650204673183945,0.85553600769234828,0.63594355941125946,-9.9558123160216496,1.5613434841904592,6.0754036564306944,17.812335218993212,24.622499199414122,8.0231538486013676,6.0754036564306944,42.424936895784384,1.1000000000000001]
[null,null,"19. ČV/DHM",0.60285844610004558,0.54383625451367701,0.55199625522744633,0.58794246480836565,0.69312060042059664,0.8653540424781504,0.64085134392471355,-9.7903897620061997,1.5004517712903009,6.5120386670210166,17.88918846787378,24.848986158114442,8.1920550604586673,6.5120386670210166,43.541829442088158,1]
[null,null,"20. ČV/OA",0.68437080050794585,0.66377625333001278,0.79526274100630168,0.78034531634137771,0.7826830100676867,0.95281944767245164,0.77654292815429604,-3.0092673683108018,19.808856827379913,-1.8757856863818319,0.29957169952261609,21.737591772951802,7.3921934490323391,0.29957169952261609,39.225613799604105,2]
[null,null,"21. ČV/ZÁS",1.5718533201189295,1.4051142505684571,1.7682699108784836,1.7603296431224136,1.6628419856921888,2.1266801935793129,1.715848217326631,-10.607800830796137,25.84527629430184,-0.44904161447418289,-5.5380341864438805,27.894304562802034,7.4289408450779346,-0.44904161447418289,35.297623916868019,3]
[null,"1b) Rentabilita (hrubého zisku a čistého zisku pre metódu MDP)","22. HZMDP/A",6.8311040162285827E-2,4.5396993563121282E-2,6.1890800205860796E-2,7.8380378362146633E-2,9.2257439505224567E-2,0.16663998942189251,8.547944020342195E-2,-33.543694466850283,36.332376547812686,26.643019804944032,17.70476416809413,80.624988418907549,25.552290894581624,26.643019804944032,143.94298348555026,2.2999999999999998]
[null,null,"23. HZMDP/VK",0.16771986224032101,0.11745195904245372,0.14273254507035921,0.17329654076772372,0.1943098646738598,0.29491240688921294,0.18173719644732175,-29.971347773849146,21.524192728677832,21.413473487982841,12.125645332009881,51.774284534760966,15.373249661916475,21.413473487982841,75.836304030968847,1.9]
[null,null,"24. HZMDP/CZ",0.11525252996678567,7.3999952130999039E-2,0.1093298376191799,0.14310574816736626,0.17566001548512467,0.38312367798730868,0.16674529355946069,-35.793208051636796,47.743119381533973,30.893588871718038,22.748399512006515,118.10522840341693,36.739425623407733,30.893588871718038,232.4210566984691,3.4]
[null,null,"25. HZMDP/SA",0.12826966778487175,8.2390393492895148E-2,0.10464234782780663,0.13690944513131767,0.17317771020472308,0.31626593547091858,0.15694258331875546,-35.76782811110364,27.007947639951908,30.835601430319485,26.490696122987316,82.625082117694518,26.238299839969919,27.007947639951908,146.56330754777187,2]
[null,null,"26. HZMDP/DHM",0.12873216186276853,8.2839370805784102E-2,0.10514950386179669,0.1381392733441385,0.17484731334449888,0.31989536769597848,0.1582671651524942,-35.649825492643558,26.93179926283895,31.374156102250282,26.573210580680936,82.95698205307491,26.437264501240303,26.93179926283895,148.49685041178313,1.9]
[null,null,"27. HZMDP/OA",0.14613800840823069,0.10110912379471776,0.15148922092257577,0.18334504038934324,0.19744041863375233,0.35222869784970595,0.18862508499972097,-30.812575800079699,49.827449034317539,21.028439695421341,7.6878972098055129,78.397463035713315,25.2257346350356,21.028439695421341,141.02470102491691,2.9]
[null,null,"28. HZMDP/ZÁS",0.33564774175279627,0.21403277082257213,0.33683689347856838,0.41359601032787463,0.41947022428460945,0.78616971678847458,0.41762555957581587,-36.232917967847754,57.376317740519198,22.788215404970231,1.4202781966097859,87.419671593915211,26.554312993633335,22.788215404970231,134.22464059582043,4]
[null,null,"29. ČZMDP/A",-3.0175022043441428E-3,-2.1901652083260389E-2,-8.5528402031575714E-3,1.2252799107717387E-2,2.1828484404713338E-2,7.4760774707188241E-2,1.256167728814281E-2,625.82058272334336,-60.948881067768504,-243.26000272042791,78.151002173574653,242.49182545649137,128.4509053130426,78.151002173574653,-2577.5715026673056,5.3]
[null,null,"30. ČZMDP/VK",-7.4086861043272051E-3,-5.6664367869833553E-2,-1.9724557538701313E-2,2.7090551799565484E-2,4.5974502148145038E-2,0.13230845780948253,2.0262650040721832E-2,664.83693696696764,-65.190545169388372,-237.34428134274467,69.706776326654392,187.78660263278317,123.95909788285444,69.706776326654392,-1885.8558986890387,4.9000000000000004]
[null,null,"31. ČZMDP/CZ",-5.0910476901656048E-3,-3.570106913572519E-2,-1.5108556158326465E-2,2.2370981361594849E-2,4.1561872181935036E-2,0.17188325007920077,2.9985905106418898E-2,601.25190939949493,-57.680381781038314,-248.06829406571717,85.784751728799677,313.55993138805286,138.96958333391839,85.784751728799677,-3476.1862103792168,6.4]
[null,null,"32. ČZMDP/SA",-5.6660534574180287E-3,-3.9749014012905974E-2,-1.446078054375699E-2,2.1402345359859128E-2,4.0974548683780553E-2,0.14188842924994322,2.4064912546583651E-2,601.52910331028284,-63.619775476539445,-248.00269802240345,91.448871583157427,246.28430039574448,125.52796035804836,91.448871583157427,-2604.1844436568472,5]
[null,null,"33. ČZMDP/DHM",-5.6864831990269121E-3,-3.996562185691438E-2,-1.4530865669532654E-2,2.1594598042782822E-2,4.1369583558952788E-2,0.14351672486994441,2.4382989291034347E-2,602.81790094365203,-63.641587458450381,-248.61191710044451,91.573760608982525,246.91363200557521,125.81035779986296,91.573760608982525,-2623.822191095252,4.9000000000000004]
[null,null,"34. ČZMDP/OA",-6.4553513087004227E-3,-4.8779812890388179E-2,-2.0934663871560857E-2,2.8661381767096483E-2,4.671520391331551E-2,0.15802263560326796,2.6204898868838419E-2,655.64923669829557,-57.083345279321627,-236.90872680326217,62.990062003727161,238.26810623901792,132.58306657169138,62.990062003727161,-2547.9323904539092,5.9]
[null,null,"35. ČZMDP/ZÁS",-1.4826560951437067E-2,-0.10325950934293276,-4.6548309520441367E-2,6.4655324868248862E-2,9.9248356535189486E-2,0.35270439755990257,5.8662283191421617E-2,596.44949817526174,-54.921043285368661,-238.89940479977244,53.503762818348577,255.37555469228124,122.3016735201501,53.503762818348577,-2478.8685637562944,6.9]
[null,"2) Štruktúra aktív ","36. VK/A",0.4072924890935391,0.38651542241804809,0.43361379267322719,0.45229049590322168,0.4747954493204678,0.56504909772918654,0.4532594578562818,-5.1012643817056329,12.185379294965969,4.3072207447214055,4.9757741144447181,19.008953969102009,7.0752127483056935,4.9757741144447181,38.733002169214302,0.4]
[null,null,"37. CZ/A",0.5927075109064609,0.61347328283073577,0.5660924917993585,0.54770950409677832,0.5252045506795322,0.43495090227081346,0.54668970709727982,3.5035445885469869,-7.7233666660672071,-3.2473470270112159,-4.1089214718592046,-17.18447570416987,-5.7521132561121018,-4.1089214718592046,-26.616266157042858,-1.1000000000000001]
[null,null,"38. SA/A",0.53255801891413723,0.55099862542877698,0.59145079875027939,0.5724979623353782,0.53273275986939583,0.52689831794172293,0.5511894138732818,3.462647422385885,7.3416105693590907,-3.2044654356622857,-6.9459116157844676,-1.0951911290575111,-8.8262037751857744E-2,-1.0951911290575111,-1.0627388512436937,0.3]
[null,null,"39. DHM/A",0.53064470582811307,0.54801229320722367,0.58859811918092353,0.56740111964308693,0.52764573696051709,0.5209202953518961,0.54720371169529336,3.2729220113497917,7.4060064850320515,-3.6012686495386248,-7.0065745918120825,-1.2746130855453686,-0.24070556610284655,-1.2746130855453686,-1.8325652492925997,0.4]
[null,null,"40. DNM, DFM/A",1.91331308602417E-3,2.9863322215533221E-3,2.8526795693558532E-3,5.096842692291193E-3,5.0870229088787683E-3,5.9780225898269229E-3,3.9857021779883713E-3,56.08173295667288,-4.4754783554507043,78.668601515664847,-0.19266404724001518,17.515149762605262,29.51946836645045,17.515149762605262,212.44351138836066,-0.4]
[null,null,"41. OA/A",0.46744198108586282,0.44899007982000683,0.40854920124972061,0.42750203766462186,0.46726724013060411,0.47310168205827702,0.44880870366818226,-3.9474206452301104,-9.0070761889657689,4.6390584920802667,9.3017574099092997,1.248630639298014,0.4469899414183402,1.248630639298014,1.2107814876333407,-0.6]
