{"text_format":"1","workbook":"xlsx","n_sheets":108,"sheets":["e2g-format 2006","Plan Energi 2006","e2g-format 2008","Plan Energi 2008","e2g-format 2009","Plan Energi 2009","e2g-format 2011","Plan Energi 2011","e2g-format 2013","Plan Energi 2013","e2g-format 2015","Plan Energi 2015","Plan Energi 2019","Plan Energi 2017","Meta data","Emissionsfaktorer","Størrelse på strømme","BF20 2018","BF 2030","e2g-format 2017","e2g-format 2019","CO2-reduktioner","2030","2025","Elproduktion","Andre drivhusgasser","Opvarmning og proces","Fjernvarme","Elapparater","Indholdsfortegnelse","Oversigt - Introduktion","Oversigt - Kommune","Slutforbrug -  elapparater","elapparater - husholdning","elapparater - offentlig","elapparater - erhverv","Slutforbrug -  Fjernvarme","Fjernvarme - husholdning","Fjernvarme - offentlig","Fjernvarme - erhverv","Slutforbrug -  Opvarming&Proces","Opvarming - husholdning","Husholdninger - Fordeling","Opvarmning - offentlig","Offentlig - Fordeling","Opvarmning - erhverv ","erhverv - Fordeling","Opvarmning -   Tung Proces","Tung proces - Fordeling","Slutforbrug -  Transport","Transport - Vejtrafik","Vejtrafik - Fordeling","Transport -  Tog","Transport -  Fly","Transport -  Færge","Transport -  Non-road","Transport - Teknologivalg","Vejtrafik - Ned","Personbil - Fordeling","Lastbil - Fordeling","Varebil - Fordeling","Bus - Fordeling","Tog - Fordeling ","Fly - Fordeling","Færge - Fordeling","Nonroad - Fordeling ","Fjernvarme - Tranmission ","Fjernvarme - Brændsel","Brændesel - Kombineret","Brændesel - Fjernvarmekedler","Brændesel - Anden varmeprodukti","PtX - produktion","Elektricitet - Produktion","CO2-rensning - Fremskrivning","CO2-rensning - Kombineret","CO2-rensning - Fjernvarmekedler","CO2-ækvivalent","CO2-ækvivalent - Kemiske","CO2-ækvivalent - Landbrug","CO2-ækvivalent - Affald","CO2-ækvivalent - Spildevand","Oversigt - Resultat","Samlet Nøgletal","Overblik","Transport modes","Teknologi til transport","Fjernvarmetransmission","Fjernvarmeproduktion","PtX","CO2-rensning ","Resultat","BF20 2030","BF20 Transport","Beregning for konvertering","Intro","BF20 Andre drivhusgasser","Energi","Energi_bbr varmeforbrug","Energi_energiproducenttælling","Energi_proces","Energi_kul, koks og affald","Opgørelse","Landbrug","Transport","Kemiske processer","Affald","Spildevand","Andet"],"not_rendered":{"charts":89,"images":38,"macros":1,"external_links":0,"defined_names":0,"comments":8,"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":"e2g-format 2006","index":0,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":8693.5479699999996},null,null,{"$f":"-C6","v":8122.7372700000005},0,122.16546,448.64523999999994,39,174,0,67.336600000000004,0,0,0,168.30864,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-8122.7372700000005},{"$f":"-AX6","v":0},-122.16546,-448.64523999999994,-39,-174,0,-67.336600000000004,0,0,0,-168.30864,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8693.5479699999996,"Transport af brændsler","TRAP",null,null,8693.5479699999996,null,null,{"$f":"-1*(C8+C20)","v":8122.7372700000005},0,122.16546,448.64524,39,174,0,67.336600000000004,0,0,0,168.30864,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,14.159999999999879,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":14.159999999999879},{"$f":"P8*-1","v":0},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-2870.7852700000003},0,-122.16546,-199.94524000000001,0,0,0,-31.636600000000005,0,0,0,-168.30864,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-64.699699999999993,0,0,0,0,0,0,0,-64.699699999999993,0,0,0,0,0,-407.36084999999997,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-3679.1165200000005,"Indgang el, varme og olieprodukter","TS",null,null,6181.7230182370349,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,2891.1075849999997,0,0,0,732.35758499999997,0,352.5,929.75,0,0,0,0,1233.0816529570343,2057.5337802800004,0,0,0,798.96540595999977,267.28918196548773]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3302.2239041970338,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":2891.1075849999997},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":732.35758499999997},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":352.5},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":929.75},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":411.11631919703404},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2006'!A89/1000","v":89.861805050087696}]
[null,null,{"$f":"('Plan Energi 2006'!I32+'Plan Energi 2006'!I33+'Plan Energi 2006'!I34+'Plan Energi 2006'!I35+'Plan Energi 2006'!I40+'Plan Energi 2006'!I42+'Plan Energi 2006'!I44+'Plan Energi 2006'!I45+'Plan Energi 2006'!I46+'Plan Energi 2006'!I51+'Plan Energi 2006'!I53+'Plan Energi 2006'!I61+'Plan Energi 2006'!I63+'Plan Energi 2006'!I64+'Plan Energi 2006'!I65+'Plan Energi 2006'!I67)*-1","v":-2870.7852700000003},{"$f":"('Plan Energi 2006'!C32+'Plan Energi 2006'!C33+'Plan Energi 2006'!C34+'Plan Energi 2006'!C35+'Plan Energi 2006'!C40+'Plan Energi 2006'!C42+'Plan Energi 2006'!C44+'Plan Energi 2006'!C45+'Plan Energi 2006'!C46+'Plan Energi 2006'!C51+'Plan Energi 2006'!C53+'Plan Energi 2006'!C61+'Plan Energi 2006'!C63+'Plan Energi 2006'!C64+'Plan Energi 2006'!C65+'Plan Energi 2006'!C67)*-1","v":0},{"$f":"('Plan Energi 2006'!W32+'Plan Energi 2006'!W33+'Plan Energi 2006'!W34+'Plan Energi 2006'!W35+'Plan Energi 2006'!W40+'Plan Energi 2006'!W42+'Plan Energi 2006'!W44+'Plan Energi 2006'!W45+'Plan Energi 2006'!W46+'Plan Energi 2006'!W51+'Plan Energi 2006'!W53+'Plan Energi 2006'!W61+'Plan Energi 2006'!W63+'Plan Energi 2006'!W64+'Plan Energi 2006'!W65+'Plan Energi 2006'!W67)*-1","v":-122.16546},-199.94524000000001,{"$f":"('Plan Energi 2006'!Q32+'Plan Energi 2006'!Q33+'Plan Energi 2006'!Q34+'Plan Energi 2006'!Q35+'Plan Energi 2006'!Q40+'Plan Energi 2006'!Q42+'Plan Energi 2006'!Q44+'Plan Energi 2006'!Q45+'Plan Energi 2006'!Q46+'Plan Energi 2006'!Q51+'Plan Energi 2006'!Q53+'Plan Energi 2006'!Q61+'Plan Energi 2006'!Q63+'Plan Energi 2006'!Q64+'Plan Energi 2006'!Q65+'Plan Energi 2006'!Q67)*-1","v":0},{"$f":"('Plan Energi 2006'!R32+'Plan Energi 2006'!R33+'Plan Energi 2006'!R34+'Plan Energi 2006'!R35+'Plan Energi 2006'!R40+'Plan Energi 2006'!R42+'Plan Energi 2006'!R44+'Plan Energi 2006'!R45+'Plan Energi 2006'!R46+'Plan Energi 2006'!R51+'Plan Energi 2006'!R53+'Plan Energi 2006'!R61+'Plan Energi 2006'!R63+'Plan Energi 2006'!R64+'Plan Energi 2006'!R65+'Plan Energi 2006'!R67)*-1","v":0},null,{"$f":"('Plan Energi 2006'!S32+'Plan Energi 2006'!S33+'Plan Energi 2006'!S34+'Plan Energi 2006'!S35+'Plan Energi 2006'!S40+'Plan Energi 2006'!S42+'Plan Energi 2006'!S44+'Plan Energi 2006'!S45+'Plan Energi 2006'!S46+'Plan