{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Rens recto","Rens verso"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":2,"comments":0,"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":"Rens recto","index":0,"n_rows":58,"n_cols":38,"rows_kept":58,"cut":false,"hidden":false,"merged":[[3,3,3,9],[14,1,14,2],[15,1,15,2],[16,1,16,2],[16,5,16,6],[16,7,16,8],[14,5,14,6],[14,7,14,8],[15,5,15,6],[17,1,17,2],[18,1,18,2],[19,1,19,2],[18,5,18,6],[15,7,15,8],[19,5,19,6],[20,1,20,2],[21,1,21,2],[21,5,21,6],[51,5,51,6],[14,11,14,12],[15,11,15,12],[16,11,16,12],[17,11,17,12],[18,11,18,12],[19,11,19,12],[20,11,20,12],[17,5,17,6],[22,7,22,8],[22,11,22,12],[21,7,21,8],[20,5,20,6],[17,7,17,8],[18,7,18,8],[19,7,19,8],[26,11,26,12],[27,11,27,12],[28,11,28,12],[33,11,33,12],[29,11,29,12],[20,7,20,8],[21,11,21,12],[38,11,38,12],[33,1,33,8],[34,1,34,8],[35,1,35,8],[36,1,36,8],[34,11,34,12],[35,11,35,12],[36,11,36,12],[37,11,37,12],[22,5,22,6],[51,7,51,8],[45,5,45,6],[45,7,45,8],[52,10,52,11],[37,1,37,8],[52,1,52,3],[52,5,52,6],[52,7,52,8],[49,5,49,6],[49,7,49,8],[50,5,50,6],[50,7,50,8],[50,10,50,11],[51,10,51,11],[46,5,46,6],[46,7,46,8],[43,5,43,6],[43,7,43,8],[44,5,44,6],[44,7,44,8],[49,1,49,3],[50,1,50,3],[51,1,51,3],[43,10,43,11],[51,30,51,31],[51,32,51,33],[44,30,44,31],[44,32,44,33],[46,30,46,31],[46,32,46,33],[46,10,46,11],[49,10,49,11],[52,30,52,31],[52,32,52,33],[51,26,51,28],[45,30,45,31],[45,32,45,33],[44,10,44,11],[45,10,45,11],[51,35,51,36],[52,26,52,28],[52,35,52,36],[14,36,14,37],[15,26,15,27],[15,30,15,31],[15,32,15,33],[15,36,15,37],[3,28,3,34],[14,26,14,27],[14,30,14,31],[14,32,14,33],[17,26,17,27],[17,30,17,31],[17,32,17,33],[17,36,17,37],[16,26,16,27],[16,30,16,31],[16,32,16,33],[16,36,16,37],[19,26,19,27],[19,30,19,31],[19,32,19,33],[19,36,19,37],[18,26,18,27],[18,30,18,31],[18,32,18,33],[18,36,18,37],[21,26,21,27],[21,30,21,31],[21,32,21,33],[21,36,21,37],[20,26,20,27],[20,30,20,31],[20,32,20,33],[20,36,20,37],[27,36,27,37],[28,36,28,37],[33,26,33,33],[33,36,33,37],[29,36,29,37],[22,30,22,31],[22,32,22,33],[22,36,22,37],[26,36,26,37],[36,26,36,33],[36,36,36,37],[37,26,37,33],[37,36,37,37],[34,26,34,33],[34,36,34,37],[35,26,35,33],[35,36,35,37],[44,35,44,36],[45,35,45,36],[38,36,38,37],[43,30,43,31],[43,32,43,33],[43,35,43,36],[50,26,50,28],[50,30,50,31],[50,32,50,33],[50,35,50,36],[46,35,46,36],[49,26,49,28],[49,30,49,31],[49,32,49,33],[49,35,49,36]]}
[]
[null,null,"CANTON DU VALAIS",null,null,null,null,null,"PERIODE FISCALE 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CANTON DU VALAIS",null,null,null,null,null,{"$f":"I2","v":"PERIODE FISCALE 2015"}]
[]
[null,null,"Raison sociale    :",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raison sociale    :",{"$f":"D4","v":0},null,null,null,null,null,null,null," "]
[]
[null,"A  -  RENSEIGNEMENTS COMPLEMENTAIRES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A  -  RENSEIGNEMENTS COMPLEMENTAIRES"]
[null,"RELATIFS AUX COMPTES 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B7","v":"RELATIFS AUX COMPTES 2015"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(à remplir sauf si ces éléments se trouvent de manière détaillée et annexée dans les comptes)"]
[]
["1.","Détail des amortissements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.","Détail des amortissements"]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null," ",null,"Valeur comptable","Acquisitions","Valeur comptable",null,"Valeur comptable",null," "," ","Valeur comptable",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Valeur comptable","Acquisitions","Valeur comptable",null,"Valeur comptable",null," "," ","Valeur comptable"]