[null,null,"42. ZÁS/A",0.20352003503898664,0.21210300361319093,0.18374115604352187,0.18950951267641886,0.21993799360268332,0.21196439631714836,0.20346268288199165,4.2172597761985173,-13.371733113875237,3.1393928051321609,16.056439857042989,-3.6253842071230338,1.2831950234750793,3.1393928051321609,4.149154787902873,-1.6]
[null,null,"43. POHĽAD/A",0.2544844716201497,0.22845893284931559,0.22109631270046734,0.20009062245291923,0.21791806810072517,0.24651583584447398,0.22809404059467517,-10.226768888940512,-3.2227324434297486,-9.5006967737204207,8.9096857360222828,13.123174224603744,-0.18346762909293091,-3.2227324434297486,-3.1312856635000941,-0.1]
[null,null,"44. PEN, KFM/A",6.6320502993873938E-3,6.1228846342816032E-3,8.720491986504681E-4,3.3587952039809535E-2,2.4813190113527787E-2,5.753933733723981E-3,1.2963676669896796E-2,-7.6773492678851198,-85.757543204914796,3751.6120525984393,-26.124730426795935,-76.810987594106166,711.04828842094742,-26.124730426795935,-13.240499182349765,-0.1]
[null,null,"45. VF/A",0.73416474086709971,0.76011529682041457,0.77233927522444545,0.75691063231950584,0.74758373056320038,0.73288469166904446,0.75066639457728501,3.5347047479650655,1.608174240824269,-1.9976509546864634,-1.2322328895980377,-1.9662063650157506,-1.0642244102183441E-2,-1.2322328895980377,-0.17435449113824575,0.2]
[null,"3) Štruktúra \nobežných aktív","46. ZÁS/OA",0.43539100738494163,0.47240020024099355,0.44974058321854948,0.44329499272490092,0.47068994937716852,0.44803137328739923,0.45325801770565888,8.5002198548696839,-4.7966992839724298,-1.433179644923527,6.1798479797556212,-4.813906929551365,0.7272563952355966,-1.433179644923527,2.9032216302257865,-1]
[null,null,"47. POHLED/OA",0.54441937591695333,0.50882846440816965,0.54117426254696066,0.46804600873011892,0.46636710084750582,0.52106311432244701,0.50831638779535926,-6.5374072053990915,6.3569160142039607,-13.512884643233747,-0.35870573646556636,11.728102899099198,-0.46479573435904908,-0.35870573646556636,-4.2901231344251585,0.5]
[null,null,"48. PEN, KFM/OA",1.4187964641047454E-2,1.3637015402959843E-2,2.1345022728790968E-3,7.8567934373588888E-2,5.3102781411751322E-2,1.2162150235211396E-2,2.8965391389572995E-2,-3.8832154718912193,-84.347731451444915,3580.8550345375602,-32.411636076304745,-77.096961944596018,676.62309791866471,-32.411636076304745,-14.278400440716766,0.5]
[null,"4) ","49. CZ/POHLED",2.3290517772383059,2.6852672170860732,2.5603886599695516,2.7373072130137079,2.4101009854619964,1.7643933533958547,2.4144182010275816,15.294440567145855,-4.6505076411737463,6.9098319255272713,-11.953580730584704,-26.791725158452849,-4.2383082075076342,-4.6505076411737463,-24.244133572333027,-1]
[null,"5) \nDiferencovaná výkonová \nrentabilita","50. HZMDP/V",6.157124216685228E-2,4.4862314561919102E-2,6.5423732073455046E-2,8.1238502281480829E-2,7.8375324146043812E-2,0.13660578690524139,7.8012817022498751E-2,-27.137551585614531,45.832270832029877,24.172834087590147,-3.5244102919530462,74.296933880224231,22.728015384455336,24.172834087590147,121.8662188673286,1.9]
[null,null,"51. HZMDP/VV (PH)",0.1941913309021327,0.13455120029191314,0.16502183103472173,0.20102665662702382,0.22150327673232895,0.33522892726743275,0.20858720380925885,-30.712045863816968,22.646123317147371,21.818219666176432,10.186022316083481,51.342649288449678,15.056193744807999,21.818219666176432,72.62816301330119,1]
[null,null,"52. HZMDP/ČV",0.21353629976580796,0.152324105129517,0.19048952391619134,0.23495372695891886,0.25226102533729156,0.36966992929261738,0.23553910173339065,-28.66594330960325,25.055403249684829,23.342072639275528,7.3662582851468557,46.542625361306392,14.728083245162072,23.342072639275528,73.118073928435649,1]
[null,null,"53. ČZMDP/V",-2.7197852429314672E-3,-2.1643697700350142E-2,-9.0410646502752431E-3,1.2699594835683361E-2,1.8543919601620704E-2,6.1286336454718988E-2,9.8542172164110334E-3,695.78701136792358,-58.227726262647899,-240.46570096472809,46.019773398722464,230.49289347308581,134.72125020247117,46.019773398722464,-2353.3520473352783,4.9000000000000004]
[null,null,"54. ČZMDP/VV (PH)",-8.5780097575680128E-3,-6.4913848801047142E-2,-2.2804768175202716E-2,3.1425457371057633E-2,5.2408573744025626E-2,0.15039591873306005,2.2988887185720907E-2,656.74720168948772,-64.869178770933019,-237.802134753682,66.771077108628276,186.9681580491486,121.56302466452992,66.771077108628276,-1853.2728801150188,3.8]
[null,null,"55. ČZMDP/ČV",-9.4325346784363186E-3,-7.3488336838913842E-2,-2.6324210593684748E-2,3.6729100779991079E-2,5.9685981824590215E-2,0.16584740791058142,2.5502901400687967E-2,679.09426622003571,-64.17906333710161,-239.52593430779837,62.503248261131858,177.86659922590638,123.15182321243478,62.503248261131858,-1858.2485892124473,3.8]
[null,"6) ","56. ČZMDP/HZMDP",-4.4172979904499976E-2,-0.48244719229716615,-0.1381924320692117,0.15632482725593488,0.23660405623415534,0.44863645855084566,2.9458789628343012E-2,992.17714842918804,-71.355946458883892,-213.12112024893071,51.354113346811744,89.614863621294973,169.73381173789602,51.354113346811744,-1115.6354846804038,2.9]
[null,"7) Mzdová produktivita","57. V/MZDY",4.4097616397062529,4.0055035945491611,3.5967753093252166,3.7803562330274554,4.3044809337991961,4.2931592740454088,4.0650061640754487,-9.1673445910791003,-10.204167230811052,5.1040420352718598,13.864426219748111,-0.26302032528215591,-0.13321277843046744,-0.26302032528215591,-2.644187491018485,0]
[null,null,"58. VV (PH)/MZDY",1.3981803438655322,1.3355225508780715,1.4259595999525636,1.5277102231840363,1.5230704188392628,1.7494623919273067,1.4933175881077956,-4.4813813369905802,6.7716602025950152,7.135589481978144,-0.30370971368532196,14.864182922059371,4.7972683111913259,6.7716602025950152,25.124230189832957,1]
[null,null,"59. ČV/MZDY",1.2715145018164493,1.1796961622375621,1.2353144641657114,1.3071104784616112,1.3373650884669774,1.586470400940508,1.3195785160148032,-7.2211791094571254,4.71462938581206,5.8119625713593877,2.3146176626916741,18.626575093199136,4.8493211207210267,4.71462938581206,24.770138183569415,1]
[null,"8) Mzdová rentabilita","60. HZMDP/MZDY",0.27151450181644926,0.17969616223756216,0.23531446416571136,0.30711047846161121,0.33736508846697733,0.58647040094050795,0.31957851601480319,-33.817103309258471,30.951302039840243,30.510667735809136,9.8513766631860307,73.838497517775636,22.266948129470514,30.510667735809136,115.99966006124305,1.9]
[null,null,"61. ČZMDP/MZDY",-1.1993604632518336E-2,-8.6693908938087913E-2,-3.2518678104123018E-2,4.8008992493998877E-2,7.9821948363081499E-2,0.26311200372284405,4.3289458817532524E-2,622.8344738247763,-62.490238930919482,-247.63512938710707,66.264577147831716,229.62362998963846,121.71946252884395,66.264577147831716,-2293.7691943710302,4.9000000000000004]
[null,"9) Nákladová štruktúra výnosov","62. MAT/V",0.68293516563886902,0.66657811699495151,0.60354498757385966,0.59588194100940939,0.64616629919766444,0.59250000285249083,0.63126775221120746,-2.3951100290195058,-9.456225431650239,-1.2696728035559204,8.4386444239398486,-8.305338178702641,-2.5975404037976917,-2.3951100290195058,-13.242130049311243,-1.9]
[null,null,"63. MAT/VV (PH)",2.1539290757833411,1.9992032646065365,1.5223542865063413,1.4745244063029703,1.8261864195876485,1.4539877472392089,1.7383642000043411,-7.1834218181271297,-23.85195075169328,-3.1418363404182372,23.849182270667839,-20.38119812721429,-6.1418449533570199,-7.1834218181271297,-32.496024888357923,-2.9]
[null,null,"64. MAT/ČV",2.3684993694829761,2.2632785704811171,1.7572980583844671,1.7233784343115706,2.0797690465722165,1.6033686355636521,1.9659320191326668,-4.4425090568982455,-22.356086373808211,-1.9302146218769423,20.679765115142089,-22.906409333947281,-6.1910908542777179,-4.4425090568982455,-32.304451661574461,-2.9]