Energi 2006'!S51+'Plan Energi 2006'!S53+'Plan Energi 2006'!S61+'Plan Energi 2006'!S63+'Plan Energi 2006'!S64+'Plan Energi 2006'!S65+'Plan Energi 2006'!S67)*-1","v":-31.636600000000005},null,{"$f":"('Plan Energi 2006'!O32+'Plan Energi 2006'!O33+'Plan Energi 2006'!O34+'Plan Energi 2006'!O35+'Plan Energi 2006'!O40+'Plan Energi 2006'!O42+'Plan Energi 2006'!O44+'Plan Energi 2006'!O45+'Plan Energi 2006'!O46+'Plan Energi 2006'!O51+'Plan Energi 2006'!O53+'Plan Energi 2006'!O61+'Plan Energi 2006'!O63+'Plan Energi 2006'!O64+'Plan Energi 2006'!O65+'Plan Energi 2006'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2006'!T32+'Plan Energi 2006'!T33+'Plan Energi 2006'!T34+'Plan Energi 2006'!T35+'Plan Energi 2006'!T40+'Plan Energi 2006'!T42+'Plan Energi 2006'!T44+'Plan Energi 2006'!T45+'Plan Energi 2006'!T46+'Plan Energi 2006'!T51+'Plan Energi 2006'!T53+'Plan Energi 2006'!T61+'Plan Energi 2006'!T63+'Plan Energi 2006'!T64+'Plan Energi 2006'!T65+'Plan Energi 2006'!T67+'Plan Energi 2006'!U32+'Plan Energi 2006'!U33+'Plan Energi 2006'!U34+'Plan Energi 2006'!U35+'Plan Energi 2006'!U40+'Plan Energi 2006'!U42+'Plan Energi 2006'!U44+'Plan Energi 2006'!U45+'Plan Energi 2006'!U46+'Plan Energi 2006'!U51+'Plan Energi 2006'!U53+'Plan Energi 2006'!U61+'Plan Energi 2006'!U63+'Plan Energi 2006'!U64+'Plan Energi 2006'!U65+'Plan Energi 2006'!U67+'Plan Energi 2006'!V32+'Plan Energi 2006'!V33+'Plan Energi 2006'!V34+'Plan Energi 2006'!V35+'Plan Energi 2006'!V40+'Plan Energi 2006'!V42+'Plan Energi 2006'!V44+'Plan Energi 2006'!V45+'Plan Energi 2006'!V46+'Plan Energi 2006'!V51+'Plan Energi 2006'!V53+'Plan Energi 2006'!V61+'Plan Energi 2006'!V63+'Plan Energi 2006'!V64+'Plan Energi 2006'!V65+'Plan Energi 2006'!V67)*-1","v":-168.30864},0,null,0,null,null,null,null,null,null,-64.699699999999993,null,null,null,null,null,null,{"$f":"('Plan Energi 2006'!F32+'Plan Energi 2006'!F33+'Plan Energi 2006'!F34+'Plan Energi 2006'!F35+'Plan Energi 2006'!F40+'Plan Energi 2006'!F42+'Plan Energi 2006'!F44+'Plan Energi 2006'!F45+'Plan Energi 2006'!F46+'Plan Energi 2006'!F51+'Plan Energi 2006'!F53+'Plan Energi 2006'!F61+'Plan Energi 2006'!F63+'Plan Energi 2006'!F64+'Plan Energi 2006'!F65+'Plan Energi 2006'!F67)*-1","v":0},{"$f":"('Plan Energi 2006'!D32+'Plan Energi 2006'!D33+'Plan Energi 2006'!D34+'Plan Energi 2006'!D35+'Plan Energi 2006'!D40+'Plan Energi 2006'!D42+'Plan Energi 2006'!D44+'Plan Energi 2006'!D45+'Plan Energi 2006'!D46+'Plan Energi 2006'!D51+'Plan Energi 2006'!D53+'Plan Energi 2006'!D61+'Plan Energi 2006'!D63+'Plan Energi 2006'!D64+'Plan Energi 2006'!D65+'Plan Energi 2006'!D67+'Plan Energi 2006'!E32+'Plan Energi 2006'!E33+'Plan Energi 2006'!E34+'Plan Energi 2006'!E35+'Plan Energi 2006'!E40+'Plan Energi 2006'!E42+'Plan Energi 2006'!E44+'Plan Energi 2006'!E45+'Plan Energi 2006'!E46+'Plan Energi 2006'!E51+'Plan Energi 2006'!E53+'Plan Energi 2006'!E61+'Plan Energi 2006'!E63+'Plan Energi 2006'!E64+'Plan Energi 2006'!E65+'Plan Energi 2006'!E67)*-1","v":-64.699699999999993},null,null,null,null,null,null,null,0,-3257.5956700000006,"El og varmeproduktion","ELOGVARME","TS",null,2458.6302640400008,{"$f":"AT10/AO10*-1","v":0.75473770016399866},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!AD32+'Plan Energi 2006'!AD33+'Plan Energi 2006'!AD34+'Plan Energi 2006'!AD35+'Plan Energi 2006'!AD40+'Plan Energi 2006'!AD41+'Plan Energi 2006'!AD42+'Plan Energi 2006'!AD44+'Plan Energi 2006'!AD45+'Plan Energi 2006'!AD46+'Plan Energi 2006'!AD51+'Plan Energi 2006'!AD53+'Plan Energi 2006'!AD54+'Plan Energi 2006'!AD47+'Plan Energi 2006'!AD61+'Plan Energi 2006'!AD63+'Plan Energi 2006'!AD64+'Plan Energi 2006'!AD65+'Plan Energi 2006'!AD66+'Plan Energi 2006'!AD67+'Plan Energi 2006'!AD68","v":808.45733376000021},{"$f":"'Plan Energi 2006'!AF32+'Plan Energi 2006'!AF33+'Plan Energi 2006'!AF34+'Plan Energi 2006'!AF35+'Plan Energi 2006'!AF40+'Plan Energi 2006'!AF42+'Plan Energi 2006'!AF44+'Plan Energi 2006'!AF45+'Plan Energi 2006'!AF46+'Plan Energi 2006'!AF51+'Plan Energi 2006'!AF53+'Plan Energi 2006'!AF61+'Plan Energi 2006'!AF63+'Plan Energi 2006'!AF64+'Plan Energi 2006'!AF65+'Plan Energi 2006'!AF67","v":1650.1729302800004},null,null,null,{"$f":"(AT10+AO10)*-1","v":798.96540595999977},{"$f":"-(C10*'Plan Energi 2006'!$I$89/1000+D10*'Plan Energi 2006'!$C$89/1000+E10*'Plan Energi 2006'!$W$89/1000+X10*'Plan Energi 2006'!$F$89/1000)","v":177.4273769154}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,13.507999999999999,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2006'!J27+'Plan Energi 2006'!J28)","v":13.507999999999999},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2006'!$I$89/1000+D12*'Plan Energi 2006'!$C$89/1000+E12*'Plan Energi 2006'!$W$89/1000+X12*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2006'!$I$89/1000+D13*'Plan Energi 2006'!$C$89/1000+E13*'Plan Energi 2006'!$W$89/1000+X13*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"CD14*-1","v":0},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Solceller","SOLSTR","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!L26","v":0},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2006'!$I$89/1000+D14*'Plan Energi 2006'!$C$89/1000+E14*'Plan Energi 2006'!$W$89/1000+X14*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2006'!I36+'Plan Energi 2006'!I41+'Plan Energi 2006'!I47+'Plan Energi 2006'!I54+'Plan Energi 2006'!I56+'Plan Energi 2006'!I66)*-1","v":0},{"$f":"('Plan Energi 2006'!C36+'Plan Energi 2006'!C41+'Plan Energi 2006'!C47+'Plan Energi 2006'!C54+'Plan Energi 2006'!C56+'Plan Energi 2006'!C66)*-1","v":0},{"$f":"('Plan Energi 2006'!W36+'Plan Energi 2006'!W41+'Plan Energi 2006'!W47+'Plan Energi 2006'!W54+'Plan Energi 2006'!W56+'Plan Energi 2006'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2006'!Q36+'Plan Energi 2006'!Q41+'Plan Energi 2006'!Q47+'Plan Energi 2006'!Q54+'Plan Energi 2006'!Q56+'Plan Energi 2006'!Q66)*-1","v":0},{"$f":"('Plan Energi 2006'!R36+'Plan Energi 2006'!R41+'Plan Energi 2006'!R47+'Plan Energi 2006'!R54+'Plan Energi 2006'!R56+'Plan Energi 2006'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2006'!S36+'Plan Energi 2006'!S41+'Plan Energi 2006'!S47+'Plan Energi 2006'!S54+'Plan Energi 2006'!S56+'Plan Energi 2006'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2006'!O36+'Plan Energi 2006'!O41+'Plan Energi 2006'!O47+'Plan Energi 2006'!O54+'Plan Energi 2006'!O56+'Plan Energi 2006'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2006'!T36+'Plan Energi 2006'!T41+'Plan Energi 2006'!T47+'Plan Energi 2006'!T54+'Plan Energi 2006'!T56+'Plan Energi 2006'!T66+'Plan Energi 2006'!U36+'Plan Energi 2006'!U41+'Plan Energi 2006'!U47+'Plan Energi 2006'!U54+'Plan Energi 2006'!U56+'Plan Energi 2006'!U66+'Plan Energi 2006'!V36+'Plan Energi 2006'!V41+'Plan Energi 2006'!V47+'Plan Energi 2006'!V54+'Plan Energi 2006'!V56+'Plan Energi 2006'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2006'!F36+'Plan Energi 2006'!F41+'Plan Energi 2006'!F47+'Plan Energi 2006'!F54+'Plan Energi 2006'!F56+'Plan Energi 2006'!F66)*-1","v":0},{"$f":"('Plan Energi 2006'!D36+'Plan Energi 2006'!D41+'Plan Energi 2006'!D47+'Plan Energi 2006'!D54+'Plan Energi 2006'!D56+'Plan Energi 2006'!D66+'Plan Energi 2006'!E36+'Plan Energi 2006'!E41+'Plan Energi 2006'!E47+'Plan Energi 2006'!E54+'Plan Energi 2006'!E56+'Plan Energi 2006'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!AF36+'Plan Energi 2006'!AF41+'Plan Energi 2006'!AF47+'Plan Energi 2006'!AF54+'Plan Energi 2006'!AF56+'Plan Energi 2006'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2006'!