[null,"Amortissements sur",null,"au début","Réévaluations","des ventes",null,"avant",null,"%","Amortissement","à la fin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortissements sur",null,"au début","Réévaluations","des ventes",null,"avant",null,"%","Amortissement","à la fin"]
[null,null,null,"de l'exercice",null,"Désinvestissements",null,"amortissement",null,null,null,"de l'exercice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"de l'exercice",null,"Désinvestissements",null,"amortissement",null,null,null,"de l'exercice"]
[null,null,null,null,null,null,null,{"$f":"IF((D15+E15-F15)>=0,D15+E15-F15,\" \")","v":0},null,null,null,{"$f":"H15-K15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B15","v":0},null,{"$f":"D15","v":0},0,0,null,{"$f":"IF((AC15+AD15-AE15)>=0,AC15+AD15-AE15,\" \")","v":0},null,{"$f":"J15","v":0},{"$f":"K15","v":0},{"$f":"AG15-AJ15","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF((D16+E16-F16)>=0,D16+E16-F16,\" \")","v":0},null,null,null,{"$f":"H16-K16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B16","v":0},null,0,0,0,null,{"$f":"IF((AC16+AD16-AE16)>=0,AC16+AD16-AE16,\" \")","v":0},null,{"$f":"J16","v":0},{"$f":"K16","v":0},{"$f":"AG16-AJ16","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B17","v":0},null,{"$f":"D17","v":0},{"$f":"E17","v":0},{"$f":"F17","v":0},null,0,null,0,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,null,null,null,null,null,{"$f":"IF((D22+E22-F22)>=0,D22+E22-F22,\" \")","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,null,{"$f":"SUM(D15:D22)","v":0},{"$f":"SUM(E15:E22)","v":0},{"$f":"SUM(F15:G22)","v":0},null,{"$f":"SUM(H15:I22)","v":0},null," ",{"$f":"SUM(K15:K22)","v":0},{"$f":"SUM(L15:M22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC15:AC22)","v":0},{"$f":"SUM(AD15:AD22)","v":0},{"$f":"SUM(AE15:AF22)","v":0},null,{"$f":"SUM(AG15:AH22)","v":0},null," ",{"$f":"SUM(AJ15:AJ22)","v":0},{"$f":"SUM(AK15:AL22)","v":0}]
[]
[]
["2.","Estimation du stock de marchandises",null,null,null,null,null,null,null,null,"à la fin de l'exercice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.","Estimation du stock de marchandises",null,null,null,null,null,null,null,null,"à la fin de l'exercice"]
[null,"Prix d'acquisition ou valeur marchande",null,null,null,null,null,null,null,null,"Fr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prix d'acquisition ou valeur marchande",null,null,null,null,null,null,null,null,"Fr.",{"$f":"L27","v":0},{"$f":"M27","v":0}]
[null,"./. Valeur comptable",null,null,null,null,null,null,null,null,"Fr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"./. Valeur comptable",null,null,null,null,null,null,null,null," ",{"$f":"L28","v":0},{"$f":"M28","v":0}]
[null,null,null,null,null,null,"Sous-estimation en francs",null,null,null,"Fr.",{"$f":"L27-L28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-estimation en francs",null,null,null,"Fr.",{"$f":"AK27-AK28","v":0}]
[null,null,null,null,null,null,"Sous-estimation en %",null,null,null,null,{"$f":"(IF(L27>0,L29*100/L27,0))/100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-estimation en %",null,null,null,null,{"$f":"(IF(AK27>0,AK29*100/AK27,0))/100","v":0}]
[]
[]
["3.","Détail des passifs transitoires",null,null,null,null,null,null,null,null,"à la fin de l'exercice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.","Détail des passifs transitoires",null,null,null,null,null,null,null,null,"à la fin de l'exercice"]