[null,null,"65. EN/V",2.1969174382074765E-2,2.6362874322343872E-2,2.9736186651756213E-2,2.7836289161715586E-2,4.5203767488645713E-2,4.8509459430163611E-2,3.3269625239449957E-2,19.999385793277895,12.795692488482885,-6.3891766361656863,62.391499908746255,7.3128682080497498,19.22205395247822,12.795692488482885,120.80692968482137,-1.9]
[null,null,"66. EN/VV )PH)",6.9289217854580129E-2,7.9067618731985576E-2,7.5005197865409934E-2,6.8881576911572068E-2,0.12775427379060819,0.11904161906681898,8.9839917370162489E-2,14.112442282041243,-5.1379071884610283,-8.1642621153085315,85.469438300773788,-6.8198538219311757,15.89197149142286,{"$f":"MEDIAN(K71:O71)","v":-5.1379071884610283},71.803958469636768,-2.9]
[null,null,"67. EN/ČV",7.6191677175283731E-2,8.9511682110169979E-2,8.6580692645541163E-2,8.0506652628702546E-2,0.14549411897226452,0.13127180658906351,0.1015927716868376,17.482230905933122,-3.2744211655204793,-7.0154671107859485,80.723100789303459,-9.7751802503523919,15.628052633715551,-3.2744211655204793,72.291530329571941,-2.9]
[null,null,"68. ODP/V",2.8723965692059639E-2,3.8903070478469595E-2,5.3004460771451066E-2,5.8354221434248336E-2,4.3142328477775181E-2,3.7965512244602234E-2,4.334892651643435E-2,35.437672136002561,36.247499540648619,10.093038557386322,-26.068196237719363,-11.999389963014607,8.7421248066607067,10.093038557386322,32.173644306702727,1]
[null,null,"69. ODP/VV (PH)",9.0593350567990061E-2,0.11667821598224418,0.13369602883082682,0.14439894514985543,0.12192826285327769,9.3166901865914031E-2,0.1167436175416847,28.793355418152345,14.585252872886215,8.0054107909006262,-15.561528010649909,-23.588756465737262,2.4467469211104032,8.0054107909006262,2.8407728401573138,0]
[null,null,"70. ODP/ČV",9.9618086831201588E-2,0.1320902734352794,0.15432923463387707,0.16876901253370519,0.13885911332197218,0.10273875320344583,0.13273407899324688,32.596677608455252,16.836183785700271,9.3564760650075982,-17.72238799214378,-26.012235894646821,3.010942714474504,9.3564760650075982,3.1326302998892857,0]
[null,null,"71. MZDY/V",0.22676962650221905,0.24965649796465975,0.27802681958123426,0.2645253352748615,0.23231604817851656,0.23292869799766552,0.24737050424985943,10.092564782795876,11.363742521370483,-4.8561805392403556,-12.176257923603842,0.2637139465622198,0.93751655757687613,0.2637139465622198,2.7160037216828101,0]
[null,null,"72. MZDY/VV (PH)",0.71521531852987719,0.74877058372584271,0.70128214013445145,0.6545743982231208,0.65656846041439343,0.57160417086665327,0.67466917864905651,4.6916312230194137,-6.3421887322404302,-6.6603352970568608,0.30463491952718869,-12.940659606785701,-4.1893834987072776,-6.3421887322404302,-20.079428382269015,-1]
[null,null,"73. MZDY/ČV",0.78646370023419199,0.847675894870483,0.80951047608380866,0.76504627304108119,0.74773897466270844,0.63033007070738256,0.76446089826660935,7.7832193168054999,-4.5023598072829145,-5.4927273156282297,-2.2622551064232681,-15.701856922502515,-4.0351959670062856,-4.5023598072829145,-19.85261741645752,-1]
[null,null,"74. FN/V",6.4291027409783749E-2,6.6506012262269251E-2,7.4464796723730284E-2,6.8538907445797465E-2,5.9831404544423109E-2,7.5319450450522407E-2,6.8158599806087697E-2,3.4452472479051153,11.967014997193388,-7.9579741551142575,-12.704467033211031,25.886147958635775,4.1271938030817976,3.4452472479051153,17.153906983698874,0.5]
[null,null,"75. FN/VV (PH)",0.20276934065970073,0.19946504909296028,0.18782659920992445,0.1696011992559662,0.16909470298830331,0.18483300853437268,0.1855983166235379,-1.6295814524967511,-5.8348316840268808,-9.703311474850608,-0.298639555548462,9.3073912239332657,-1.6317945885978873,-1.6295814524967511,-8.8456825213185653,-0.5]
[null,null,"76. FN/ČV",0.22296883444424428,0.22581244196843084,0.21681373450987607,0.19822462617892778,0.19257504351270135,0.20382252138203599,0.21003620033270273,1.2753385607788346,-3.9850361566050481,-8.573768803424926,-2.8500912198097978,5.8405687799275086,-1.6585977678266857,-2.8500912198097978,-8.5869906930854114,-0.5]
[null,"10) Štruktúra nákladov","77. MAT/CN",0.66648045655609978,0.63604383292027411,0.58101482951937966,0.58699675062482715,0.62938693913816079,0.60016827914921944,0.61668184798466019,-4.5667691132461101,-8.6517627485261954,1.0295642729800392,7.2215371666387398,-4.6424001154125278,-1.9219661075132108,-4.5667691132461101,-9.9496056867945981,-1.6]
[null,null,"78. EN/CN",2.1439846868375138E-2,2.5155256680750089E-2,2.8626143491767918E-2,2.7421222498706547E-2,4.4029936090010602E-2,4.913728041940342E-2,3.2634947674835622E-2,17.329460584232862,13.797858853389883,-4.2091628353916093,60.568829825466338,11.599708704895349,19.817339026518564,13.797858853389883,129.18671351092252,-1.6]
[null,null,"79. ODP/CN",2.8031887552073774E-2,3.7121017670132671E-2,5.1025819736631547E-2,5.7484102151376539E-2,4.2022027613689845E-2,3.8456870955550497E-2,4.2356954279909147E-2,32.424252919730662,37.458030353749137,12.656891056487169,-26.898001289068461,-8.4840186459205995,9.431430878995581,12.656891056487169,37.189730388689043,1.4]
[null,null,"80. MZDY/CN",0.22130581614269304,0.23822035531973132,0.26764815963455874,0.26058100032575876,0.22628336800805801,0.23594331674042363,0.24166366936187059,7.6430612949332328,12.353186307412912,-2.6404662443595015,-13.161985054483807,4.2689610011557022,1.6925514609317076,4.2689610011557022,6.6141508853489199,0.4]
[null,null,"81. FN/CN",6.2741992880758282E-2,6.3459537409111866E-2,7.1685047617662118E-2,6.7516924399330963E-2,5.8277729150080712E-2,7.6294252735402995E-2,6.6662580698724494E-2,1.1436431892070829,12.961818734230462,-5.8144945938547323,-13.684265584440354,30.914937572335617,5.1043278634956151,1.1436431892070829,21.599983093302285,0.9]
[null,"11)","82. ČZMDP/CN",-2.6542544616922543E-3,-2.0652253791287732E-2,-8.7035643483171481E-3,1.251023128871807E-2,1.8062379316563376E-2,6.2079518832586521E-2,1.0107009472761804E-2,678.08115572011206,-57.85658826259052,-243.73687363082402,44.380858352733441,243.69513420448993,132.91273727678418,44.380858352733441,-2438.8683989630335,5.3]
[null,"12) Ukazovatele nákladovosti","83. CN/V",1.0246889596250062,1.0480065720226941,1.0387772513020315,1.0151366943260323,1.026659847887025,0.98722312297544457,1.0234154080230389,2.275579548180275,-0.88065485151011558,-2.2758061890908294,1.1351331919533578,-3.841264951848018,-0.71740265046306606,-0.88065485151011558,-3.6563130984911254,-0.4]
[null,null,"84. CN/VV (PH)",3.2317963033954893,3.1431847321395692,2.620164252546954,2.5119805258434846,2.901532119634231,2.4226334475729678,2.8052152301887827,-2.7418674612264482,-16.639826296069927,-4.1288910265189713,15.507747364400487,-16.505027423981559,-4.9015729686792842,-4.1288910265189713,-25.037557440497523,-1.3]
[null,null,"85. CN/ČV",3.5537416681678975,3.5583688628654806,3.02453219625757,2.935924998693987,3.304436297041863,2.6715317874455802,3.1747559684120632,0.13020627636022652,-15.002285799511611,-2.9296166089163052,12.551795380052425,-19.153176297054358,-4.8806154098139247,-2.9296166089163052,-24.824817420595835,-1.3]
[null,"13) Produktivita VF","86. V/VF",1.5111913527430862,1.3312693820479331,1.2248493129478124,1.2746790313468019,1.5745708450135898,1.6644642884273537,1.4301707020877628,-11.905968782084557,-7.9938794157806967,4.0682325468318794,23.526849213949006,5.7090758220528386,2.6808618769936943,4.0682325468318794,10.142523341339228,0.2]
[null,null,"87. VV (PH)/VF",0.47914563594546011,0.44387434414938909,0.48559764958487445,0.51512081598387582,0.5571362292666191,0.67826919278627751,0.5265239779527493,-7.3612883328203509,9.399801089076476,6.0797589165104,8.1564192280784198,21.742072612852809,7.6033527027395511,8.1564192280784198,41.558044549002858,1.2]
[null,null,"88. ČV/VF ",0.43573822737513052,0.39208387755374968,0.42067517222579331,0.44073791353107139,0.48920557665951481,0.61507695346328572,0.46558628680142422,-10.018480610331764,7.2921372973628849,4.7691764643789298,10.996935285220587,25.729751010458514,7.7539038894178303,7.2921372973628849,41.157446104392648,1.2]
