sandy666
07-11-2023, 03:58 AM
Source data
Financial StatementMain SubDetailed Sub20162017201820192020202120222023202420252026
(1) Balance Sheet[1-1] Non Current AssetsFixed assets
14
11
6
47
44
49
5
99
65
33
122
(1) Balance Sheet[1-1] Non Current AssetsInvestments available for sale
1
30
33
39
29
7
7
11
5
66
111
(1) Balance Sheet[1-1] Non Current Assetsintangible assets
34
26
17
3
46
13
23
3
(55)
99
100
(1) Balance Sheet[1-1] Non Current AssetsDeferred tax assets
51
43
25
16
40
8
31
49
(115)
132
89
(1) Balance Sheet[6-1] Balance Sheet TotalsTotal non-current assets
100
110
81
105
159
77
41
33
(175)
165
78
(1) Balance Sheet[2-1] Current AssetsInventory
37
48
45
42
52
31
14
42
(235)
198
67
(1) Balance Sheet[2-1] Current AssetsCash and the like
36
2
22
38
10
50
8
66
(295)
231
56
(1) Balance Sheet[2-1] Current AssetsWork in progress
32
24
5
35
41
4
55
999
(355)
264
45
(1) Balance Sheet[2-1] Current AssetsClient
20
28
19
21
15
9
33
666
(415)
297
34
(1) Balance Sheet[2-1] Current AssetsPrepaid expenses and other debit balances
53
12
54
18
23
27
44
777
(475)
330
23
(1) Balance Sheet[6-1] Balance Sheet TotalsTotal current assets
178
114
145
154
141
121
50
111
(535)
363
11
(1) Balance Sheet[6-1] Balance Sheet Totalstotal assets
278
224
226
259
300
198
300
500
(595)
396
222
Rule1: =Table1[@2016]/$D$13
Rule2: if additional column will be added to the source table , new column should appear in the result table automatically
Rule3: if any of value will be blank - the result will be less by the number of empty cells
Rule4: if last value will be 0 you'll get #NUM! error (remember, don't divide by zero!!!)
Rule5: if any of value will be space or any text character- result will be blank column
see next post
Financial StatementMain SubDetailed Sub20162017201820192020202120222023202420252026
(1) Balance Sheet[1-1] Non Current AssetsFixed assets
14
11
6
47
44
49
5
99
65
33
122
(1) Balance Sheet[1-1] Non Current AssetsInvestments available for sale
1
30
33
39
29
7
7
11
5
66
111
(1) Balance Sheet[1-1] Non Current Assetsintangible assets
34
26
17
3
46
13
23
3
(55)
99
100
(1) Balance Sheet[1-1] Non Current AssetsDeferred tax assets
51
43
25
16
40
8
31
49
(115)
132
89
(1) Balance Sheet[6-1] Balance Sheet TotalsTotal non-current assets
100
110
81
105
159
77
41
33
(175)
165
78
(1) Balance Sheet[2-1] Current AssetsInventory
37
48
45
42
52
31
14
42
(235)
198
67
(1) Balance Sheet[2-1] Current AssetsCash and the like
36
2
22
38
10
50
8
66
(295)
231
56
(1) Balance Sheet[2-1] Current AssetsWork in progress
32
24
5
35
41
4
55
999
(355)
264
45
(1) Balance Sheet[2-1] Current AssetsClient
20
28
19
21
15
9
33
666
(415)
297
34
(1) Balance Sheet[2-1] Current AssetsPrepaid expenses and other debit balances
53
12
54
18
23
27
44
777
(475)
330
23
(1) Balance Sheet[6-1] Balance Sheet TotalsTotal current assets
178
114
145
154
141
121
50
111
(535)
363
11
(1) Balance Sheet[6-1] Balance Sheet Totalstotal assets
278
224
226
259
300
198
300
500
(595)
396
222
Rule1: =Table1[@2016]/$D$13
Rule2: if additional column will be added to the source table , new column should appear in the result table automatically
Rule3: if any of value will be blank - the result will be less by the number of empty cells
Rule4: if last value will be 0 you'll get #NUM! error (remember, don't divide by zero!!!)
Rule5: if any of value will be space or any text character- result will be blank column
see next post