$I$89/1000+D15*'Plan Energi 2006'!$C$89/1000+E15*'Plan Energi 2006'!$W$89/1000+X15*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2006'!L37+'Plan Energi 2006'!L38+'Plan Energi 2006'!L48+'Plan Energi 2006'!L49+'Plan Energi 2006'!L50+'Plan Energi 2006'!L57+'Plan Energi 2006'!L58+'Plan Energi 2006'!L59+'Plan Energi 2006'!L60+'Plan Energi 2006'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2006'!M37+'Plan Energi 2006'!M38+'Plan Energi 2006'!M48+'Plan Energi 2006'!M49+'Plan Energi 2006'!M50+'Plan Energi 2006'!M57+'Plan Energi 2006'!M58+'Plan Energi 2006'!M59+'Plan Energi 2006'!M60+'Plan Energi 2006'!M68)*-1","v":0},{"$f":"('Plan Energi 2006'!N37+'Plan Energi 2006'!N38+'Plan Energi 2006'!N48+'Plan Energi 2006'!N49+'Plan Energi 2006'!N50+'Plan Energi 2006'!N57+'Plan Energi 2006'!N58+'Plan Energi 2006'!N59+'Plan Energi 2006'!N60+'Plan Energi 2006'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2006'!AD37+'Plan Energi 2006'!AD38+'Plan Energi 2006'!AD48+'Plan Energi 2006'!AD49+'Plan Energi 2006'!AD50+'Plan Energi 2006'!AD57+'Plan Energi 2006'!AD58+'Plan Energi 2006'!AD59+'Plan Energi 2006'!AD60+'Plan Energi 2006'!AD68)","v":0},null,{"$f":"'Plan Energi 2006'!AF68*-1","v":-407.36084999999997},null,0,-407.36084999999997,"Anden varmeproduktion","ANDENV","TS",null,407.36084999999997,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!AF37+'Plan Energi 2006'!AF38+'Plan Energi 2006'!AF48+'Plan Energi 2006'!AF49+'Plan Energi 2006'!AF50+'Plan Energi 2006'!AF57+'Plan Energi 2006'!AF58+'Plan Energi 2006'!AF59+'Plan Energi 2006'!AF60+'Plan Energi 2006'!AF68","v":407.36084999999997},null,null,null,0,{"$f":"-(C16*'Plan Energi 2006'!$I$89/1000+D16*'Plan Energi 2006'!$C$89/1000+E16*'Plan Energi 2006'!$W$89/1000+X16*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2006'!$I$89/1000+D17*'Plan Energi 2006'!$C$89/1000+E17*'Plan Energi 2006'!$W$89/1000+X17*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-2891.1075849999997,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-31.9},0,-732.35758499999997,0,-352.5,-929.75,-844.6,0,0,0,{"$f":"CD18*-1/'Plan Energi 2006'!D2*100","v":-1233.0816529570343},{"$f":"CE18*('Plan Energi 2006'!AF39+'Plan Energi 2006'!AF43+'Plan Energi 2006'!AF52+'Plan Energi 2006'!AF55+'Plan Energi 2006'!AF62+'Plan Energi 2006'!AF71)/('Plan Energi 2006'!AG39+'Plan Energi 2006'!AG43+'Plan Energi 2006'!AG52+'Plan Energi 2006'!AG55+'Plan Energi 2006'!AG62+'Plan Energi 2006'!AG71)","v":-2057.5337802800004},null,null,0,-6181.7230182370349,"Transport af el, fjernvarme, mv.","TRAS",null,null,5622.5903556673311,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":2891.1075849999997},0,31.9,0,732.35758499999997,0,352.5,929.75,844.6,0,0,0,1143.066692291171,1588.4160783761604,null,null,null,559.13266256970383]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,2.762,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":2.762},{"$f":"P20*-1","v":2.4},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,0.36199999999999993,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-5251.9520000000002},0,0,-248.7,-39,-174,0,-35.700000000000003,0,0,0,0,-2.762,-2.4,0,0,0,0,0,-0.36199999999999993,-1.392415,-2891.1075849999997,0,-31.9,0,-732.35758499999997,0,-352.5,-929.75,-844.6,0,0,0,-1143.066692291171,-1588.4160783761604,0,0,0,-11127.396770667332,"Afgang fra energisystemet","A",null,null,8760.3671185840903,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8760.3671185840903,0,2367.0296520832403,512.14779584999997]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2006'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.392415,-2032.5875849999998,0,-6.3800000000000008,0,-732.35758499999997,0,-352.5,-929.75,-11.6,0,0,0,0,0,0,0,0,-2033.9799999999998,"Transport","AT","A",null,547.15070000000003,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,547.15070000000003,0,1486.8293000000001,150.41148128999998]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-1.392415,-1548.607585,{"$f":"SUM(Y24:Y27)","v":0},0,0,-731.45758499999999,0,0,-817.15,0,0,0,0,0,0,0,0,0,-1550,"Vejtrafik","ATV","AT",null,389.54270000000002,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,389.54270000000002,0,1160.4573,114.59696128999998]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2006'!P72+'Plan Energi 2006'!P73)*-1","v":-1.392415},{"$f":"SUM(Y24:AI24)","v":-909.34758499999998},null,null,null,{"$f":"'Plan Energi 2006'!H72*-1","v":-731.45758499999999},null,null,{"$f":"'Plan Energi 2006'!F73*-1","v":-177.89},null,null,null,null,null,null,null,null,0,-910.74,"Personbil ","PERSON","ATV",null,191.04249999999999,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!AQ72+'Plan Energi 2006'!AQ73","v":191.04249999999999},null,719.69749999999999,{"$f":"-(C24*'Plan Energi 2006'!$I$89/1000+D24*'Plan Energi 2006'!$C$89/1000+E24*'Plan Energi 2006'!$W$89/1000+X24*'Plan Energi 2006'!$F$89/1000)","v":67.291721289999998}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2006'!P76*-1","v":0},{"$f":"SUM(Y25:AI25)","v":-437.26},null,null,null,0,null,null,{"$f":"'Plan Energi 2006'!F76*-1","v":-437.26},null,null,null,null,null,null,null,null,0,-437.26,"Lastbil","LAST","ATV",null,144.29579999999999,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!AQ76","v":144.29579999999999},null,292.96420000000001,{"$f":"-(C25*'Plan Energi 2006'!$I$89/1000+D25*'Plan Energi 2006'!$C$89/1000+E25*'Plan Energi 2006'!$W$89/1000+X25*'Plan Energi 2006'!$F$89/1000)","v":32.357239999999997}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2006'!P74*-1","v":0},-186,null,null,null,0,null,null,{"$f":"'Plan Energi 2006'!F74*-1","v":-186},null,null,null,null,null,null,null,null,0,-186,"Varebil","VARE","ATV",null,46.5,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!AQ74","v":46.5},null,139.5,{"$f":"-(C26*'Plan Energi 2006'!$I$89/1000+D26*'Plan Energi 2006'!$C$89/1000+E26*'Plan Energi 2006'!