{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["MENU","CDKT","KQKD","PTTC","SSKQ","PTBD","Bieudo","00000000"],"not_rendered":{"charts":1,"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"MENU","index":0,"n_rows":4,"n_cols":1,"rows_kept":4,"merged":[[3,0,3,10]],"flags":["formulas_cached_only"]}
[]
[]
[]
["PHÂN TÍCH BÁO CÁO TÀI CHÍNH"]

{"sheet":"CDKT","index":1,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[null,null,"BẢNG CÂN ĐỐI KẾ TOÁN"]
[]
["STT","Chỉ tiêu","Mã số","Năm 2014",null,"Năm 2015"]
[{"$nulls":3},"Đầu kỳ","Cuối kỳ","Đầu kỳ","Cuối kỳ"]
["A","TÀI SẢN NGẮN HẠN",100,{"v":142268917064,"d":"142,268,917,064"},{"v":215559827960,"d":"215,559,827,960"},{"v":215559827960,"d":"215,559,827,960"},{"v":280956535255,"d":"280,956,535,255"}]
["I","Tiền và các khoản tương đương tiền",110,{"v":11004904421,"d":"11,004,904,421"},{"v":16591293027,"d":"16,591,293,027"},{"v":16591293027,"d":"16,591,293,027"},{"v":50030460403,"d":"50,030,460,403"}]
["II","Đầu tư tài chính ngắn hạn",120,{"v":63393700000,"d":"63,393,700,000"},{"v":117068045500,"d":"117,068,045,500"},{"v":117068045500,"d":"117,068,045,500"},{"v":116669320968,"d":"116,669,320,968"}]
["III","Các khoản phải thu",130,{"v":62410958851,"d":"62,410,958,851"},{"v":70593917531,"d":"70,593,917,531"},{"v":70593917531,"d":"70,593,917,531"},{"v":104556446349,"d":"104,556,446,349"}]
["IV","Hàng tồn kho",140,{"v":1622270519,"d":"1,622,270,519"},{"v":3078574240,"d":"3,078,574,240"},{"v":3078574240,"d":"3,078,574,240"},{"v":1775412365,"d":"1,775,412,365"}]
["V","Tài sản ngắn hạn khác",150,{"v":3837083273,"d":"3,837,083,273"},{"v":8227997662,"d":"8,227,997,662"},{"v":8227997662,"d":"8,227,997,662"},{"v":7924895170,"d":"7,924,895,170"}]
["B","TÀI SẢN DÀI HẠN",200,{"v":38695082665,"d":"38,695,082,665"},{"v":20822751596,"d":"20,822,751,596"},{"v":20822751596,"d":"20,822,751,596"},{"v":36379441042,"d":"36,379,441,042"}]
["II","Tài sản cố định",220,{"v":8121211547,"d":"8,121,211,547"},{"v":7848118810,"d":"7,848,118,810"},{"v":7848118810,"d":"7,848,118,810"},{"v":21862018686,"d":"21,862,018,686"}]
["IV","Tài sản cố định đầu tư tài chính dài hạn",250,{"v":26985000000,"d":"26,985,000,000"},{"v":8049200000,"d":"8,049,200,000"},{"v":8049200000,"d":"8,049,200,000"},{"v":9377500000,"d":"9,377,500,000"}]
["V","Tài sản khác",260,{"v":3588871118,"d":"3,588,871,118"},{"v":4925432786,"d":"4,925,432,786"},{"v":4925432786,"d":"4,925,432,786"},{"v":5139922356,"d":"5,139,922,356"}]
[null,"TỔNG TÀI SẢN",270,{"v":180963999729,"d":"180,963,999,729"},{"v":236382579556,"d":"236,382,579,556"},{"v":236382579556,"d":"236,382,579,556"},{"v":317335976297,"d":"317,335,976,297"}]
