{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,1,8,1],[2,1,3,1]]}
["Assets",null,"£"]
["Current assets (short term)"]
["Cash in the bank or in hand","(Liquid assets)"]
["Debtors"]
["Harvested crops in store"," (Working assets)"]
["Growing crops and cultivations"]
["Trading livestock"]
["Purchased feed"]
["Supplies"]
["Total current assets",null,{"$f":"SUM(C3:C9)","v":0}]
["Fixed assets (long term)"]
["Breeding stock"]
["Machinery, vehicles, equipment"]
["Land and buildings"]
["Total fixed assets",null,{"$f":"SUM(C12:C14)","v":0}]
["Total assets","(X)",{"$f":"C10+C15","v":0}]
["Liabilities"]
["Current liabilities (short term)"]
["Sundry creditors"]
["Bank overdraft"]
["Total current liabilities",null,{"$f":"SUM(C19:C20)","v":0}]
["Long-term liabilities"]
["Mortgage"]
["Loans "]
["Hire purchase "]
["Total long-term liabilities ",null,{"$f":"SUM(C23:C25)","v":0}]
["Total liabilities","(Y)",{"$f":"C21+C26","v":0}]
[]
["Net worth"," (X-Y)",{"$f":"C16-C27","v":0}]