$W$89/1000+X26*'Plan Energi 2006'!$F$89/1000)","v":13.763999999999999}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2006'!P75*-1","v":0},-16,null,null,null,0,null,null,{"$f":"'Plan Energi 2006'!F75*-1","v":-16},null,null,null,null,null,null,null,null,0,-16,"Bus","BUS","ATV",null,7.7044000000000006,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2006'!AQ75+'Plan Energi 2006'!AQ16","v":7.7044000000000006},null,8.2956000000000003,{"$f":"-(C27*'Plan Energi 2006'!$I$89/1000+D27*'Plan Energi 2006'!$C$89/1000+E27*'Plan Energi 2006'!$W$89/1000+X27*'Plan Energi 2006'!$F$89/1000)","v":1.1839999999999999}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27.8,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!F78*-1","v":-27.8},0,0,0,0,{"$f":"'Plan Energi 2006'!AQ13*-1","v":0},0,0,0,0,-27.8,"Tog","ATT","AT",null,9.1739999999999995,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!AQ78+'Plan Energi 2006'!AQ13","v":9.1739999999999995},0,18.626000000000001,{"$f":"-(C28*'Plan Energi 2006'!$I$89/1000+D28*'Plan Energi 2006'!$C$89/1000+E28*'Plan Energi 2006'!$W$89/1000+X28*'Plan Energi 2006'!$F$89/1000)","v":2.0572000000000004}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-353.4,0,0,0,{"$f":"'Plan Energi 2006'!H79*-1","v":-0.9},0,{"$f":"'Plan Energi 2006'!G79*-1","v":-352.5},0,0,0,0,0,0,0,0,0,0,-353.4,"Fly","ATF","AT",null,116.62199999999999,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!AQ79","v":116.62199999999999},0,236.77799999999999,{"$f":"-(C29*'Plan Energi 2006'!$I$89/1000+D29*'Plan Energi 2006'!$C$89/1000+E29*'Plan Energi 2006'!$W$89/1000+X29*'Plan Energi 2006'!$F$89/1000)","v":26.151599999999998}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-65.899999999999991,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!F80*-1","v":-54.3},{"$f":"'Plan Energi 2006'!D80*-1","v":-11.6},0,0,0,0,0,0,0,0,-65.899999999999991,"Færge","ATFÆRGE","AT",null,21.747,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!AQ80","v":21.747},0,44.152999999999992,{"$f":"-(C30*'Plan Energi 2006'!$I$89/1000+D30*'Plan Energi 2006'!$C$89/1000+E30*'Plan Energi 2006'!$W$89/1000+X30*'Plan Energi 2006'!$F$89/1000)","v":4.8765999999999998}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-36.880000000000003,0,{"$f":"'Plan Energi 2006'!B16*'Plan Energi 2006'!AQ16/SUM('Plan Energi 2006'!AI16:AQ16)*-1","v":-6.3800000000000008},0,0,0,0,{"$f":"'Plan Energi 2006'!F77*-1","v":-30.5},0,0,0,0,0,0,0,0,0,-36.880000000000003,"Non-Road (landbrug)","ATNONR","AT",null,10.065000000000001,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!AP77","v":10.065000000000001},0,26.815000000000001,{"$f":"-(C31*'Plan Energi 2006'!$I$89/1000+D31*'Plan Energi 2006'!$C$89/1000+E31*'Plan Energi 2006'!$W$89/1000+X31*'Plan Energi 2006'!$F$89/1000)","v":2.7291200000000004}]
[null,null,{"$f":"SUM('Plan Energi 2006'!I17:I22)*-1","v":-0.63},{"$f":"SUM('Plan Energi 2006'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!W17:W22)*-1","v":0},-245,{"$f":"SUM('Plan Energi 2006'!Q17:Q22)*-1","v":-39},{"$f":"SUM('Plan Energi 2006'!R17:R22)*-1","v":-174},0,{"$f":"SUM('Plan Energi 2006'!S17:S22)*-1","v":-32},0,{"$f":"SUM('Plan Energi 2006'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2006'!T17:V22)*-1","v":0},-2.762,{"$f":"SUM('Plan Energi 2006'!L17:L22)*-1","v":-2.4},{"$f":"SUM('Plan Energi 2006'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2006'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2006'!N14+SUM('Plan Energi 2006'!N17:N22))*-1","v":-0.36199999999999993},{"$f":"SUM('Plan Energi 2006'!P17:P22)*-1","v":0},-172.38,0,{"$f":"'Plan Energi 2006'!B16*'Plan Energi 2006'!AI16/SUM('Plan Energi 2006'!AI16:AQ16)*-1","v":-6.3800000000000008},0,{"$f":"SUM('Plan Energi 2006'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2006'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!D17:E22)*-1","v":-166},0,0,0,{"$f":"('Plan Energi 2006'!AE14+'Plan Energi 2006'!AI8*'Plan Energi 2006'!AE8/'Plan Energi 2006'!AH8+'Plan Energi 2006'!AI9*'Plan Energi 2006'!AE9/'Plan Energi 2006'!AH9+'Plan Energi 2006'!AI10*'Plan Energi 2006'!AE10/'Plan Energi 2006'!AH10+'Plan Energi 2006'!AI11*'Plan Energi 2006'!AE11/'Plan Energi 2006'!AH11+'Plan Energi 2006'!AI12*'Plan Energi 2006'!AE12/'Plan Energi 2006'!AH12+'Plan Energi 2006'!AI13*'Plan Energi 2006'!AE13/'Plan Energi 2006'!AH13)*-1","v":-311.12798989117084},{"$f":"('Plan Energi 2006'!AI39+'Plan Energi 2006'!AI43+'Plan Energi 2006'!AI52+'Plan Energi 2006'!AI55+'Plan Energi 2006'!AI62+'Plan Energi 2006'!AI71)*-1","v":-996.09572274969014},0,0,0,-1727.995712640861,"Husholdninger","AH","A",null,1565.6055264288218,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!AI81","v":1565.6055264288218},0,162.39018621203923,{"$f":"-(C32*'Plan Energi 2006'!$I$89/1000+D32*'Plan Energi 2006'!$C$89/1000+E32*'Plan Energi 2006'!$W$89/1000+X32*'Plan Energi 2006'!$F$89/1000)","v":12.791891399999999}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2006'!AJ8*'Plan Energi 2006'!AE8/'Plan Energi 2006'!AH8+'Plan Energi 2006'!AJ9*'Plan Energi 2006'!AE9/'Plan Energi 2006'!AH9+'Plan Energi 2006'!AJ10*'Plan Energi 2006'!AE10/'Plan Energi 2006'!AH10+'Plan Energi 2006'!AJ11*'Plan Energi 2006'!AE11/'Plan Energi 2006'!AH11+'Plan Energi 2006'!AJ12*'Plan Energi 2006'!AE12/'Plan Energi 2006'!AH12+'Plan Energi 2006'!AJ13*'Plan Energi 2006'!AE13/'Plan Energi 2006'!AH13)*-1","v":-184.8754692},{"$f":"('Plan Energi 2006'!AJ39+'Plan Energi 2006'!AJ43+'Plan Energi 2006'!AJ52+'Plan Energi 2006'!AJ55+'Plan Energi 2006'!AJ62+'Plan Energi 2006'!AJ71)*-1","v":-154.3940428181628},0,0,0,-339.2695120181628,"Offentlig ","AO","A",null,298.17065979876281,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!AJ81","v":298.17065979876281},0,41.098852219399987,{"$f":"-(C33*'Plan Energi 2006'!$I$89/1000+D33*'Plan Energi 2006'!$C$89/1000+E33*'Plan Energi 2006'!$W$89/1000+X33*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM('Plan Energi 2006'!AK8:AP8)*'Plan Energi 2006'!AE8/'Plan Energi 2006'!AH8+SUM('Plan Energi 2006'!AK9:AP9)*'Plan Energi 2006'!AE9/'Plan Energi 2006'!AH9+SUM('Plan Energi 2006'!AK10:AP10)*'Plan Energi 2006'!AE10/'Plan Energi 2006'!AH10+SUM('Plan Energi 2006'!AK11:AP11)*'Plan Energi 2006'!AE11/'Plan Energi 2006'!AH11)*-1","v":-79.333756451999989},{"$f":"(SUM('Plan Energi 2006'!AK39:AP39)+SUM('Plan Energi 2006'!AK43:AP43)+SUM('Plan Energi 2006'!AK52:AP52)+SUM('Plan Energi 2006'!AK55:AP55)+SUM('Plan Energi 2006'!AK62:AP62)+SUM('Plan Energi 2006'!AK71:AP71))*-1","v":-437.92631280830744},0,0,0,-517.26006926030743,"Erhverv","AE","A",null,477.60383551430743,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2006'!AK11+'Plan Energi 2006'!AL11+'Plan Energi 2006'!AM11+'Plan Energi 2006'!AN11+'Plan Energi 2006'!AO11+'Plan Energi 2006'!AP11+SUM('Plan Energi 2006'!AK39:AP71)-SUM('Plan Energi 2006'!AK69:AP69)","v":477.60383551430743},0,39.656233745999998,{"$f":"-(C34*'Plan Energi 2006'!