["A","NỢ PHẢI TRẢ",300,{"v":170592238130,"d":"170,592,238,130"},{"v":217788617235,"d":"217,788,617,235"},{"v":217788617235,"d":"217,788,617,235"},{"v":289685460301,"d":"289,685,460,301"}]
["I","Nợ ngắn hạn",310,{"v":156890340500,"d":"156,890,340,500"},{"v":201084200509,"d":"201,084,200,509"},{"v":201084200509,"d":"201,084,200,509"},{"v":265990237701,"d":"265,990,237,701"}]
["II","Nợ dài hạn",330,{"v":13701897630,"d":"13,701,897,630"},{"v":16704416726,"d":"16,704,416,726"},{"v":16704416726,"d":"16,704,416,726"},{"v":23695222600,"d":"23,695,222,600"}]
["B","VỐN CHỦ SỞ HỮU",400,{"v":10371671599,"d":"10,371,671,599"},{"v":18593962321,"d":"18,593,962,321"},{"v":18593962321,"d":"18,593,962,321"},{"v":27650515996,"d":"27,650,515,996"}]
[null,"TỔNG CỘNG NGUỒN VỐN",440,{"v":180963909729,"d":"180,963,909,729"},{"v":236382579556,"d":"236,382,579,556"},{"v":236382579556,"d":"236,382,579,556"},{"v":317335976297,"d":"317,335,976,297"}]

{"sheet":"KQKD","index":2,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[null,null,"BÁO CÁO KẾT QUẢ KINH DOANH"]
[]
["STT","Chỉ tiêu","Mã số","Năm 2014",null,"Năm 2015"]
[{"$nulls":3},"Đầu kỳ","Cuối kỳ","Đầu kỳ","Cuối kỳ"]
[1,"Doanh thu thuần",10,{"v":32809459660,"d":"32,809,459,660"},{"v":35971423271,"d":"35,971,423,271"},{"v":35971423271,"d":"35,971,423,271"},{"v":60186625032,"d":"60,186,625,032"}]
[2,"Giá vốn hàng bán",11,{"v":23324044941,"d":"23,324,044,941"},{"v":27215730004,"d":"27,215,730,004"},{"v":27215730004,"d":"27,215,730,004"},{"v":44369793132,"d":"44,369,793,132"}]
[3,"Doanh thu tài chính",21,{"v":6810219708,"d":"6,810,219,708"},{"v":14046378958,"d":"14,046,378,958"},{"v":14046378958,"d":"14,046,378,958"},{"v":17790246735,"d":"17,790,246,735"}]
[4,"Lợi nhuận thuần từ kinh doanh",30,{"v":-1931371395,"d":"-1,931,371,395"},{"v":3588708606,"d":"3,588,708,606"},{"v":3588708606,"d":"3,588,708,606"},{"v":6189253920,"d":"6,189,253,920"}]
[5,"Thu  nhập khác",31,{"v":4461894078,"d":"4,461,894,078"},{"v":2845400689,"d":"2,845,400,689"},{"v":2845400689,"d":"2,845,400,689"},{"v":8106349145,"d":"8,106,349,145"}]
[6,"Tổng thu  nhập trước thuế",50,{"v":2452293280,"d":"2,452,293,280"},{"v":6000682805,"d":"6,000,682,805"},{"v":6000682805,"d":"6,000,682,805"},{"v":11127511470,"d":"11,127,511,470"}]
[7,"Tổng thu nhập sau thuế",60,{"v":2452293280,"d":"2,452,293,280"},{"v":5999964289,"d":"5,999,964,289"},{"v":5999964289,"d":"5,999,964,289"},{"v":8780226787,"d":"8,780,226,787"}]

{"sheet":"PTTC","index":3,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[null,"CÁC CHỈ TIÊU TÀI CHÍNH"]
[]
["STT","Chỉ tiêu","Cách tính","Năm 2014",null,"Năm 2015"]
[{"$nulls":3},"Đầu kỳ","Cuối kỳ","Đầu kỳ","Cuối kỳ"]
["I","KHẢ NĂNG THANH TOÁN"]
[1,"Khả năng thanh toán tổng quát - ktq","270/300",{"v":1.0607985551552246,"d":"1.06"},{"v":1.0853761897984622,"d":"1.09"},{"v":1.0853761897984622,"d":"1.09"},{"v":1.0954501339738263,"d":"1.10"}]
