{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Makro1","SEEFUTURE Calculator","Visualisierung","Mögliche Rechenbeispiele","Tabelle2"],"not_rendered":{"charts":1,"images":5,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"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":"Makro1","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"SEEFUTURE Calculator","index":1,"n_rows":18,"n_cols":23,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,3,0,5],[2,10,6,15],[24,0,30,0],[7,3,9,8],[8,10,9,15],[19,0,20,0],[10,3,12,8]]}
["Bezeichung:","Amazon Umsatz"]
["Umsatzwachstum / Cashflowwachstum / Gewinnwachstum etc. / in Prozent",22,"%"]
["Marktkapitalisierung in  Milliarden:",1140,"Millarden"]
["Umsatz  / Cashflow / Gewinn etc. in Millionen",360000,"Millionen"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Bei Fragen einfach auf das Kontaktformular unter notjustfinance.de ich helfe gerne weiter bei Fragen !"]
[]
[null,null,null,"Bitte trage in die grünen Felder Deine Werte ein. Falls die Werte kleiner als die vorgegebenen Milliarden, Millionen sind  bitte mit 0, also Null dann Komma eingeben.  Danach oben auf SEE FUTURE klicken. Am besten starte mit dem Beispielwerten rechts im Kasten."]
[]
[]
[null,null,"'"]
["Jahresentwicklung unter Berücksichtigung von Zinseszinseffekten:","Start ","Jahr 1","Jahr 2","Jahr 3","Jahr 4","Jahr 5","Jahr 6","Jahr 7","Jahr 8","Jahr 9","Jahr 10","Jahr 11","Jahr 12","Jahr 13","Jahr 14","Jahr 15","Jahr 16","Jahr 17","Jahr 18","Jahr 19","Jahr 20"]
["Umsatz oder Cashflow etc. in € oder $ in den folgenden Jahren in Millionen:",360000,439200,535824,653705,797520,972974,1187028,1448174,1766772,2155462,2629664,3208190,3913992,4775070,5825585,7107214,8670801,10578377,null,null,null,0]
[]
["Was bekomme ich pro 1 Euro Einsatz an z.B Umsatzanteil/Cashflowanteil in Euro oder Dollar :",0.32,0.39,0.47,0.56999999999999995,0.7,0.85,1.04,1.27,1.55,1.89,2.31,2.81,3.43,4.1900000000000004,5.1100000000000003,6.23,7.61,null,null,null,0]

{"sheet":"Visualisierung","index":2,"n_rows":16,"n_cols":24,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Jahr",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[]
["Anteil Gesamt","Amazon Umsatz",{"$f":"'SEEFUTURE Calculator'!C$16","v":439200},{"$f":"'SEEFUTURE Calculator'!D$16","v":535824},{"$f":"'SEEFUTURE Calculator'!E$16","v":653705},{"$f":"'SEEFUTURE Calculator'!F16","v":797520},{"$f":"'SEEFUTURE Calculator'!G$16","v":972974},{"$f":"'SEEFUTURE Calculator'!H$16","v":1187028},{"$f":"'SEEFUTURE Calculator'!I$16","v":1448174},{"$f":"'SEEFUTURE Calculator'!J$16","v":1766772},{"$f":"'SEEFUTURE Calculator'!K$16","v":2155462},{"$f":"'SEEFUTURE Calculator'!L$16","v":2629664},{"$f":"'SEEFUTURE Calculator'!M$16","v":3208190},{"$f":"'SEEFUTURE Calculator'!N$16","v":3913992},{"$f":"'SEEFUTURE Calculator'!O$16","v":4775070},{"$f":"'SEEFUTURE Calculator'!P$16","v":5825585},{"$f":"'SEEFUTURE Calculator'!Q$16","v":7107214},{"$f":"'SEEFUTURE Calculator'!R$16","v":8670801},{"$f":"'SEEFUTURE Calculator'!S$16","v":10578377},{"$f":"'SEEFUTURE Calculator'!T$16","v":0},{"$f":"'SEEFUTURE Calculator'!U$16","v":0},{"$f":"'SEEFUTURE Calculator'!V$16","v":0},{"$f":"'SEEFUTURE Calculator'!W$16","v":0},{"$f":"'SEEFUTURE Calculator'!X$16","v":0}]
[]
[]
[]
["Anteil durch Marktkap bzw. Anteil pro Euro Einsatz","xxxx",{"$f":"'SEEFUTURE Calculator'!C$18","v":0.39},{"$f":"'SEEFUTURE Calculator'!D$18","v":0.47},{"$f":"'SEEFUTURE Calculator'!E$18","v":0.56999999999999995},{"$f":"'SEEFUTURE Calculator'!F$18","v":0.7},{"$f":"'SEEFUTURE Calculator'!G$18","v":0.85},{"$f":"'SEEFUTURE Calculator'!H$18","v":1.04},{"$f":"'SEEFUTURE Calculator'!I$18","v":1.27},{"$f":"'SEEFUTURE Calculator'!J$18","v":1.55},{"$f":"'SEEFUTURE Calculator'!K$18","v":1.89},{"$f":"'SEEFUTURE Calculator'!L$18","v":2.31},{"$f":"'SEEFUTURE Calculator'!M$18","v":2.81},{"$f":"'SEEFUTURE Calculator'!N$18","v":3.43},{"$f":"'SEEFUTURE Calculator'!O$18","v":4.1900000000000004},{"$f":"'SEEFUTURE Calculator'!P$18","v":5.1100000000000003},{"$f":"'SEEFUTURE Calculator'!Q$18","v":6.23},{"$f":"'SEEFUTURE Calculator'!R$18","v":7.61},{"$f":"'SEEFUTURE Calculator'!S$18","v":0},{"$f":"'SEEFUTURE Calculator'!T$18","v":0},{"$f":"'SEEFUTURE Calculator'!U$18","v":0},{"$f":"'SEEFUTURE Calculator'!V$18","v":0},{"$f":"'SEEFUTURE Calculator'!W$18","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0,0]

{"sheet":"Mögliche Rechenbeispiele","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[36,18,36,19],[37,18,37,19],[38,18,38,19],[39,18,39,19],[31,18,31,19],[32,18,32,19],[33,18,33,19],[34,18,34,19],[35,18,35,19]]}

{"sheet":"Tabelle2","index":4,"n_rows":11,"n_cols":1,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[]
["Branche:"]
["Marksführer ( ja / nein )"]
["Monopolstellung:"]
["Wie viele Peer Firmen gibt es ?:"]
["Innovationsgrad ( 1 wenig / 10 hoch )"]
["Skalierbares Geschäft ?"]
["Branche:"]
["Quartaösbericht ja / nein"]
["Halbjahresbericht"]
["Jahreszahlen:"]