$I$89/1000+D34*'Plan Energi 2006'!$C$89/1000+E34*'Plan Energi 2006'!$W$89/1000+X34*'Plan Energi 2006'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2006'!I23:I25)*-1","v":-5251.3220000000001},{"$f":"SUM('Plan Energi 2006'!C23:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!W23:W25)*-1","v":0},-3.7,{"$f":"SUM('Plan Energi 2006'!Q23:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!R23:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2006'!S23:S25)*-1","v":-3.7},0,{"$f":"SUM('Plan Energi 2006'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2006'!T23:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2006'!L23:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2006'!M23:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!N23:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!P23:P25)*-1","v":0},-686.14,0,{"$f":"'Plan Energi 2006'!B16*'Plan Energi 2006'!AN16/SUM('Plan Energi 2006'!AI16:AQ16)*-1","v":-19.139999999999997},0,{"$f":"SUM('Plan Energi 2006'!H23:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2006'!G23:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!F23:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2006'!D23:E25)*-1","v":-667},0,0,0,{"$f":"(SUM('Plan Energi 2006'!AK12:AP12)*'Plan Energi 2006'!AE12/'Plan Energi 2006'!AH12+SUM('Plan Energi 2006'!AK13:AP13)*'Plan Energi 2006'!AE13/'Plan Energi 2006'!AH13+SUM('Plan Energi 2006'!AK69:AP69)*'Plan Energi 2006'!D2/100)*-1","v":-567.72947674800002},{"$f":"SUM('Plan Energi 2006'!AK70:AP70)*-1","v":0},0,0,0,-6508.8914767480001,"Energi proces","AP","A",null,5871.8363968421991,0.9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2006'!AK12:AP13)+'Plan Energi 2006'!AN23+'Plan Energi 2006'!AN24+'Plan Energi 2006'!AN25+'Plan Energi 2006'!AN69","v":5871.8363968421991},0,637.05507990580099,{"$f":"-(C35*'Plan Energi 2006'!$I$89/1000+D35*'Plan Energi 2006'!$C$89/1000+E35*'Plan Energi 2006'!$W$89/1000+X35*'Plan Energi 2006'!$F$89/1000)","v":348.94442316000004}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2006'!I81","v":0},{"$f":"D6+'Plan Energi 2006'!C81","v":0},{"$f":"E6+'Plan Energi 2006'!W81","v":0},null,{"$f":"G6+'Plan Energi 2006'!Q81","v":0},{"$f":"H6+'Plan Energi 2006'!R81","v":0},null,{"$f":"J6+'Plan Energi 2006'!S81","v":0},null,{"$f":"L6+'Plan Energi 2006'!O81","v":0},null,{"$f":"N6+'Plan Energi 2006'!T81+'Plan Energi 2006'!U81+'Plan Energi 2006'!V81","v":0},null,{"$f":"P8+P20+'Plan Energi 2006'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2006'!J81","v":-0.65199999999988023},null,null,null,{"$f":"U20+U8+'Plan Energi 2006'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2006'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2006'!P81","v":0},null,null,{"$f":"Z18+Z8+'Plan Energi 2006'!B81","v":0},null,{"$f":"AB18+AB8+'Plan Energi 2006'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2006'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2006'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2006'!D81+'Plan Energi 2006'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2006'!A15","v":411.11631919703404},{"$f":"AK18-('Plan Energi 2006'!AF32+'Plan Energi 2006'!AF39+'Plan Energi 2006'!AF43+'Plan Energi 2006'!AF52+'Plan Energi 2006'!AF55+'Plan Energi 2006'!AF62+'Plan Energi 2006'!AF71)","v":0}]
[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":"CD9-'Plan Energi 2006'!A15","v":0}]

{"sheet":"Plan Energi 2006","index":1,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20]]}
["Antal indbyggere:",null,null,49252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,92.7,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2006"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-47.232325227412055},{"$f":"AH8/AA8%","v":43.78436548581098},null,null,{"$f":"SUM(AI8:AQ8)","v":19.26512081375683},19.26512081375683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-5.8572961897982321,{"$f":"AH9/AB9%","v":5.4297135679429616},null,null,{"$f":"SUM(AI9:AQ9)","v":4.8867422111486656},4.8867422111486656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-24.851670976715347,{"$f":"AH10/AB10%","v":23.037498995415127},null,null,23.037498995415127,23.037498995415127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-186.66073206236351,{"$f":"AH11/AA11%","v":173.03449862181097},null,null,86.517249310905484,21.892182742905486,24.958188342000003,12.14939745,13.294704599999999,0.41280505200000001,12.280865003999999,0.10235888999999999,1.4267472300000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-154.42288792555527,{"$f":"AH12/AA12%","v":143.15001710698974},null,null,214.72502566048462,77.540698876484612,0,40.821975432000009,44.670207456,1.6512202080000002,49.12346001600001,6.1415333999999995E-2,0.85604833800000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elmotorer m.m.",null,85,null,null,-813.86148706925667,{"$f":"AH13/AA13%","v":754.44959851320095},null,null,641.28215873622082,121.7346600394209,114.7152286386,38.829474250200001,42.489875901600001,10.0586831004,299.24374393080001,0.95125528439999985,13.2592375908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":0.36199999999999993},null,null,null,null,null,null,null,null,null,0.36199999999999993,"Varmepumper, individuel",null,null,300,null,-0.19525350593311758,0.18099999999999999,null,null,0.54299999999999993,0.54299999999999993]
[{"$f":"Z15%*AD15","v":411.11631919703404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411.11631919703404,"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":411.11631919703404},null,null,null,0]
[null,31.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.9,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,12.122,{"$f":"X16*AB16/100*0.2","v":2.4244000000000003},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":7.2731999999999992},null,null,{"$f":"X16*AB16/100*0.2","v":2.4244000000000003}]
[null,null,null,null,166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,132.80000000000001,{"$f":"X17*AB17/100","v":132.80000000000001}]
[null,null,null,null,null,null,null,null,0.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.53549999999999998,0.53549999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,32,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,24,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,null,null,null,null,null,174,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,113.1,113.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,39,"Halmfyr, individuel",null,null,65,null,null,null,null,null,25.35,25.35]