[null,"14) Rentabilita VF","89. HZMDP/VF",9.3045928740197653E-2,5.9723825784086026E-2,8.0134213280653163E-2,0.10355301539622294,0.1234075003688502,0.22737545389629135,0.11453998957771688,-35.812531947693728,34.174614952422701,29.224473738265033,19.173256226927265,84.247677990959545,26.201498192176167,29.224473738265033,144.36905190249419,2.1]
[null,null,"90. ČZMDP/VF",-4.110115940436288E-3,-2.8813592062777404E-2,-1.1073941825206384E-2,1.6187907243645716E-2,2.9198715156987978E-2,0.10200891839742324,1.7232981828272809E-2,601.0408582225748,-61.566951454441657,-246.18017232851071,80.373625308789855,249.36098334796071,124.6056686192746,80.373625308789855,-2581.8988046988038,5.0999999999999996]

{"sheet":"Manažérsky modul rýchlej INFO","index":13,"n_rows":95,"n_cols":13,"rows_kept":95,"cut":false,"hidden":false,"merged":[[3,10,3,11],[4,10,4,11],[2,10,2,11],[92,1,93,1],[4,1,24,1],[25,1,38,1],[39,1,48,1],[49,1,51,1],[53,1,58,1],[60,1,62,1],[63,1,64,1],[65,1,79,1],[80,1,84,1],[86,1,88,1],[89,1,91,1]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Legenda:"]
[null,null,"Ukazovatele","  Ø"," Medián"," Np",null,null,null,null,null,null,"nepriaznivý vývoj danej oblasti"]
[null,"1a) Produktivita (V, VV (PH) a ČV)","1. V/A",2.4636549877221996,1.9893125058347891,0.4,null,null,null,null,null,null,"priaznivý vývoj danej oblasti "]
[null,null,"2. V/VK",-3.89603487891232,-3.8892409600596807,0]
[null,null,"3. V/CZ",9.4420329074252951,5.4124195791385148,1.5]
[null,null,"4. V/SA",3.3005298799282001,4.7781381187080143,0.1]
[null,null,"5. V/DHM",3.4644100626442311,4.9685602494888599,0]
[null,null,"6. V/OA",1.8276074546880552,2.3526111815064468,1]
[null,null,"7. V/ZÁS",1.3944511231664791,5.1253260058076648,2]
[null,null,"8. VV (PH)/A",7.4410130413596107,6.8236802581384808,1.4]
[null,null,"9. VV (PH)/VK",0.37350204227694234,0.2852039714783956,1]
[null,null,"10. VV (PH)/CZ",15.218810350078394,11.401062432298502,2.5]
[null,null,"11. VV (PH)/SA",7.825866521359762,7.4023260140016873,1.1000000000000001]
[null,null,"12. VV (PH)/DHM",7.9947678800772337,7.8444229953946234,1]
[null,null,"13. VV (PH)/OA",7.3956650708446601,-0.14509006293525317,2]
[null,null,"14. VV (PH)/ZÁS",7.4056448350077257,0.79626491131779176,3]
[null,null,"15. ČV/A",7.5485550871437281,9.0175818118089239,1.4]
[null,null,"16. ČV/VK",0.35711771888473437,-1.5636182447923375,1]
[null,null,"17. ČV/CZ",15.486786986676316,14.326792674479933,2.5]
[null,null,"18. ČV/SA",8.0231538486013676,6.0754036564306944,1.1000000000000001]
[null,null,"19. ČV/DHM",8.1920550604586673,6.5120386670210166,1]
[null,null,"20. ČV/OA",7.3921934490323391,0.29957169952261609,2]
[null,null,"21. ČV/ZÁS",7.4289408450779346,-0.44904161447418289,3]
[null,"1b) Rentabilita HZMDP a ČZMDP","22. HZMDP/A",25.552290894581624,26.643019804944032,2.2999999999999998]
[null,null,"23. HZMDP/VK",15.373249661916475,21.413473487982841,1.9]
[null,null,"24. HZMDP/CZ",36.739425623407733,30.893588871718038,3.4]
[null,null,"25. HZMDP/SA",26.238299839969919,27.007947639951908,2]
[null,null,"26. HZMDP/DHM",26.437264501240303,26.93179926283895,1.9]
[null,null,"27. HZMDP/OA",25.2257346350356,21.028439695421341,2.9]
[null,null,"28. HZMDP/ZÁS",26.554312993633335,22.788215404970231,4]
[null,null,"29. ČZMDP/A",128.4509053130426,78.151002173574653,5.3]
[null,null,"30. ČZMDP/VK",123.95909788285444,69.706776326654392,4.9000000000000004]
[null,null,"31. ČZMDP/CZ",138.96958333391839,85.784751728799677,6.4]
[null,null,"32. ČZMDP/SA",125.52796035804836,91.448871583157427,5]
[null,null,"33. ČZMDP/DHM",125.81035779986296,91.573760608982525,4.9000000000000004]
[null,null,"34. ČZMDP/OA",132.58306657169138,62.990062003727161,5.9]
[null,null,"35. ČZMDP/ZÁS",122.3016735201501,53.503762818348577,6.9]
[null,"2) Štruktúra aktív ","36. VK/A",7.0752127483056935,4.9757741144447181,0.4]
[null,null,"37. CZ/A",-5.7521132561121018,-4.1089214718592046,-1.1000000000000001]
[null,null,"38. SA/A",-8.8262037751857744E-2,-1.0951911290575111,0.3]
[null,null,"39. DHM/A",-0.24070556610284655,-1.2746130855453686,0.4]
[null,null,"40. DNM, DFM/A",29.51946836645045,17.515149762605262,-0.4]
[null,null,"41. OA/A",0.4469899414183402,1.248630639298014,-0.6]
[null,null,"42. ZÁS/A",1.2831950234750793,3.1393928051321609,-1.6]
[null,null,"43. POHĽAD/A",-0.18346762909293091,-3.2227324434297486,-0.1]
[null,null,"44. PEŇ, KFM/A",711.04828842094742,-26.124730426795935,-0.1]
[null,null,"45. VF/A",-1.0642244102183441E-2,-1.2322328895980377,0.2]
[null,"3) Štruk. OA","46. ZÁS/OA",0.7272563952355966,-1.433179644923527,-1]
[null,null,"47. POHĽAD/OA",-0.46479573435904908,-0.35870573646556636,0.5]
[null,null,"48. PEŇ, KFM/OA",676.62309791866471,-32.411636076304745,0.5]
[null,"4)","49. CZ/POHĽAD",-4.2383082075076342,-4.6505076411737463,-1]
[null,"5) Dif. výkon. rentab.","50. HZMDP/V",22.728015384455336,24.172834087590147,1.9]
[null,null,"51. HZMDP/VV (PH)",15.056193744807999,21.818219666176432,1]
[null,null,"52. HZMDP/ČV",14.728083245162072,23.342072639275528,1]
[null,null,"53. ČZMDP/V",134.72125020247117,46.019773398722464,4.9000000000000004]
[null,null,"54. ČZMDP/VV (PH)",121.56302466452992,66.771077108628276,3.8]
[null,null,"55. ČZMDP/ČV",123.15182321243478,62.503248261131858,3.8]
[null,"6)","56. ČZMDP/HZMDP",169.73381173789602,51.354113346811744,2.9]
[null,"7) M. p.","57. V/MZDY",-0.13321277843046744,-0.26302032528215591,0]
[null,null,"58. VV (PH)/MZDY",4.7972683111913259,6.7716602025950152,1]
[null,null,"59. ČV/MZDY",4.8493211207210267,4.71462938581206,1]
[null,"8)","60. HZMDP/MZDY",22.266948129470514,30.510667735809136,1.9]
[null,null,"61. ČZMDP/MZDY",121.71946252884395,66.264577147831716,4.9000000000000004]
[null,"9) Nákladová štruktúra výnosov","62. MAT/V",-2.5975404037976917,-2.3951100290195058,-1.9]
[null,null,"63. MAT/VV (PH)",-6.1418449533570199,-7.1834218181271297,-2.9]
[null,null,"64. MAT/ČV",-6.1910908542777179,-4.4425090568982455,-2.9]
[null,null,"65. EN/V",19.22205395247822,12.795692488482885,-1.9]
[null,null,"66. EN/VV )PH)",15.89197149142286,-5.1379071884610283,-2.9]
[null,null,"67. EN/ČV",15.628052633715551,-3.2744211655204793,-2.9]
[null,null,"68. ODP/V",8.7421248066607067,10.093038557386322,1]
[null,null,"69. ODP/VV (PH)",2.4467469211104032,8.0054107909006262,0]
[null,null,"70. ODP/ČV",3.010942714474504,9.3564760650075982,0]
[null,null,"71. MZDY/V",0.93751655757687613,0.2637139465622198,0]
[null,null,"72. MZDY/VV (PH)",-4.1893834987072776,-6.3421887322404302,-1]
[null,null,"73. MZDY/ČV",-4.0351959670062856,-4.5023598072829145,-1]
[null,null,"74. FN/V",4.1271938030817976,3.4452472479051153,0.5]
[null,null,"75. FN/VV (PH)",-1.6317945885978873,-1.6295814524967511,-0.5]
[null,null,"76. FN/ČV",-1.6585977678266857,-2.8500912198097978,-0.5]
[null,"10) Š. N","77. MAT/CN",-1.9219661075132108,-4.5667691132461101,-1.6]
[null,null,"78. EN/CN",19.817339026518564,13.797858853389883,-1.6]
[null,null,"79. ODP/CN",9.431430878995581,12.656891056487169,1.4]
[null,null,"80. MZDY/CN",1.6925514609317076,4.2689610011557022,0.4]
[null,null,"81. FN/CN",5.1043278634956151,1.1436431892070829,0.9]
[null,"11)","82. ČZMDP/CN",132.91273727678418,44.380858352733441,5.3]
[null,"12)","83. CN/V",-0.71740265046306606,-0.88065485151011558,-0.4]
[null,null,"84. CN/VV (PH)",-4.9015729686792842,-4.1288910265189713,-1.3]
[null,null,"85. CN/ČV",-4.8806154098139247,-2.9296166089163052,-1.3]
[null,"13)","86. V/VF",2.6808618769936943,4.0682325468318794,0.2]
[null,null,"87. VV (PH)/VF",7.6033527027395511,8.1564192280784198,1.2]
[null,null,"88. ČV/VF ",7.7539038894178303,7.2921372973628849,1.2]
[null,"14)","89. HZMDP/VF",26.201498192176167,29.224473738265033,2.1]
[null,null,"90. ČZMDP/VF",124.6056686192746,80.373625308789855,5.0999999999999996]
[null,null,"Celkový súčet",3745.6744203437261,1353.2347042911151,105.90000000000006]

