Source data
Financial Statement Main Sub Detailed Sub 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 (1) Balance Sheet [1-1] Non Current Assets Fixed assets 14 11 6 47 44 49 5 99 65 33 122(1) Balance Sheet [1-1] Non Current Assets Investments available for sale 1 30 33 39 29 7 7 11 5 66 111(1) Balance Sheet [1-1] Non Current Assets intangible assets 34 26 17 3 46 13 23 3 (55) 99 100(1) Balance Sheet [1-1] Non Current Assets Deferred tax assets 51 43 25 16 40 8 31 49 (115) 132 89(1) Balance Sheet [6-1] Balance Sheet Totals Total non-current assets 100 110 81 105 159 77 41 33 (175) 165 78(1) Balance Sheet [2-1] Current Assets Inventory 37 48 45 42 52 31 14 42 (235) 198 67(1) Balance Sheet [2-1] Current Assets Cash and the like 36 2 22 38 10 50 8 66 (295) 231 56(1) Balance Sheet [2-1] Current Assets Work in progress 32 24 5 35 41 4 55 999 (355) 264 45(1) Balance Sheet [2-1] Current Assets Client 20 28 19 21 15 9 33 666 (415) 297 34(1) Balance Sheet [2-1] Current Assets Prepaid expenses and other debit balances 53 12 54 18 23 27 44 777 (475) 330 23(1) Balance Sheet [6-1] Balance Sheet Totals Total current assets 178 114 145 154 141 121 50 111 (535) 363 11(1) Balance Sheet [6-1] Balance Sheet Totals total 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
Bookmarks