[null,null,null,null,null,null,null,null,null,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,2.4,"Solvarmeanlæg",null,null,100,null,null,null,null,null,2.4,2.4]
[null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,24.3,null,null,null,null,null,{"$f":"X23*AA23/100","v":24.3}]
[null,null,null,null,null,null,null,null,347.98200000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347.98200000000003,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,313.18380000000002,null,null,null,null,null,{"$f":"X24*AA24/100","v":313.18380000000002}]
[null,null,null,640,null,null,null,null,4903.34,null,null,null,null,null,null,null,null,null,3.7,null,null,null,null,5547.04,"Industrikedel, erhverv",null,90,null,null,null,null,null,null,4992.3359999999993,null,null,null,null,null,{"$f":"X25*AA25/100","v":4992.3359999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,13.507999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,13.507999999999999,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":13.507999999999999},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,{"$f":"Z29*X29/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A31:W31)","v":0},"Biogasanlæg, opgradering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A33:W33)","v":0},"Centrale kraftværker, dampturbine",38.700000000000003,null,53,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,null,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,null,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},{"$f":"SUM(AI39:AQ39)","v":0},{"$f":"AG39*62.71%","v":0},{"$f":"AG39*9.72%","v":0},{"$f":"AG39*12.13%","v":0},{"$f":"AG39*7.13%","v":0},{"$f":"AG39*0%","v":0},{"$f":"AG39*6.34%","v":0},{"$f":"AG39*1.97%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0,{"$f":"AG43*62.71%","v":0},{"$f":"AG43*9.72%","v":0},{"$f":"AG43*12.13%","v":0},{"$f":"AG43*7.13%","v":0},{"$f":"AG43*0%","v":0},{"$f":"AG43*6.34%","v":0},{"$f":"AG43*1.97%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AG48/$D$2%","v":0},null,{"$f":"X48*AB48/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AG49/$D$2%","v":0},null,{"$f":"X49*AB49/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0,{"$f":"AG52*62.71%","v":0},{"$f":"AG52*9.72%","v":0},{"$f":"AG52*12.13%","v":0},{"$f":"AG52*7.13%","v":0},{"$f":"AG52*0%","v":0},{"$f":"AG52*6.34%","v":0},{"$f":"AG52*1.97%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1999999999999993,null,9.1999999999999993,"Lokale KV-værker, motor",31,44.6,null,null,{"$f":"X53*Z53/100","v":2.8519999999999999},null,{"$f":"X53*AB53/100","v":0},null,{"$f":"SUM(AI53:AQ53)","v":4.1032000000000002},null,{"$f":"X53*AA53/100","v":4.1032000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF53:AF54)","v":0},{"$f":"-AF55*AC55/100","v":0},0,{"$f":"AG55*62.71%","v":0},{"$f":"AG55*9.72%","v":0},{"$f":"AG55*12.13%","v":0},{"$f":"AG55*7.13%","v":0},{"$f":"AG55*0%","v":0},{"$f":"AG55*6.34%","v":0},{"$f":"AG55*1.97%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AG57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,null,null,{"$f":"X58*AB58/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, sol",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,null,null,null,64.699699999999993,null,null,null,2870.7615100000003,null,null,null,null,null,null,null,null,null,31.636600000000005,null,149.31334000000001,9.7952999999999992,122.16546,3248.3719100000008,"Import fjernvarme",24.8,null,50.8,null,{"$f":"X61*Z61%","v":805.59623368000018},null,{"$f":"X61*AB61%","v":1650.1729302800004},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF56:AF61)","v":-1650.1729302800004},{"$f":"-AF62*AC62/100","v":1273.9335021761603},1273.9335021761606,{"$f":"AG62*62.71%","v":798.88369921467017},{"$f":"AG62*9.72%","v":123.8263364115228},{"$f":"AG62*12.13%","v":154.52813381396825},{"$f":"AG62*7.13%","v":90.83145870516023},{"$f":"AG62*0%","v":0},{"$f":"AG62*6.34%","v":80.767384037968569},{"$f":"AG62*1.97%","v":25.096489992870357}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",null,null,null,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,2.376E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.376E-2,"Industrielle KV-værker, forbrændingsmotor",38.299999999999997,44.8,null,null,9.1000799999999982E-3,null,{"$f":"X64*AB64/100","v":0},null,1.0644479999999998E-2,null,null,null,null,{"$f":"X64*AA64/100","v":1.0644479999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,{"$f":"X65*AB65/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kedel",null,null,null,null,0,null,{"$f":"X66*AB66/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,{"$f":"X67*AB67/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,407.36084999999997,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,0,0,null,null,0,null,null,null,null,null,{"$f":"AE69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF63:AF70)","v":-407.36084999999997},{"$f":"-AF71*AC71/100","v":314.48257619999998},314.48257619999998,{"$f":"AG71*62.71%","v":197.21202353501999},{"$f":"AG71*9.72%","v":30.567706406639999},{"$f":"AG71*12.13%","v":38.146736493059997},{"$f":"AG71*7.13%","v":22.422607683060001},{"$f":"AG71*0%","v":0},{"$f":"AG71*6.34%","v":19.938195331079999},{"$f":"AG71*1.97%","v":6.1953067511399995}]
[null,null,null,null,null,null,null,731.45758499999999,null,null,null,null,null,null,null,1.392415,null,null,null,null,null,null,null,732.85,"Benzinbiler",null,20,null,null,null,null,null,null,146.57,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":146.57}]
[null,null,null,null,null,177.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177.89,"Dieselbiler",null,25,null,null,null,null,null,null,44.472499999999997,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":44.472499999999997}]
[null,null,null,null,null,{"$f":"186","v":186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A74:W74)","v":186},"Varebiler",null,25,null,null,null,null,null,null,46.5,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":46.5}]
[null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Busser",null,33,null,null,null,null,null,null,5.28,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":5.28}]
[null,null,null,null,null,437.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.26,"Lastbiler m.m.",null,33,null,null,null,null,null,null,144.29579999999999,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":144.29579999999999}]
[null,null,null,null,null,30.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.5,"Traktorer",null,33,null,null,null,null,null,null,10.065000000000001,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":10.065000000000001}]