[2,"Khả năng thanh toán ngắn hạn - kng","100/310",{"v":0.9068048205555396,"d":"0.91"},{"v":1.0719878907162181,"d":"1.07"},{"v":1.0719878907162181,"d":"1.07"},{"v":1.0562663415144717,"d":"1.06"}]
[3,"Khả năng thanh toán nhanh - knh","(110+120)/310",{"v":0.4742076802427489,"d":"0.47"},{"v":0.6646933880865382,"d":"0.66"},{"v":0.6646933880865382,"d":"0.66"},{"v":0.6267139080434503,"d":"0.63"}]
[4,"Khả năng thanh toán dài hạn - kdn","200/330",{"v":2.824067418244169,"d":"2.82"},{"v":1.2465416744297284,"d":"1.25"},{"v":1.2465416744297284,"d":"1.25"},{"v":1.5353069965251138,"d":"1.54"}]
["II","CƠ CẤU VỐN, TÍNH ỔN ĐỊNH VÀ KHẢ NĂNG TRẢ NỢ"]
[1,"Hệ số nợ so với nguồn vốn chủ sở hữu - Ncsh","300/400",{"v":16.447902009011536,"d":"16.45"},{"v":11.712867514474297,"d":"11.71"},{"v":11.712867514474297,"d":"11.71"},{"v":10.476674661077091,"d":"10.48"}]
[2,"Hệ số nợ so với tài sản - Ntts","300/270",{"v":0.9426860501838372,"d":"0.94"},{"v":0.9213395405197572,"d":"0.92"},{"v":0.9213395405197572,"d":"0.92"},{"v":0.912866746724861,"d":"0.91"}]
[3,"Tỷ lệ nợ quá hạn trong tổng dư nợ vay - Nqh"]
[4,"Hệ số thích ứng dài hạn của tài sản - Ktu"," 200/(400+330)",{"v":1.6073679102966723,"d":"1.61"},{"v":0.5899067367448908,"d":"0.59"},{"v":0.5899067367448908,"d":"0.59"},{"v":0.708519188481088,"d":"0.71"}]
[5,"Hệ số tài sản dài hạn trên vốn chủ sở hữu - Kts","200/400",{"v":3.7308434128140773,"d":"3.73"},{"v":1.1198662897408804,"d":"1.12"},{"v":1.1198662897408804,"d":"1.12"},{"v":1.3156876004506661,"d":"1.32"}]
["III","HIỆU QUẢ SỬ DỤNG VỐN VÀ SINH LỜI"]
[1,"Hiệu quả sử dụng tài sản - L","(10+21+31)/270bq",{"v":0.21124684199650443,"d":"0.21"},{"v":0.2533299925858526,"d":"0.25"},{"v":0.19093888893271624,"d":"0.19"},{"v":0.31092770867824476,"d":"0.31"}]
[2,"Vòng quay hàng tồn kho - V","11/(140bq)",{"v":9.923341925446469,"d":"9.92"},{"v":11.579080526704967,"d":"11.58"},{"v":11.21376395063208,"d":"11.21"},{"v":18.281794633011767,"d":"18.28"}]
[3,"Kỳ thu tiền bình quân - N","360*(130bq)/(10+21+31)",{"v":543.1039746820203,"d":"543.10"},{"v":452.8836019621523,"d":"452.88"},{"v":596.3896199650246,"d":"596.39"},{"v":366.23938050167834,"d":"366.24"}]
[4,"Tỷ suất lợi nhuận trước thuế trên doanh thu - LNdt","50/(10+21+31)",{"v":0.05563080190420297,"d":"0.06"},{"v":0.11351341715537176,"d":"0.11"},{"v":0.11351341715537176,"d":"0.11"},{"v":0.1292645808568813,"d":"0.13"}]
[5,"Tỷ suất lợi nhuận trước thuế trên vốn chủ sở hữu - LNvsh","50/(400bq)",{"v":0.019876401468435726,"d":"0.02"},{"v":0.04863691528646158,"d":"0.05"},{"v":0.03572579943119406,"d":"0.04"},{"v":0.06624900129936653,"d":"0.07"}]