[null,null,null,null,null,null,null,null,null,null,"Fr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B34","v":0},0,0,0,0,0,{"$f":"H34","v":0},0,null,"Fr.",{"$f":"L34","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Fr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,"Fr.",0,0]
[null,null,null,null,null,null,null,null,null,null,"Fr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,"Fr.",0,0]
[null,null,null,null,null,null,null,null,null,null,"Fr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,"Fr.",0,0]
[null,null,null,null,null,null,null,null,null,null,"Fr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,"Fr.",0,0]
[null,null,null," ",null,null,"Total",null,null,null,"Fr.",{"$f":"SUM(L34:M38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Total",null,null,null,"Fr.",{"$f":"SUM(AK34:AL38)","v":0}]
[]
[]
["4.","Détail et variations des provisions",null,null,null,"à la fin de l'exercice",null,"au début de l'exercice",null,null,"variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.","Détail et variations des provisions",null,null,null,"à la fin de l'exercice",null,"au début de l'exercice",null,null,"variation"]
[null,"Provision pour perte sur débiteurs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision pour perte sur débiteurs"]
[null,"Débiteurs",null,null,null,null,null,null,null,null,{"$f":"F44-H44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Débiteurs",null,null,null,{"$f":"F44","v":0},0,0,0,null,{"$f":"AE44-AG44","v":0}]
[null,"./. débiteurs en poursuite",null,"(à justifier)",null,null,null,null,null,null,{"$f":"F45-H45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"./. débiteurs en poursuite",null,"(à justifier)",null,0,0,0,0,null,{"$f":"AE45-AG45","v":0}]
[null,"Solde avant calcul de la provision",null,null,null,{"$f":"F44-F45","v":0},null,{"$f":"H44-H45","v":0},null,null,{"$f":"F46-H46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solde avant calcul de la provision",null,null,null,{"$f":"AE44-AE45","v":0},null,{"$f":"AG44-AG45","v":0},null,null,{"$f":"AE46-AG46","v":0}]
[null,"Provision pour pertes sur débiteurs  (5% CH, 10% étranger)",null,null,null,null,null,null,null,null,{"$f":"F47-H47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision pour pertes sur débiteurs  (5% CH, 10% étranger)",null,null,null,{"$f":"F47","v":0},{"$f":"G47","v":0},{"$f":"H47","v":0},{"$f":"I47","v":0},null,{"$f":"AE47-AG47","v":0}]
[]
[null,"Autres provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autres provisions"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"F50-H50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B50","v":0},0,0,null,{"$f":"F50","v":0},0,{"$f":"H50","v":0},0,null,{"$f":"AE50-AG50","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"F51-H51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,null,{"$f":"AE51-AG51","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"F52-H52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,null,{"$f":"AE52-AG52","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"F53-H53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,null,{"$f":"AE53-AG53","v":0}]
[]
[]
["5.","Répartition intercantonale et intercommunale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.","Répartition intercantonale et intercommunale"]