{"sheet":"Prázdna šablóna úplnej verzie","index":14,"n_rows":95,"n_cols":33,"rows_kept":95,"cut":false,"hidden":false,"merged":[[93,18,94,18],[5,18,25,18],[26,18,39,18],[40,18,49,18],[50,18,52,18],[54,18,59,18],[61,18,63,18],[64,18,65,18],[66,18,80,18],[81,18,85,18],[87,18,89,18],[90,18,92,18]]}
[]
[]
[null,null,null,"ČASŤ 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ČASŤ 2"]
[]
[null,"UKAZ.","N","---","---","---","---","---/---","---/---","---/---","Ø","Medián","---/---","---/---",null,null,null,null,null,"UKAZ.","---","---","---","---","Ø","---/---","---/---","---/---","Ø","Medián","---/---","N","NX"]
[null,"1. A",2.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1a. Produktivita (V, VV (PH) a ČV)","1. V/A"]
[null,"2. VK",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. V/VK"]
[null,"3. CZ",1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. V/CZ"]
[null,"4. SA",2.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. V/SA"]
[null,"5. DHM",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. V/DHM"]
[null,"6. DNM, DFM",2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. V/OA"]
[null,"7. OA",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. V/ZÁS"]
[null,"8. ZÁS",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. VV (PH)/A"]
[null,"9. POHĽAD",2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. VV (PH)/VK"]
[null,"10. PEŇ, KFM",2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. VV (PH)/CZ"]
[null,"11. VF",2.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11. VV (PH)/SA"]
[null,"12. MAT",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. VV (PH)/DHM"]
[null,"13. EN",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. VV (PH)/OA"]
[null,"14. ODP",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. VV (PH)/ZÁS"]
[null,"15. MZDY",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15. ČV/A"]
[null,"16. FN",3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16. ČV/VK"]
[null,"17. CN",2.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17. ČV/CZ"]
[null,"18. V",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18. ČV/SA"]
[null,"19. VV (PH)",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19. ČV/DHM"]
[null,"20. ČV",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20. ČV/OA"]
[null,"21. HZMDP",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21. ČV/ZÁS"]
[null,"22. ČZMDP",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1b. Rentabilita HZMDP a ČZMDP","22. HZMDP/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23. HZMDP/VK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24. HZMDP/CZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25. HZMDP/SA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"26. HZMDP/DHM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"27. HZMDP/OA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28. HZMDP/ZÁS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"29. ČZMDP/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30. ČZMDP/VK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"31. ČZMDP/CZ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"32. ČZMDP/SA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"33. ČZMDP/DHM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"34. ČZMDP/OA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"35. ČZMDP/ZÁS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Štruktúra aktív ","36. VK/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"37. CZ/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"38. SA/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"39. DHM/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40. DNM, DFM/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"41. OA/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"42. ZÁS/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"43. POHĽAD/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"44. PEŇ, KFM/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"45. VF/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Štruktúra \nOA","46. ZÁS/OA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"47. POHĽAD/OA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"48. PEŇ, KFM/OA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. ","49. CZ/POHĽAD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Diferencovaná výkonová rentabilita","50. HZMDP/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"51. HZMDP/VV (PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"52. HZMDP/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"53. ČZMDP/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"54. ČZMDP/VV (PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"55. ČZMDP/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. ","56. ČZMDP/HZMDP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Mzdová produktivita","57. V/MZDY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"58. VV (PH)/MZDY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"59. ČV/MZDY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Mzdová rentabilita","60. HZMDP/MZDY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"61. ČZMDP/MZDY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Nákladová štruktúra výnosov","62. MAT/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"63. MAT/VV (PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"64. MAT/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"65. EN/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"66. EN/VV )PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"67. EN/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"68. ODP/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"69. ODP/VV (PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"70. ODP/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"71. MZDY/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"72. MZDY/VV (PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"73. MZDY/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"74. FN/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75. FN/VV (PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"76. FN/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. Štruktúra nákladov","77. MAT/CN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"78. EN/CN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"79. ODP/CN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"80. MZDY/CN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"81. FN/CN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.","82. ČZMDP/CN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12. Ukazovatele nákladovosti","83. CN/V"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"84. CN/VV (PH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"85. CN/ČV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13. Produktivita VF","86. V/VF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"87. VV (PH)/VF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"88. ČV/VF "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14. Rentabilita VF","89. HZMDP/VF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90. ČZMDP/VF"]

{"sheet":"5. tabuľka","index":15,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":true,"merged":[[28,1,28,2],[33,1,33,2],[38,1,38,2],[2,1,2,2],[7,1,7,2],[12,1,12,2],[17,1,17,2],[23,1,23,2]]}
[null,"Tabuľka 5 Príklad III - Skupina 2 c. Štruktúra aktív a podiel výrobných fondov v aktívach "]
[]
[null,"Norma",null,"DP","DP","SP","P","SP","P","SN","N","N","N","N","N","N","N","DP","SP","SP","SP","DP","DP"]
["ZPI",0.3,2,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
["OP",-0.6,-1,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
["VF",0.2,1,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1,1,1,2,2]
[]
[null,"Norma",null,"N","N","N","N","N","N","N","DP","DN","DN","DN","P","VP","SN","SN","DN","DN","DP"]
["ZPI",0.3,2,-1,-1,-1,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