[6,"Tỷ suất lợi nhuận trên tổng nguồn vốn - LNnv","50/(440bq)",{"v":0.011751833754256712,"d":"0.01"},{"v":0.028756359327619593,"d":"0.03"},{"v":0.021674125750602617,"d":"0.02"},{"v":0.04019193993908381,"d":"0.04"}]
["IV","SỨC TĂNG TRƯỞNG"]
[1,"Sức tăng trưởng doanh thu - TTdt","(10+21+31)/(10+21+31)",0,{"v":1.1992131583678045,"d":"1.20"},0,{"v":1.6284147792847514,"d":"1.63"}]
[2,"Tỷ lệ tăng trưởng doanh thu từ hoạt động kinh doanh chính - TTdtc","(10+21)/(10+21)",0,{"v":1.262448435395425,"d":"1.26"},0,{"v":1.5589823681175161,"d":"1.56"}]
[3,"Tỷ lệ tăng trưởng lợi nhuận - TTln","TTln = 50/50",0,{"v":2.4469678459503017,"d":"2.45"},0,{"v":1.8543742156689451,"d":"1.85"}]
[4,"Tỷ lệ tăng trưởng lợi nhuận từ hoạt động kinh doanh chính -TTln","TTlnt = 30/30",0,{"v":-1.8581141955869136,"d":"-1.86"},0,{"v":1.7246465510329039,"d":"1.72"}]

{"sheet":"SSKQ","index":4,"n_rows":27,"n_cols":23,"rows_kept":27,"merged":[[0,9,0,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,2,8],[2,9,2,10],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22]],"flags":["formulas_cached_only"]}
[null,"TỔNG HỢP VÀ SO SÁNH KẾT QUẢ",{"$nulls":4},"Chọn lĩnh vực",null,null,"Xây dựng"]
[]
["STT","Chỉ tiêu","Đơn vị","Năm 2014",null,null,"Năm 2015",null,null,"C.tiêu tham khảo",{"$nulls":5},"Lĩnh vực, ngành nghề"]
[{"$nulls":3},"Đầu kỳ","Cuối kỳ","Bình Quân","Đầu kỳ","Cuối kỳ","Bình Quân","min","max",{"$nulls":4},"Nông lâm, ngư nghiệp",null,"Công nghiệp",null,"Xây dựng",null,"Thương mai, dịch vụ"]
["I","KHẢ NĂNG THANH TOÁN"]
[1,"Khả năng thanh toán tổng quát - ktq",null,{"v":1.0607985551552246,"d":"1.06"},{"v":1.0853761897984622,"d":"1.09"},{"v":1.0730873724768433,"d":"1.07"},{"v":1.0853761897984622,"d":"1.09"},{"v":1.0954501339738263,"d":"1.10"},{"v":1.0904131618861443,"d":"1.09"},1.4,2.2,{"$nulls":4},1.4,3.3,1.4,2.5,1.4,2.2,1.5,4]
[2,"Khả năng thanh toán ngắn hạn - kng",null,{"v":0.9068048205555396,"d":"0.91"},{"v":1.0719878907162181,"d":"1.07"},{"v":0.9893963556358789,"d":"0.99"},{"v":1.0719878907162181,"d":"1.07"},{"v":1.0562663415144717,"d":"1.06"},{"v":1.064127116115345,"d":"1.06"},0.5,2.3,{"$nulls":4},0.7,2.5,0.5,2.5,0.5,2.3,0.8,2.9]
[3,"Khả năng thanh toán nhanh - knh",null,{"v":0.4742076802427489,"d":"0.47"},{"v":0.6646933880865382,"d":"0.66"},{"v":0.5694505341646435,"d":"0.57"},{"v":0.6646933880865382,"d":"0.66"},{"v":0.6267139080434503,"d":"0.63"},{"v":0.6457036480649943,"d":"0.65"},0.1,1.2,{"$nulls":4},0.2,1.5,0.2,1.3,0.1,1.2,0.4,2.2]
[4,"Khả năng thanh toán dài hạn - kdn",null,{"v":2.824067418244169,"d":"2.82"},{"v":1.2465416744297284,"d":"1.25"},{"v":2.0353045463369486,"d":"2.04"},{"v":1.2465416744297284,"d":"1.25"},{"v":1.5353069965251138,"d":"1.54"},{"v":1.390924335477421,"d":"1.39"},1,1.4,{"$nulls":4},1,1.4,1,1.4,1,1.4,1,1.5]