[null,"Prière de joindre les éléments nécessaires en vue de ces répartitions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prière de joindre les éléments nécessaires en vue de ces répartitions"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Formule A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formule A1"]

{"sheet":"Rens verso","index":1,"n_rows":55,"n_cols":43,"rows_kept":55,"cut":false,"hidden":false,"merged":[[23,29,23,30],[30,29,30,30],[31,29,31,30],[22,1,22,3],[23,1,23,3],[30,1,30,3],[31,1,31,3],[32,29,32,30],[43,29,43,30],[33,29,33,30],[40,29,40,30],[41,29,41,30],[42,29,42,30],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[32,1,32,3],[33,1,33,3],[40,8,40,9],[41,5,41,6],[42,5,42,6],[43,5,43,6],[46,14,46,15],[8,7,8,9],[8,11,8,12],[24,8,24,9],[24,14,24,15],[30,7,30,9],[31,7,31,9],[32,7,32,9],[34,8,34,9],[34,14,34,15],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[44,14,44,15],[45,11,45,12],[45,14,45,15],[40,14,40,15],[41,14,41,15],[42,14,42,15],[43,14,43,15],[44,11,44,12],[5,2,5,11],[5,30,5,39],[8,35,8,37],[8,39,8,40],[40,39,40,40],[44,39,44,40],[10,1,10,3],[10,13,10,15],[20,13,20,15],[23,13,23,15],[14,14,14,15],[11,13,11,15],[12,13,12,15],[13,13,13,15],[21,13,21,15],[22,13,22,15],[21,7,21,9],[22,7,22,9],[23,7,23,9],[11,1,11,3],[12,1,12,3],[13,1,13,3],[20,7,20,9],[20,1,20,3],[53,6,53,9],[31,13,31,15],[32,13,32,15],[30,13,30,15],[33,7,33,9],[33,13,33,15],[12,29,12,31],[23,35,23,37],[40,33,40,34],[40,36,40,37],[44,29,44,31],[44,33,44,34],[44,36,44,37],[46,36,46,37],[32,35,32,37],[44,5,44,6],[45,5,45,6],[44,8,44,9],[41,8,41,9],[42,8,42,9],[43,8,43,9],[45,8,45,9],[46,8,46,9],[46,11,46,12],[44,1,44,3],[45,1,45,3],[40,5,40,6],[12,41,12,43],[13,29,13,31],[13,41,13,43],[10,29,10,31],[10,41,10,43],[11,29,11,31],[11,41,11,43],[22,35,22,37],[22,41,22,43],[20,29,20,30],[21,29,21,30],[22,29,22,30],[23,41,23,43],[14,42,14,43],[20,35,20,37],[20,41,20,43],[21,35,21,37],[21,41,21,43],[31,35,31,37],[31,41,31,43],[21,1,21,3],[32,41,32,43],[24,36,24,37],[24,42,24,43],[30,35,30,37],[30,41,30,43],[33,35,33,37],[33,41,33,43],[34,36,34,37],[34,42,34,43],[46,42,46,43],[53,34,53,37],[44,42,44,43],[45,29,45,31],[45,33,45,34],[45,36,45,37],[45,39,45,40],[45,42,45,43],[40,42,40,43],[43,42,43,43],[42,33,42,34],[42,36,42,37],[42,39,42,40],[42,42,42,43],[41,33,41,34],[41,36,41,37],[41,39,41,40],[41,42,41,43],[43,33,43,34],[43,36,43,37],[43,39,43,40],[46,39,46,40]]}
[]
[null,"B  -  RENSEIGNEMENTS CONCERNANT LES ACTIONNAIRES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B  -  RENSEIGNEMENTS CONCERNANT LES ACTIONNAIRES"]
[null,"OU PERSONNES PROCHES DES ACTIONNAIRES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OU PERSONNES PROCHES DES ACTIONNAIRES"]
[null,null,null,null,null,null,null,null,null,null,null,"PERIODE FISCALE 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4","v":"PERIODE FISCALE 2015"}]
[]
[null,"Raison sociale    :",{"$f":"IF('Rens recto'!D4=\"\",\"\",'Rens recto'!D4)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raison sociale    :",{"$f":"C6","v":""}]
[]
[]
["1.","Salaires et autres prestations de la société",null,null,null,null,"du    ",null,null,null,"au",null,null,"Montants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.","Salaires et autres prestations de la société",null,null,null,null,"du    ",{"$f":"IF(H9=\"\",\"\",H9)","v":""},null,null,"au",{"$f":"IF(L9=\"\",\"\",L9)","v":""},null,"Montants"]