["OP",-0.6,-1,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
["VF",0.2,1,-2,-1,-2,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,"Norma",null,"DN","DN","N","VN","SP","SP","S","DP","SN","P","SN","P","SP","SN","DN","SP","P","N","DN"]
["ZPI",0.3,2,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2," "]
["OP",-0.6,-1,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
["VF",0.2,1,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,"Norma",null,"N","DN","N","N","N","N","N","N","N","N","N","N","P","P","N","DP","N","P"]
["ZPI",0.3,2,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
["OP",-0.6,-1,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
["VF",0.2,1,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]
[]
[]
[null,"Norma",null,"DP","DP","SP","P","SP","P","SN","N","N","N","N","N","N","N","DP","SP","SP","SP","DP","DP"]
["SA",0.3,2,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
["OA",-0.6,-1,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
["VF",0.2,1,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1,1,1,2,2]
[]
[null,"Norma",null,"N","N","N","N","N","N","N","DP","DN","DN","DN","P","VP","SN","SN","DN","DN","DP"]
["SA",0.3,2,-1,-1,-1,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
["OA",-0.6,-1,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
["VF",0.2,1,-2,-1,-2,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,"Norma",null,"DN","DN","N","VN","SP","SP","S","DP","SN","P","SN","P","SP","SN","DN","SP","P","N","DN"]
["SA",0.3,2,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2," "]
["OA",-0.6,-1,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
["VF",0.2,1,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,"Norma",null,"N","DN","N","N","N","N","N","N","N","N","N","N","P","P","N","DP","N","P"]
["SA",0.3,2,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
["OA",-0.6,-1,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
["VF",0.2,1,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]

{"sheet":"6. tabuľka","index":16,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":true,"merged":[[28,1,28,2],[33,1,33,2],[38,1,38,2],[2,1,2,2],[7,1,7,2],[12,1,12,2],[17,1,17,2],[23,1,23,2]]}
[null,"Tabuľka 6 Príklad IV - Skupina 2 d. Štruktúra OP v A"]
[]
[null,"Norma",null,"N","N","N","N","N","N","N","P","P","P","P","P","P","P","N","N","VN","N","N","N"]
["ZÁS/A",-1.6,-2,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
["POHL/A",-0.1,-1,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
["PEN/A",-0.1,-1,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1,1,1,2,2]
[]
[null,"Norma",null,"P","P","VP","P","P","P","DP","DN","DN","SP","SP","DN","N","N","N","DP","DP","DN"]
["ZÁS/A",-1.6,-2,-1,-1,-2,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
["POHL/A",-0.1,-1,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
["PEN/A",-0.1,-1,-2,-1,-1,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,"Norma",null,"DP","P","DP","P","SN","SN","S","DN","DN","DN","DN","DN","DN","DN","DN","DN","N","N","N"]
["ZÁS/A",-1.6,-2,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2]
["POHL/A",-0.1,-1,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
["PEN/A",-0.1,-1,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,"Norma",null,"SP","SP","SP","DP","DP","DP","DP","DP","P","P","P","P","SP","SP","P","DN","DP","P"]
["ZÁS/A",-1.6,-2,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
["POHL/A",-0.1,-1,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
["PEN/A",-0.1,-1,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]
[]
[]
[null,"Norma",null,"N","N","N","N","N","N","N","P","P","P","P","P","P","P","N","N","VN","N","N","N"]
["ZÁS/A",-1.6,-2,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
["POHLED/A",-0.1,-1,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
["PEN, KFM/A",-0.1,-1,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1,1,1,2,2]
[]
[null,"Norma",null,"P","P","VP","P","P","P","DP","DN","DN","SP","SP","DN","N","N","N","DP","DP","DN"]
["ZÁS/A",-1.6,-2,-1,-1,-2,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
["POHLED/A",-0.1,-1,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
["PEN, KFM/A",-0.1,-1,-2,-1,-1,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,"Norma",null,"DP","P","DP","P","SN","SN","S","DN","DN","DN","DN","DN","DN","DN","DN","DN","N","N","N"]
["ZÁS/A",-1.6,-2,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2]
["POHLED/A",-0.1,-1,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
["PEN, KFM/A",-0.1,-1,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,"Norma",null,"SP","SP","SP","DP","DP","DP","DP","DP","P","P","P","P","SP","SP","P","DN","DP","P"]
["ZÁS/A",-1.6,-2,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
["POHLED/A",-0.1,-1,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
["PEN, KFM/A",-0.1,-1,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]

{"sheet":"7. tabuľka","index":17,"n_rows":43,"n_cols":22,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[null,"Tabuľka 7 Príklad V - Skupina 3. Štruktúra OP"]
[]
[]
[null,"Norma","N","N","N","N","N","N","VN","P","P","P","P","P","P","P","N","N","N","N","N","N"]
["ZÁS/OP",-1,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
["POHL/OP",0,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
["PEN/OP",0,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1,1,1,2,2]
[]
[null,"Norma","P","P","P","P","P","P","SP","DN","DN","SP","SP","DN","N","N","N","DP","DP","DN"]
["ZÁS/OP",-1,-1,-1,-2,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
["POHL/OP",0,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
["PEN/OP",0,-2,-1,-1,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,"Norma","P","P","DP","DP","SN","SN","S","SN","SN","N","DN","N","N","SP","SP","SN","N","SN","N"]
["ZÁS/OP",-1,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2]
["POHL/OP",0,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
["PEN/OP",0,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,"Norma","P","P","VP","P","P","P","P","P","P","P","P","P","P","P","P","DN","P","DN"]
["ZÁS/OP",-1,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
["POHL/OP",0,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
["PEN/OP",0,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]
[]
[]
[null,"Norma","N","N","N","N","N","N","VN","P","P","P","P","P","P","P","N","N","N","N","N","N"]
["ZÁS/OA",-1,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1,2,2,2,1]
["POHLED/OA",0,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2,1,2,1,2]
["PEN, KFM/OA",0,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1,1,1,2,2]
[]
[null,"Norma","P","P","P","P","P","P","SP","DN","DN","SP","SP","DN","N","N","N","DP","DP","DN"]
["ZÁS/OA",-1,-1,-1,-2,-2,-2,-1,-1,1,1,-1,-1,1,2,1,2,-1,-1,1]
["POHLED/OA",0,-1,-2,-1,-2,-1,-2,1,-1,1,1,2,-1,-1,2,1,-1,1,-1]
["PEN, KFM/OA",0,-2,-1,-1,-1,-2,-2,1,1,-1,2,1,2,1,-1,-1,1,-1,-1]
[]
[null,"Norma","P","P","DP","DP","SN","SN","S","SN","SN","N","DN","N","N","SP","SP","SN","N","SN","N"]
["ZÁS/OA",-1,-1,-2,-1,-2,1,1,0,0,0,1,0,1,1,0,0,1,2,1,2]
["POHLED/OA",0,-2,-1,1,1,-1,-2,0,0,1,0,1,0,1,1,2,0,0,2,1]
["PEN, KFM/OA",0,1,1,-2,-1,-2,-1,0,1,0,0,1,1,0,2,1,2,1,0,0]
[]
[null,"Norma","P","P","VP","P","P","P","P","P","P","P","P","P","P","P","P","DN","P","DN"]
["ZÁS/OA",-1,0,0,-1,0,-1,-1,0,0,-1,-2,-1,-2,0,0,-1,1,-1,1]
["POHLED/OA",0,0,-1,0,-1,0,-1,-1,-2,0,0,-2,-1,-1,1,0,0,1,-1]
["PEN, KFM/OA",0,-1,0,0,-1,-1,0,-2,-1,-2,-1,0,0,1,-1,1,-1,0,0]

{"sheet":"8. tabuľka","index":18,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":true,"merged":[[14,1,14,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[3,12,5,12],[3,13,5,13],[6,1,6,4],[7,1,7,4],[8,1,8,4],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[5,1,5,4],[3,1,3,4],[4,1,4,4],[3,5,5,5],[3,6,5,6],[18,1,18,4],[18,5,20,5],[18,6,20,6],[18,7,20,7],[18,8,20,8],[18,9,20,9],[18,10,20,10],[18,11,20,11],[18,12,20,12],[18,13,20,13],[26,1,26,4],[27,1,27,4],[28,1,28,4],[29,1,29,4],[19,1,20,4],[21,1,21,4],[22,1,22,4],[23,1,23,4],[24,1,24,4],[25,1,25,4]]}