[null,null,null,null,null,27.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.8,"Tog",null,33,null,null,{"$f":"-AE78/$D$2%","v":0},null,null,null,9.1739999999999995,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":9.1739999999999995}]
[null,null,null,null,null,null,352.5,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353.4,"Fly",null,33,null,null,null,null,null,null,116.62199999999999,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":116.62199999999999}]
[null,null,null,11.6,null,54.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.899999999999991,"Skibe",null,33,null,null,null,null,null,null,21.747,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":21.747}]
[{"$f":"SUM(A8:A80)","v":411.11631919703404},31.9,0,651.6,257.69970000000001,929.74999999999989,352.5,732.35758499999997,8122.7372700000005,13.507999999999999,0,2.4,0,0.36199999999999993,0,1.392415,39,174,67.336600000000004,0,149.31334000000001,18.9953,122.16546,{"$f":"SUM(X8:X80)","v":12078.133989197033},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":-5.2914270187720547E-14},1143.0666922911707,0,1588.4160783761604,8767.6403185840918,1565.6055264288218,298.17065979876281,284.47571743922828,213.70885434582021,12.133352840400001,5798.4466483198485,32.406826252410355,25.6070331588,537.08569999999986]
[{"$f":"A81*A89/1000","v":89.861805050087696},{"$f":"B81*B87/1000","v":0},{"$f":"C81*C87/1000","v":0},{"$f":"D81*D89/1000","v":50.824800000000003},19.069777800000001,68.80149999999999,25.38,53.462103705000004,461.20902219060002,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W81*W89/1000","v":9.6364114847999982},{"$f":"SUM(A82:W82)","v":778.24542023048775},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":15.801295789622507},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":3.961861832357866},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,"","","","","",0,0.20641194992513562,5.6440241786538152,39.666922457337641,{"$f":"IF(S83>0,S81/S83*100,\"\")","v":""},{"$f":"IF(T83>0,T81/T83*100,\"\")","v":""},{"$f":"IF(U83>0,U81/U83*100,\"\")","v":""},{"$f":"IF(V83>0,V81/V83*100,\"\")","v":""},{"$f":"IF(W83>0,W81/W83*100,\"\")","v":""},{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":10.540986703297289},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[11]
["  Elimport   (heraf VE-andel:"]
[218.58,65,95,78,74,74,72,73,56.78,null,null,null,null,null,null,null,null,null,null,null,null,null,78.88,"CO2-emission (tons/TJ)"]

{"sheet":"e2g-format 2008","index":2,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":8100.3862904000007},null,null,{"$f":"-C6","v":7394.8301864000005},0,197.58815999999999,507.96794400000005,32,172.57920000000001,0,48.656800000000004,0,0,0,254.73194400000003,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-7394.8301864000005},{"$f":"-AX6","v":0},-197.58815999999999,-507.96794400000005,-32,-172.57920000000001,0,-48.656800000000004,0,0,0,-254.73194400000003,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8100.3862904000007,"Transport af brændsler","TRAP",null,null,8100.3862904000007,null,null,{"$f":"-1*(C8+C20)","v":7394.8301864000005},0,197.58815999999999,507.96794399999999,32,172.57920000000001,0,48.656800000000004,0,0,0,254.73194400000003,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,14.159999999999879,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":14.159999999999879},{"$f":"P8*-1","v":0},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-2915.2191864000001},0,-197.58815999999999,-259.267944,0,-1.5792000000000002,0,-2.9568000000000003,0,0,0,-254.73194400000003,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-101.94239999999999,0,0,0,0,0,0,0,-101.94239999999999,0,0,0,0,0,-399.3528,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-3887.5304904,"Indgang el, varme og olieprodukter","TS",null,null,6770.5402329338267,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,3136.2844709999999,0,0,0,644.42307600000004,0,359.1,977.66139499999997,0,0,0,0,1437.070664973827,2197.18509696,0,0,0,929.10417562559996,334.18444545916429]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3810.1639181594273,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":3136.2844709999999},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":644.42307600000004},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":359.1},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":977.66139499999997},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":673.87944715942717},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2008'!A89/1000","v":145.55796058643628}]
[null,null,{"$f":"('Plan Energi 2008'!I32+'Plan Energi 2008'!I33+'Plan Energi 2008'!I34+'Plan Energi 2008'!I35+'Plan Energi 2008'!I40+'Plan Energi 2008'!I42+'Plan Energi 2008'!I44+'Plan Energi 2008'!I45+'Plan Energi 2008'!I46+'Plan Energi 2008'!I51+'Plan Energi 2008'!I53+'Plan Energi 2008'!I61+'Plan Energi 2008'!I63+'Plan Energi 2008'!I64+'Plan Energi 2008'!I65+'Plan Energi 2008'!I67)*-1","v":-2915.2191864000001},{"$f":"('Plan Energi 2008'!C32+'Plan Energi 2008'!C33+'Plan Energi 2008'!C34+'Plan Energi 2008'!C35+'Plan Energi 2008'!C40+'Plan Energi 2008'!C42+'Plan Energi 2008'!C44+'Plan Energi 2008'!C45+'Plan Energi 2008'!C46+'Plan Energi 2008'!C51+'Plan Energi 2008'!C53+'Plan Energi 2008'!C61+'Plan Energi 2008'!C63+'Plan Energi 2008'!C64+'Plan Energi 2008'!C65+'Plan Energi 2008'!C67)*-1","v":0},{"$f":"('Plan Energi 2008'!W32+'Plan Energi 2008'!W33+'Plan Energi 2008'!W34+'Plan Energi 2008'!W35+'Plan Energi 2008'!W40+'Plan Energi 2008'!W42+'Plan Energi 2008'!W44+'Plan Energi 2008'!W45+'Plan Energi 2008'!W46+'Plan Energi 2008'!W51+'Plan Energi 2008'!W53+'Plan Energi 2008'!W61+'Plan Energi 2008'!W63+'Plan Energi 2008'!W64+'Plan Energi 2008'!W65+'Plan Energi 2008'!W67)*-1","v":-197.58815999999999},-259.267944,{"$f":"('Plan Energi 2008'!Q32+'Plan Energi 2008'!Q33+'Plan Energi 2008'!Q34+'Plan Energi 2008'!Q35+'Plan Energi 2008'!Q40+'Plan Energi 2008'!Q42+'Plan Energi 2008'!Q44+'Plan Energi 2008'!Q45+'Plan Energi 2008'!Q46+'Plan Energi 2008'!Q51+'Plan Energi 2008'!Q53+'Plan Energi 2008'!Q61+'Plan Energi 2008'!Q63+'Plan Energi 2008'!Q64+'Plan Energi 2008'!Q65+'Plan Energi 2008'!Q67)*-1","v":0},{"$f":"('Plan Energi 2008'!R32+'Plan Energi 2008'!R33+'Plan Energi 2008'!R34+'Plan Energi 2008'!R35+'Plan Energi 2008'!R40+'Plan Energi 2008'!R42+'Plan Energi 2008'!R44+'Plan Energi 2008'!R45+'Plan Energi 2008'!R46+'Plan Energi 2008'!R51+'Plan Energi 2008'!R53+'Plan Energi 2008'!R61+'Plan Energi 2008'!R63+'Plan Energi 2008'!R64+'Plan Energi 2008'!R65+'Plan Energi 2008'!R67)*-1","v":-1.5792000000000002},null,{"$f":"('Plan Energi 2008'!S32+'Plan Energi 2008'!S33+'Plan Energi 2008'!S34+'Plan Energi 2008'!S35+'Plan Energi 