[null,"Nom et prénom, domicile privé",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nom et prénom, domicile privé"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B11=\"\",\"\",B11)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N11=\"\",\"\",N11)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B12=\"\",\"\",B12)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N12=\"\",\"\",N12)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B13=\"\",\"\",B13)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N13=\"\",\"\",N13)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B14=\"\",\"\",B14)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N14=\"\",\"\",N14)","v":""}]
[null,null,null," ",null,null,null,null,null,"Total",null,null,null,"Fr.",{"$f":"IF(SUM(N11:P14)>0,SUM(N11:P14),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,"Total",null,null,null,"Fr.",{"$f":"IF(O15=\"\",\"\",O15)","v":""}]
[]
[]
[]
["2.","Créances envers la société",null,null,null,null,null,"Montant de la créance",null,null,null,"Taux",null,"Intérêts comptabilisés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.","Créances envers la société",null,null,null,null,null,"Montant de la créance",null,null,null,"Taux",null,"Intérêts comptabilisés"]
[null,"Nom et prénom, domicile privé",null,null,null,null,null,"fin d'exercice",null,null,null,"intérêt",null,"de l'exercice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nom et prénom, domicile privé",null,null,null,null,null,"fin d'exercice",null,null,null,"intérêt",null,"de l'exercice"]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B21=\"\",\"\",B21)","v":""},null,null,null,null,null,{"$f":"IF(H21=\"\",\"\",H21)","v":""},null,null,null,{"$f":"IF(L21=\"\",\"\",L21)","v":""},"%",{"$f":"IF(N21=\"\",\"\",N21)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B22=\"\",\"\",B22)","v":""},null,null,null,null,null,{"$f":"IF(H22=\"\",\"\",H22)","v":""},null,null,null,{"$f":"IF(L22=\"\",\"\",L22)","v":""},"%",{"$f":"IF(N22=\"\",\"\",N22)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B23=\"\",\"\",B23)","v":""},null,null,null,null,null,{"$f":"IF(H23=\"\",\"\",H23)","v":""},null,null,null,{"$f":"IF(L23=\"\",\"\",L23)","v":""},"%",{"$f":"IF(N23=\"\",\"\",N23)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B24=\"\",\"\",B24)","v":""},null,null,null,null,null,{"$f":"IF(H24=\"\",\"\",H24)","v":""},null,null,null,{"$f":"IF(L24=\"\",\"\",L24)","v":""},"%",{"$f":"IF(N24=\"\",\"\",N24)","v":""}]
[null,null,null,"Totaux",null,null,null,"Fr.",{"$f":"IF(SUM(H21:J24)>0,SUM(H21:J24),\"\")","v":""},null,null,null,null,"Fr.",{"$f":"IF(SUM(N21:P24)>0,SUM(N21:P24),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totaux",null,null,null,{"$f":"IF(H25=\"\",\"\",H25)","v":"Fr."},{"$f":"IF(I25=\"\",\"\",I25)","v":""},null,null,null,null,{"$f":"IF(N25=\"\",\"\",N25)","v":"Fr."},{"$f":"IF(O25=\"\",\"\",O25)","v":""}]
[]
[]
[]
["3.","Dettes envers la société",null,null,null,null,null,"Montant de la dette",null,null,null,"Taux",null,"Intérêts comptabilisés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.","Dettes envers la société",null,null,null,null,null,"Montant de la dette",null,null,null,"Taux",null,"Intérêts comptabilisés"]