["II","CƠ CẤU VỐN, TÍNH ỔN ĐỊNH VÀ KHẢ NĂNG TRẢ NỢ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
[1,"Hệ số nợ so với nguồn vốn chủ sở hữu - Ncsh","%",{"v":16.447902009011536,"d":"16.45"},{"v":11.712867514474297,"d":"11.71"},{"v":14.080384761742916,"d":"14.08"},{"v":11.712867514474297,"d":"11.71"},{"v":10.476674661077091,"d":"10.48"},{"v":11.094771087775694,"d":"11.09"},66,233,{"$nulls":4},42,233,82,233,66,233,33,185]
[2,"Hệ số nợ so với tài sản - Ntts","%",{"v":0.9426860501838372,"d":"0.94"},{"v":0.9213395405197572,"d":"0.92"},{"v":0.9320127953517972,"d":"0.93"},{"v":0.9213395405197572,"d":"0.92"},{"v":0.912866746724861,"d":"0.91"},{"v":0.9171031436223092,"d":"0.92"},0,3,{"$nulls":4},0,3,0,3,0,3,0,3]
[3,"Tỷ lệ nợ quá hạn trong tổng dư nợ vay - Nqh","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
[4,"Hệ số thích ứng dài hạn của tài sản - Ktu",null,{"v":1.6073679102966723,"d":"1.61"},{"v":0.5899067367448908,"d":"0.59"},{"v":1.0986373235207816,"d":"1.10"},{"v":0.5899067367448908,"d":"0.59"},{"v":0.708519188481088,"d":"0.71"},{"v":0.6492129626129894,"d":"0.65"},0,0]
[5,"Hệ số tài sản dài hạn trên vốn chủ sở hữu - Kts",null,{"v":3.7308434128140773,"d":"3.73"},{"v":1.1198662897408804,"d":"1.12"},{"v":2.4253548512774787,"d":"2.43"},{"v":1.1198662897408804,"d":"1.12"},{"v":1.3156876004506661,"d":"1.32"},{"v":1.2177769450957734,"d":"1.22"},0,0]
["III","HIỆU QUẢ SỬ DỤNG VỐN VÀ SINH LỜI",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
[1,"Hiệu quả sử dụng tài sản - L","%",{"v":0.21124684199650443,"d":"0.21"},{"v":0.2533299925858526,"d":"0.25"},{"v":0.2322884172911785,"d":"0.23"},{"v":0.19093888893271624,"d":"0.19"},{"v":0.31092770867824476,"d":"0.31"},{"v":0.2509332988054805,"d":"0.25"},1.7,5,{"$nulls":4},1.7,5.5,1.7,4.2,1.7,5,1.5,4]
[2,"Vòng quay hàng tồn kho - V","Vòng",{"v":9.923341925446469,"d":"9.92"},{"v":11.579080526704967,"d":"11.58"},{"v":10.751211226075718,"d":"10.75"},{"v":11.21376395063208,"d":"11.21"},{"v":18.281794633011767,"d":"18.28"},{"v":14.747779291821924,"d":"14.75"},2,4,{"$nulls":4},2,4.5,2.5,6,2,4,3.5,7]
[3,"Kỳ thu tiền bình quân - N","ngày",{"v":543.1039746820203,"d":"543.10"},{"v":452.8836019621523,"d":"452.88"},{"v":497.9937883220863,"d":"497.99"},{"v":596.3896199650246,"d":"596.39"},{"v":366.23938050167834,"d":"366.24"},{"v":481.3145002333515,"d":"481.31"},40,150,{"$nulls":4},34,70,30,65,40,150,32,60]
[4,"Tỷ suất lợi nhuận trước thuế trên doanh thu - LNdt","%",{"v":0.05563080190420297,"d":"0.06"},{"v":0.11351341715537176,"d":"0.11"},{"v":0.08457210952978736,"d":"0.08"},{"v":0.11351341715537176,"d":"0.11"},{"v":0.1292645808568813,"d":"0.13"},{"v":0.12138899900612654,"d":"0.12"},5,10,{"$nulls":4},1.5,5,3,6.5,5,10,5.5,8]