[null,"Tabuľka 8"]
[]
[]
[null,"Produktivita mzdová",null,null,null,"VP","P","DP","SP","S","SN","DN","N","VN"]
[]
[null,"Produktivita výrobných fondov "]
[null,"VP",null,null,null,"VP","P","P","DP","DP","SP","SP","S","S"]
[null,"P",null,null,null,"P","P","DP","DP","SP","SP","S","S","S"]
[null,"DP",null,null,null,"P","DP","DP","SP","SP","S","S","S","SN"]
[null,"SP",null,null,null,"DP","DP","DP","SP","SP","S","S","SN","SN"]
[null,"S",null,null,null,"DP","SP","S","S","S","SN","SN","DN","DN"]
[null,"SN",null,null,null,"SP","SP","S","S","S","SN","SN","DN","DN"]
[null,"DN",null,null,null,"SP","S","S","S","SN","SN","DN","DN","N"]
[null,"N",null,null,null,"S","S","S","SN","SN","DN","DN","N","N"]
[null,"VN",null,null,null,"S","S","SN","SN","DN","DN","N","N","VN"]
[]
[]
[]
[null,"Produktivita mzdová",null,null,null,"VP","P","DP","SP","S","SN","DN","N","VN"]
[null,"Produktivita \nvýrobných fondov"]
[]
[null,"VP",null,null,null,"VP","P","P","DP","DP","SP","SP","S","S"]
[null,"P",null,null,null,"P","P","DP","DP","SP","SP","S","S","S"]
[null,"DP",null,null,null,"P","DP","DP","SP","SP","S","S","S","SN"]
[null,"SP",null,null,null,"DP","DP","DP","SP","SP","S","S","SN","SN"]
[null,"S",null,null,null,"DP","SP","S","S","S","SN","SN","DN","DN"]
[null,"SN",null,null,null,"SP","SP","S","S","S","SN","SN","DN","DN"]
[null,"DN",null,null,null,"SP","S","S","S","SN","SN","DN","DN","N"]
[null,"N",null,null,null,"S","S","S","SN","SN","DN","DN","N","N"]
[null,"VN",null,null,null,"S","S","SN","SN","DN","DN","N","N","VN"]

{"sheet":"Vývoj 1-podiel. ukaz.","index":19,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Názov skupiny/podskupiny","Číslo poradia","Názov podielového ukazovateľa","Norma rastu (v %)","Priemer","Vyhodnotenie",null,"P = priaznivý vývoj"]
[null,"1aa) Produktivita meraná celkovými výkonmi z hľadiska bilančnej príslušnosti ","1.","V/A",0.4,2.5,"P",null,"N = nepriaznivý vývoj"]
[null,null,null,null,null,null,null,null,"S = stagnujúci vývoj "]
[]
[]
[]
[]
[null,"Komentár: \nNa základe 6 analyzovaných období obchodnej korporácie je možné zhodnotiť, že priemer v porovnaní s normou rastu sa podľa štandardizovaných pravidiel pre jednopodielový ukazovateľ, vývíja priaznivo. Podiel celkových výkonov voči aktívam spoločnosti evokuje vyhovujúci stav. "]

{"sheet":"Vývoj 2-podiel. ukaz.","index":20,"n_rows":41,"n_cols":23,"rows_kept":41,"cut":false,"hidden":false,"merged":[[7,2,8,2],[7,8,8,8],[4,11,5,13],[27,10,27,22],[40,2,40,4],[17,2,17,4]]}
[]
[]
[]
[]
[null,null,"Súčet dvojpodielových ukazovateľov v skupine = 1",null,null,null,null,null,null,null,null,"Variácie pre zhodnotenie vývoja"]
[]
[null,null,"Názov skupiny/podskupiny","Číslo poradia","Názov podielového ukazovateľa","Norma rastu (v %)","Priemer","Transformovaná norma","Vyhodnotenie",null,null,"P","N","S"]
[null,null,"2a) Štruktúra pasív (A=P)","36.","VK/A",0.4,7.1,1,"P",null,null,1,-1,0]
[null,null,null,"37.","CZ/A",-1.1000000000000001,-5.6,-1,null,null,null,-1,1,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"P = priaznivý vývoj"]
[null,null,null,null,null,null,null,null,null,null,null,"N = nepriaznivý vývoj"]
[null,null,null,null,null,null,null,null,null,null,null,"S = stagnujúci vývoj "]
[]
[]
[]
[]
[null,null,"Komentár: \nNa základe 6 analyzovaných období obchodnej korporácie je možné zhodnotiť, že priemer danej podskupiny v porovnaní s ročnu normou rastu sa podľa štandardizovaných pravidiel pre dvojpodielové ukazovatele, ktorých súčet je rovný 1, vývíja priaznivo. "]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Súčet dvojpodielových ukazovateľov v skupine ≠ 1"]
[]
[null,null,"Názov skupiny/podskupiny","Číslo poradia","Názov podielového ukazovateľa","Norma rastu (v %)","Priemer","Transformovaná norma","Vyhodnotenie",null,"Kombinácia variáciii pre zhodnotenie vývoja"]
[null,null,"14) Rentabilita výrobných fondov","89.","HZMDP/VF",2.1,26.2,{"$f":"1","v":1},"Rastie",null,0,0,1,0,-1,1,1,2,-1,-1,-2,1,-1]
[null,null,null,"90.","ČZMDP/VF",5.0999999999999996,124.6,2,"Rastie rýchlejšie",null,0,1,0,-1,0,1,2,1,-1,-2,-1,-1,1]
[]
[null,null,null,null,null,null,null,null,null,null,"Stupne:"]
[null,null,null,null,null,null,null,null,null,null,"0 = stagnuje"]
[null,null,null,null,null,null,null,null,null,null,"1 = rastie",null,null,null,"-1 = klesá"]
[null,null,null,null,null,null,null,null,null,null,"2 = rastie rýchlejšie",null,null,null,"-2 = klesá rýchlejšie"]
[null,null,null,null,null,null,null,null,null,null,"3 = rastie najrýchlejším tempom",null,null,null,"-3 = klesá najrýchlejším tempom"]
[]
[]
[]
[]
[null,null,"Komentár: \nNa základe 6 analyzovaných období obchodnej korporácie je možné zhodnotiť, že priemer danej podskupiny v porovnaní s ročnu normou rastu sa podľa štandardizovaných pravidiel pre dvojpodielové ukazovatele, vyvíja priaznivo. Obidva podielové ukazovatele rastú, avšak čistý zisk pre metódu MDP voči výrobnýcm fondom rastie rýchlejším tempom, ako hrubý zisk pre metódu MDP. "]

{"sheet":"Vývoj 3-podiel. ukaz.","index":21,"n_rows":30,"n_cols":29,"rows_kept":30,"cut":false,"hidden":false,"merged":[[6,1,8,1],[6,7,8,7],[5,10,5,28],[17,4,17,5],[19,4,19,5],[35,13,35,14],[29,1,29,3],[22,4,22,5],[18,7,18,8],[19,7,19,8],[20,7,20,8],[21,7,21,8],[18,4,18,6],[20,4,20,6],[21,4,21,6]]}
[]
[]
[]
[]
[]
[null,"Názov skupiny/podskupiny","Číslo poradia","Názov podielového ukazovateľa","Norma rastu (v %)","Priemer","Transformovaná norma","Vyhodnotenie",null,null,"Variácie podľa štandardizovanej tabuľky pre rozpis noriem skupín alebo podskupín "]
[null,"9a) Podiel spotreby materiálu vo výkonoch ","62.","MAT/V",-1.9,-2.6,-1,"P",null,null,"VP","S","VN","N","N","N","N","N","DN","DN","P","P","P","P","P","SP","DP","N","N"]
[null,null,"63.","MAT/VV (PH)",-2.9,-6.1,-2,null,null,null,-1,0,1,1,1,1,2,2,3,3,-1,-1,-1,-2,-2,-3,-3,1,1]
[null,null,"64.","MAT/ČV",-2.9,-6.2,-3,null,null,null,-2,0,2,1,2,3,1,3,1,2,-1,-2,-3,-1,-3,-1,-2,1,2]
[null,null,null,null,null,null,null,null,null,null,-2,0,2,1,3,2,3,1,2,1,-1,-3,-2,-3,-1,-2,-1,2,1]
[]
[null,null,null,null,null,null,null,null,null,null,"N","N","N","VN","P","P","P","P","P","VP","S","DN","DN","SN","SN","DN","SN","N","N"]
[null,null,null,null,null,null,null,null,null,null,2,2,2,1,-1,-1,-2,-2,-2,-1,0,0,0,1,0,1,1,0,0]
[null,null,null,null,null,null,null,null,null,null,1,2,1,2,-1,-2,-1,-2,-1,-2,0,0,1,0,1,0,1,1,2]
[null,null,null,null,null,null,null,null,null,null,1,1,2,2,-2,-1,-1,-1,-2,-2,0,1,0,0,1,1,0,2,1]
[null,"Matica absolútnych ukazovateľov za sledované obdobia (v tis. Kč)"]
[null,null,null,null,null,null,null,null,null,null,"DN","DN","DN","SN","DP","DP","DP","SP","P","DP","DP","DP","SP","SP","DP","SP","SP","SP","SP"]
[null,null,null,null,"Hodnotiace stupne:",null,null,null,null,null,1,2,1,2,0,0,-1,-2,0,-1,-1,0,0,-1,-1,-2,0,0,-1]
[null,null,null,null,"VP – veľmi priaznivý vývoj",null,null,"SN – slabo nepriaznivý vývoj",null,null,0,0,2,1,0,-1,0,0,-1,0,-1,-1,-2,0,-2,-1,-1,1,0]
[null,null,null,null,"P – priaznivý vývoj",null,null,"DN – dosť nepriaznivý vývoj",null,null,2,1,0,0,-1,0,0,-1,-1,-1,0,-2,-1,-2,0,0,1,-1,1]
[null,null,null,null,"DP – dosť priaznivý vývoj",null,null,"N – nepriaznivý vývoj"]
[null,null,null,null,"SP – slabo priaznivý vývoj",null,null,"VN – veľmi nepriaznivý vývoj ",null,null,"DP","SP","SN"]
[null,null,null,null,"S – vývoj stagnácie",null,null,null,null,null,1,-1,1]
[null,null,null,null,null,null,null,null,null,null,0,1,-1]
[null,null,null,null,null,null,null,null,null,null,-1,0,0]
[]
[]
[]
[]
[null,"Komentár: \nNa základe 6 analyzovaných období obchodnej korporácie je možné zhodnotiť, že priemer danej podskupiny v porovnaní s ročnu normou rastu sa podľa štandardizovaných pravidiel pre podskupinu trojpodielových ukazovateľov vyvíja priaznivo."]