[null,"Nom et prénom, domicile privé",null,null,null,null,null,"fin d'exercice",null,null,null,"intérêt",null,"de l'exercice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nom et prénom, domicile privé",null,null,null,null,null,"fin d'exercice",null,null,null,"intérêt",null,"de l'exercice"]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B31=\"\",\"\",B31)","v":""},null,null,null,null,null,{"$f":"IF(H31=\"\",\"\",H31)","v":""},null,null,null,{"$f":"IF(L31=\"\",\"\",L31)","v":""},"%",{"$f":"IF(N31=\"\",\"\",N31)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B32=\"\",\"\",B32)","v":""},null,null,null,null,null,{"$f":"IF(H32=\"\",\"\",H32)","v":""},null,null,null,{"$f":"IF(L32=\"\",\"\",L32)","v":""},"%",{"$f":"IF(N32=\"\",\"\",N32)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B33=\"\",\"\",B33)","v":""},null,null,null,null,null,{"$f":"IF(H33=\"\",\"\",H33)","v":""},null,null,null,{"$f":"IF(L33=\"\",\"\",L33)","v":""},"%",{"$f":"IF(N33=\"\",\"\",N33)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B34=\"\",\"\",B34)","v":""},null,null,null,null,null,{"$f":"IF(H34=\"\",\"\",H34)","v":""},null,null,null,{"$f":"IF(L34=\"\",\"\",L34)","v":""},"%",{"$f":"IF(N34=\"\",\"\",N34)","v":""}]
[null,null,null,"Totaux",null,null,null,"Fr.",{"$f":"IF(SUM(H31:J34)>0,SUM(H31:J34),\"\")","v":""},null,null,null,null,"Fr.",{"$f":"IF(SUM(N31:P34)>0,SUM(N31:P34),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totaux",null,null,null,{"$f":"IF(H35=\"\",\"\",H35)","v":"Fr."},{"$f":"IF(I35=\"\",\"\",I35)","v":""},null,null,null,null,{"$f":"IF(N35=\"\",\"\",N35)","v":"Fr."},{"$f":"IF(O35=\"\",\"\",O35)","v":""}]
[]
[]
[]
["4.","Frais de représentation et autres frais payés par la société",null,null,null,null,null,null,"Frais effectifs",null,null,"Forfaits",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,"4.","Frais de représentation et autres frais payés par la société",null,null,null,null,null,null,"Frais effectifs",null,null,"Forfaits",null,null,"Total"]
[null,"Nom et prénom, domicile privé",null,null,null,"Désignation des autres frais",null,null,"de l'exercice",null,null,"de l'exercice",null,null,"de l'exercice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nom et prénom, domicile privé",null,null,null,"Désignation des autres frais",null,null,"de l'exercice",null,null,"de l'exercice",null,null,"de l'exercice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I41+L41)>0,(I41+L41),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B41=\"\",\"\",B41)","v":""},null,null,null,{"$f":"IF(F41=\"\",\"\",F41)","v":""},null,null,{"$f":"IF(I41=\"\",\"\",I41)","v":""},null,null,{"$f":"IF(L41=\"\",\"\",L41)","v":""},null,null,{"$f":"IF(O41=\"\",\"\",O41)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",null,null,"",null,null,{"$f":"IF(L42=\"\",\"\",L42)","v":""},null,null,{"$f":"IF(O42=\"\",\"\",O42)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,"",null,null,"",null,null,"",null,null,""]
[null,null,null,"Totaux",null,null,null,null,{"$f":"IF(SUM(I41:J46)>0,SUM(I41:J46),\"\")","v":""},null,null,{"$f":"IF(SUM(L41:M46)>0,SUM(L41:M46),\"\")","v":""},null,null,{"$f":"IF(SUM(O41:P46)>0,SUM(O41:P46),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totaux",null,null,null,null,"",null,null,"",null,null,""]
[]
[]
[]
[]
[" ","Nous attestons que les indications figurant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","Nous attestons que les indications figurant"]
[null,"dans la présente formule sont exactes et complètes :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dans la présente formule sont exactes et complètes :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G54=\"\",\"\",G54)","v":""}]
[null,null,null,null,null,null,"      Lieu et date ",null,null,null,null,"signature valable de la société",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Lieu et date ",null,null,null,null,"signature valable de la société"]