[5,"Tỷ suất lợi nhuận trước thuế trên vốn chủ sở hữu - LNvsh","%",{"v":0.019876401468435726,"d":"0.02"},{"v":0.04863691528646158,"d":"0.05"},{"v":0.03425665837744865,"d":"0.03"},{"v":0.03572579943119406,"d":"0.04"},{"v":0.06624900129936653,"d":"0.07"},{"v":0.050987400365280294,"d":"0.05"},8.3,11.5,{"$nulls":4},7,10,12.2,14.2,8.3,11.5,9.6,14.2]
[6,"Tỷ suất lợi nhuận trên tổng nguồn vốn - LNnv","%\\",{"v":0.011751833754256712,"d":"0.01"},{"v":0.028756359327619593,"d":"0.03"},{"v":0.020254096540938155,"d":"0.02"},{"v":0.021674125750602617,"d":"0.02"},{"v":0.04019193993908381,"d":"0.04"},{"v":0.030933032844843212,"d":"0.03"},2.5,7.5,{"$nulls":4},3,6,4,7,2.5,7.5,5,7.5]
["IV","SỨC TĂNG TRƯỞNG",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
[1,"Sức tăng trưởng doanh thu - TTdt",null,{"v":0,"d":"0.00"},{"v":1.1992131583678045,"d":"1.20"},{"v":0.5996065791839023,"d":"0.60"},{"v":0,"d":"0.00"},{"v":1.6284147792847514,"d":"1.63"},{"v":0.8142073896423757,"d":"0.81"},0,0]
[2,"Tỷ lệ tăng trưởng doanh thu từ hoạt động kinh doanh chính - TTdtc",null,{"v":0,"d":"0.00"},{"v":1.262448435395425,"d":"1.26"},{"v":0.6312242176977125,"d":"0.63"},{"v":0,"d":"0.00"},{"v":1.5589823681175161,"d":"1.56"},{"v":0.7794911840587581,"d":"0.78"},0,0]
[3,"Tỷ lệ tăng trưởng lợi nhuận - TTln",null,{"v":0,"d":"0.00"},{"v":2.4469678459503017,"d":"2.45"},{"v":1.2234839229751509,"d":"1.22"},{"v":0,"d":"0.00"},{"v":1.8543742156689451,"d":"1.85"},{"v":0.9271871078344726,"d":"0.93"},0,0]
[4,"Tỷ lệ tăng trưởng lợi nhuận từ hoạt động kinh doanh chính -TTln",null,{"v":0,"d":"0.00"},{"v":-1.8581141955869136,"d":"-1.86"},{"v":-0.9290570977934568,"d":"-0.93"},{"v":0,"d":"0.00"},{"v":1.7246465510329039,"d":"1.72"},{"v":0.8623232755164519,"d":"0.86"},0,0]

{"sheet":"PTBD","index":5,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[23,1,23,3],[37,1,37,3]],"flags":["formulas_cached_only"]}
[]
[]
[null,"PHÂN TÍCH DỮ LIỆU ĐẦU VÀO CỦA BIỂU ĐỒ"]
[null,"Tài sản đầu kỳ 2014","Nguồn vốn đầu kỳ 2014","Tài sản cuối kỳ 2014","Nguồn vốn cuối kỳ 2014","Tài sản cuối kỳ 2014","Nguồn vốn cuối kỳ 2014"]
[null,{"v":142268917064,"d":"142,268,917,064"},{"v":170592238130,"d":"170,592,238,130"},{"v":215559827960,"d":"215,559,827,960"},{"v":217788617235,"d":"217,788,617,235"},{"v":280956535255,"d":"280,956,535,255"},{"v":289685460301,"d":"289,685,460,301"}]
[null,{"v":38695082665,"d":"38,695,082,665"},{"v":10371671599,"d":"10,371,671,599"},{"v":20822751596,"d":"20,822,751,596"},{"v":18593962321,"d":"18,593,962,321"},{"v":36379441042,"d":"36,379,441,042"},{"v":27650515996,"d":"27,650,515,996"}]
["Nhóm","Tài sản","Nguồn vốn","Tài sản","Nguồn vốn","Tài sản","Nguồn vốn"]

{"sheet":"Bieudo","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"00000000","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}