{"sheet":"TextData","index":22,"n_rows":351,"n_cols":6,"rows_kept":351,"cut":false,"hidden":true,"merged":[]}
[null,3]
["Názvy",{"$f":"TRANSPOSE('Vývoj 3-podiel. ukaz.'!#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"TRANSPOSE('Vývoj 3-podiel. ukaz.'!A3:E3)","v":0},0,0,0]
[0,0,0,0]
[0,0,0,0]
[0,0,0,0]
[0,0,0,0]
["kombinace",null,null,null,null,"hodnocení"]
[1,-3,-2,-1,null,"nepříznívý vývoj"]
[2,-2,-1,0]
[3,-1,0,1]
[4,0,1,2]
[5,1,2,3]
[6,2,3,-3]
[7,3,-3,-2]
[8,-3,-2,-1]
[9,-2,-1,0]
[10,-1,0,1]
[11,0,1,2]
[12,1,2,3]
[13,2,3,-3]
[14,3,-3,-2]
[15,-3,-2,-1]
[16,-2,-1,0]
[17,-1,0,1]
[18,0,1,2]
[19,1,2,3]
[20,2,3,-3]
[21,3,-3,-2]
[22,-3,-2,-1]
[23,-2,-1,0]
[24,-1,0,1]
[25,0,1,2]
[26,1,2,3]
[27,2,3,-3]
[28,3,-3,-2]
[29,-3,-2,-1]
[30,-2,-1,0]
[31,-1,0,1]
[32,0,1,2]
[33,1,2,3]
[34,2,3,-3]
[35,3,-3,-2]
[36,-3,-2,-1]
[37,-2,-1,0]
[38,-1,0,1]
[39,0,1,2]
[40,1,2,3]
[41,2,3,-3]
[42,3,-3,-2]
[43,-3,-2,-1]
[44,-2,-1,0]
[45,-1,0,1]
[46,0,1,2]
[47,1,2,3]
[48,2,3,-3]
[49,3,-3,-2]
[50,-3,-2,-1]
[51,-2,-1,0]
[52,-1,0,1]
[53,0,1,2]
[54,1,2,3]
[55,2,3,-3]
[56,3,-3,-2]
[57,-3,-2,-1]
[58,-2,-1,0]
[59,-1,0,1]
[60,0,1,2]
[61,1,2,3]
[62,2,3,-3]
[63,3,-3,-2]
[64,-3,-2,-1]
[65,-2,-1,0]
[66,-1,0,1]
[67,0,1,2]
[68,1,2,3]
[69,2,3,-3]
[70,3,-3,-2]
[71,-3,-2,-1]
[72,-2,-1,0]
[73,-1,0,1]
[74,0,1,2]
[75,1,2,3]
[76,2,3,-3]
[77,3,-3,-2]
[78,-3,-2,-1]
[79,-2,-1,0]
[80,-1,0,1]
[81,0,1,2]
[82,1,2,3]
[83,2,3,-3]
[84,3,-3,-2]
[85,-3,-2,-1]
[86,-2,-1,0]
[87,-1,0,1]
[88,0,1,2]
[89,1,2,3]
[90,2,3,-3]
[91,3,-3,-2]
[92,-3,-2,-1]
[93,-2,-1,0]
[94,-1,0,1]
[95,0,1,2]
[96,1,2,3]
[97,2,3,-3]
[98,3,-3,-2]
[99,-3,-2,-1]
[100,-2,-1,0]
[101,-1,0,1]
[102,0,1,2]
[103,1,2,3]
[104,2,3,-3]
[105,3,-3,-2]
[106,-3,-2,-1]
[107,-2,-1,0]
[108,-1,0,1]
[109,0,1,2]
[110,1,2,3]
[111,2,3,-3]
[112,3,-3,-2]
[113,-3,-2,-1]
[114,-2,-1,0]
[115,-1,0,1]
[116,0,1,2]
[117,1,2,3]
[118,2,3,-3]
[119,3,-3,-2]
[120,-3,-2,-1]
[121,-2,-1,0]
[122,-1,0,1]
[123,0,1,2]
[124,1,2,3]
[125,2,3,-3]
[126,3,-3,-2]
[127,-3,-2,-1]
[128,-2,-1,0]
[129,-1,0,1]
[130,0,1,2]
[131,1,2,3]
[132,2,3,-3]
[133,3,-3,-2]
[134,-3,-2,-1]
[135,-2,-1,0]
[136,-1,0,1]
[137,0,1,2]
[138,1,2,3]
[139,2,3,-3]
[140,3,-3,-2]
[141,-3,-2,-1]
[142,-2,-1,0]
[143,-1,0,1]
[144,0,1,2]
[145,1,2,3]
[146,2,3,-3]
[147,3,-3,-2]
[148,-3,-2,-1]
[149,-2,-1,0]
[150,-1,0,1]
[151,0,1,2]
[152,1,2,3]
[153,2,3,-3]
[154,3,-3,-2]
[155,-3,-2,-1]
[156,-2,-1,0]
[157,-1,0,1]
[158,0,1,2]
[159,1,2,3]
[160,2,3,-3]
[161,3,-3,-2]
[162,-3,-2,-1]
[163,-2,-1,0]
[164,-1,0,1]
[165,0,1,2]
[166,1,2,3]
[167,2,3,-3]
[168,3,-3,-2]
[169,-3,-2,-1]
[170,-2,-1,0]
[171,-1,0,1]
[172,0,1,2]
[173,1,2,3]
[174,2,3,-3]
[175,3,-3,-2]
[176,-3,-2,-1]
[177,-2,-1,0]
[178,-1,0,1]
[179,0,1,2]
[180,1,2,3]
[181,2,3,-3]
[182,3,-3,-2]
[183,-3,-2,-1]
[184,-2,-1,0]
[185,-1,0,1]
[186,0,1,2]
[187,1,2,3]
[188,2,3,-3]
[189,3,-3,-2]
[190,-3,-2,-1]
[191,-2,-1,0]
[192,-1,0,1]
[193,0,1,2]
[194,1,2,3]
[195,2,3,-3]
[196,3,-3,-2]
[197,-3,-2,-1]
[198,-2,-1,0]
[199,-1,0,1]
[200,0,1,2]
[201,1,2,3]
[202,2,3,-3]
[203,3,-3,-2]
[204,-3,-2,-1]
[205,-2,-1,0]
[206,-1,0,1]
[207,0,1,2]
[208,1,2,3]
[209,2,3,-3]
[210,3,-3,-2]
[211,-3,-2,-1]
[212,-2,-1,0]
[213,-1,0,1]
[214,0,1,2]
[215,1,2,3]
[216,2,3,-3]
[217,3,-3,-2]
[218,-3,-2,-1]
[219,-2,-1,0]
[220,-1,0,1]
[221,0,1,2]
[222,1,2,3]
[223,2,3,-3]
[224,3,-3,-2]
[225,-3,-2,-1]
[226,-2,-1,0]
[227,-1,0,1]
[228,0,1,2]
[229,1,2,3]
[230,2,3,-3]
[231,3,-3,-2]
[232,-3,-2,-1]
[233,-2,-1,0]
[234,-1,0,1]
[235,0,1,2]
[236,1,2,3]
[237,2,3,-3]
[238,3,-3,-2]
[239,-3,-2,-1]
[240,-2,-1,0]
[241,-1,0,1]
[242,0,1,2]
[243,1,2,3]
[244,2,3,-3]
[245,3,-3,-2]
[246,-3,-2,-1]
[247,-2,-1,0]
[248,-1,0,1]
[249,0,1,2]
[250,1,2,3]
[251,2,3,-3]
[252,3,-3,-2]
[253,-3,-2,-1]
[254,-2,-1,0]
[255,-1,0,1]
[256,0,1,2]
[257,1,2,3]
[258,2,3,-3]
[259,3,-3,-2]
[260,-3,-2,-1]
[261,-2,-1,0]
[262,-1,0,1]
[263,0,1,2]
[264,1,2,3]
[265,2,3,-3]
[266,3,-3,-2]
[267,-3,-2,-1]
[268,-2,-1,0]
[269,-1,0,1]
[270,0,1,2]
[271,1,2,3]
[272,2,3,-3]
[273,3,-3,-2]
[274,-3,-2,-1]
[275,-2,-1,0]
[276,-1,0,1]
[277,0,1,2]
[278,1,2,3]
[279,2,3,-3]
[280,3,-3,-2]
[281,-3,-2,-1]
[282,-2,-1,0]
[283,-1,0,1]
[284,0,1,2]
[285,1,2,3]
[286,2,3,-3]
[287,3,-3,-2]
[288,-3,-2,-1]
[289,-2,-1,0]
[290,-1,0,1]
[291,0,1,2]
[292,1,2,3]
[293,2,3,-3]
[294,3,-3,-2]
[295,-3,-2,-1]
[296,-2,-1,0]
[297,-1,0,1]
[298,0,1,2]
[299,1,2,3]
[300,2,3,-3]
[301,3,-3,-2]
[302,-3,-2,-1]
[303,-2,-1,0]
[304,-1,0,1]
[305,0,1,2]
[306,1,2,3]
[307,2,3,-3]
[308,3,-3,-2]
[309,-3,-2,-1]
[310,-2,-1,0]
[311,-1,0,1]
[312,0,1,2]
[313,1,2,3]
[314,2,3,-3]
[315,3,-3,-2]
[316,-3,-2,-1]
[317,-2,-1,0]
[318,-1,0,1]
[319,0,1,2]
[320,1,2,3]
[321,2,3,-3]
[322,3,-3,-2]
[323,-3,-2,-1]
[324,-2,-1,0]
[325,-1,0,1]
[326,0,1,2]
[327,1,2,3]
[328,2,3,-3]
[329,3,-3,-2]
[330,-3,-2,-1]
[331,-2,-1,0]
[332,-1,0,1]
[333,0,1,2]
[334,1,2,3]
[335,2,3,-3]
[336,3,-3,-2]
[337,-3,-2,-1]
[338,-2,-1,0]
[339,-1,0,1]
[340,0,1,2]
[341,1,2,3]
[342,2,3,-3]
[343,3,-3,-2]