2008'!S40+'Plan Energi 2008'!S42+'Plan Energi 2008'!S44+'Plan Energi 2008'!S45+'Plan Energi 2008'!S46+'Plan Energi 2008'!S51+'Plan Energi 2008'!S53+'Plan Energi 2008'!S61+'Plan Energi 2008'!S63+'Plan Energi 2008'!S64+'Plan Energi 2008'!S65+'Plan Energi 2008'!S67)*-1","v":-2.9568000000000003},null,{"$f":"('Plan Energi 2008'!O32+'Plan Energi 2008'!O33+'Plan Energi 2008'!O34+'Plan Energi 2008'!O35+'Plan Energi 2008'!O40+'Plan Energi 2008'!O42+'Plan Energi 2008'!O44+'Plan Energi 2008'!O45+'Plan Energi 2008'!O46+'Plan Energi 2008'!O51+'Plan Energi 2008'!O53+'Plan Energi 2008'!O61+'Plan Energi 2008'!O63+'Plan Energi 2008'!O64+'Plan Energi 2008'!O65+'Plan Energi 2008'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2008'!T32+'Plan Energi 2008'!T33+'Plan Energi 2008'!T34+'Plan Energi 2008'!T35+'Plan Energi 2008'!T40+'Plan Energi 2008'!T42+'Plan Energi 2008'!T44+'Plan Energi 2008'!T45+'Plan Energi 2008'!T46+'Plan Energi 2008'!T51+'Plan Energi 2008'!T53+'Plan Energi 2008'!T61+'Plan Energi 2008'!T63+'Plan Energi 2008'!T64+'Plan Energi 2008'!T65+'Plan Energi 2008'!T67+'Plan Energi 2008'!U32+'Plan Energi 2008'!U33+'Plan Energi 2008'!U34+'Plan Energi 2008'!U35+'Plan Energi 2008'!U40+'Plan Energi 2008'!U42+'Plan Energi 2008'!U44+'Plan Energi 2008'!U45+'Plan Energi 2008'!U46+'Plan Energi 2008'!U51+'Plan Energi 2008'!U53+'Plan Energi 2008'!U61+'Plan Energi 2008'!U63+'Plan Energi 2008'!U64+'Plan Energi 2008'!U65+'Plan Energi 2008'!U67+'Plan Energi 2008'!V32+'Plan Energi 2008'!V33+'Plan Energi 2008'!V34+'Plan Energi 2008'!V35+'Plan Energi 2008'!V40+'Plan Energi 2008'!V42+'Plan Energi 2008'!V44+'Plan Energi 2008'!V45+'Plan Energi 2008'!V46+'Plan Energi 2008'!V51+'Plan Energi 2008'!V53+'Plan Energi 2008'!V61+'Plan Energi 2008'!V63+'Plan Energi 2008'!V64+'Plan Energi 2008'!V65+'Plan Energi 2008'!V67)*-1","v":-254.73194400000003},0,null,0,null,null,null,null,null,null,-101.94239999999999,null,null,null,null,null,null,{"$f":"('Plan Energi 2008'!F32+'Plan Energi 2008'!F33+'Plan Energi 2008'!F34+'Plan Energi 2008'!F35+'Plan Energi 2008'!F40+'Plan Energi 2008'!F42+'Plan Energi 2008'!F44+'Plan Energi 2008'!F45+'Plan Energi 2008'!F46+'Plan Energi 2008'!F51+'Plan Energi 2008'!F53+'Plan Energi 2008'!F61+'Plan Energi 2008'!F63+'Plan Energi 2008'!F64+'Plan Energi 2008'!F65+'Plan Energi 2008'!F67)*-1","v":0},{"$f":"('Plan Energi 2008'!D32+'Plan Energi 2008'!D33+'Plan Energi 2008'!D34+'Plan Energi 2008'!D35+'Plan Energi 2008'!D40+'Plan Energi 2008'!D42+'Plan Energi 2008'!D44+'Plan Energi 2008'!D45+'Plan Energi 2008'!D46+'Plan Energi 2008'!D51+'Plan Energi 2008'!D53+'Plan Energi 2008'!D61+'Plan Energi 2008'!D63+'Plan Energi 2008'!D64+'Plan Energi 2008'!D65+'Plan Energi 2008'!D67+'Plan Energi 2008'!E32+'Plan Energi 2008'!E33+'Plan Energi 2008'!E34+'Plan Energi 2008'!E35+'Plan Energi 2008'!E40+'Plan Energi 2008'!E42+'Plan Energi 2008'!E44+'Plan Energi 2008'!E45+'Plan Energi 2008'!E46+'Plan Energi 2008'!E51+'Plan Energi 2008'!E53+'Plan Energi 2008'!E61+'Plan Energi 2008'!E63+'Plan Energi 2008'!E64+'Plan Energi 2008'!E65+'Plan Energi 2008'!E67)*-1","v":-101.94239999999999},null,null,null,null,null,null,null,0,-3474.0176904,"El og varmeproduktion","ELOGVARME","TS",null,2544.9135147744,{"$f":"AT10/AO10*-1","v":0.73255629118036458},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!AD32+'Plan Energi 2008'!AD33+'Plan Energi 2008'!AD34+'Plan Energi 2008'!AD35+'Plan Energi 2008'!AD40+'Plan Energi 2008'!AD41+'Plan Energi 2008'!AD42+'Plan Energi 2008'!AD44+'Plan Energi 2008'!AD45+'Plan Energi 2008'!AD46+'Plan Energi 2008'!AD51+'Plan Energi 2008'!AD53+'Plan Energi 2008'!AD54+'Plan Energi 2008'!AD47+'Plan Energi 2008'!AD61+'Plan Energi 2008'!AD63+'Plan Energi 2008'!AD64+'Plan Energi 2008'!AD65+'Plan Energi 2008'!AD66+'Plan Energi 2008'!AD67+'Plan Energi 2008'!AD68","v":747.08121781440002},{"$f":"'Plan Energi 2008'!AF32+'Plan Energi 2008'!AF33+'Plan Energi 2008'!AF34+'Plan Energi 2008'!AF35+'Plan Energi 2008'!AF40+'Plan Energi 2008'!AF42+'Plan Energi 2008'!AF44+'Plan Energi 2008'!AF45+'Plan Energi 2008'!AF46+'Plan Energi 2008'!AF51+'Plan Energi 2008'!AF53+'Plan Energi 2008'!AF61+'Plan Energi 2008'!AF63+'Plan Energi 2008'!AF64+'Plan Energi 2008'!AF65+'Plan Energi 2008'!AF67","v":1797.8322969599999},null,null,null,{"$f":"(AT10+AO10)*-1","v":929.10417562559996},{"$f":"-(C10*'Plan Energi 2008'!$I$89/1000+D10*'Plan Energi 2008'!$C$89/1000+E10*'Plan Energi 2008'!$W$89/1000+X10*'Plan Energi 2008'!$F$89/1000)","v":188.62648487272799}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,16.11,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2008'!J27+'Plan Energi 2008'!J28)","v":16.11},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2008'!$I$89/1000+D12*'Plan Energi 2008'!$C$89/1000+E12*'Plan Energi 2008'!$W$89/1000+X12*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2008'!$I$89/1000+D13*'Plan Energi 2008'!$C$89/1000+E13*'Plan Energi 2008'!$W$89/1000+X13*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"CD14*-1","v":0},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Solceller","SOLSTR","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!L26","v":0},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2008'!$I$89/1000+D14*'Plan Energi 2008'!$C$89/1000+E14*'Plan Energi 2008'!$W$89/1000+X14*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2008'!I36+'Plan Energi 2008'!I41+'Plan Energi 2008'!I47+'Plan Energi 2008'!I54+'Plan Energi 2008'!I56+'Plan Energi 2008'!I66)*-1","v":0},{"$f":"('Plan Energi 2008'!C36+'Plan Energi 2008'!C41+'Plan Energi 2008'!C47+'Plan Energi 2008'!C54+'Plan Energi 2008'!C56+'Plan Energi 2008'!C66)*-1","v":0},{"$f":"('Plan Energi 2008'!W36+'Plan Energi 2008'!W41+'Plan Energi 2008'!W47+'Plan Energi 2008'!W54+'Plan Energi 2008'!W56+'Plan Energi 2008'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2008'!Q36+'Plan Energi 2008'!Q41+'Plan Energi 2008'!Q47+'Plan Energi 2008'!Q54+'Plan Energi 2008'!Q56+'Plan Energi 2008'!Q66)*-1","v":0},{"$f":"('Plan Energi 2008'!R36+'Plan Energi 2008'!R41+'Plan Energi 2008'!R47+'Plan Energi 2008'!R54+'Plan Energi 2008'!R56+'Plan Energi 2008'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2008'!S36+'Plan Energi 2008'!S41+'Plan Energi 2008'!S47+'Plan Energi 2008'!S54+'Plan Energi 2008'!S56+'Plan Energi 2008'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2008'!O36+'Plan Energi 2008'!O41+'Plan Energi 2008'!O47+'Plan Energi 2008'!O54+'Plan Energi 2008'!O56+'Plan Energi 2008'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2008'!T36+'Plan Energi 2008'!T41+'Plan Energi 2008'!T47+'Plan Energi 2008'!T54+'Plan Energi 2008'!T56+'Plan Energi 2008'!T66+'Plan Energi 2008'!U36+'Plan Energi 2008'!U41+'Plan Energi 2008'!U47+'Plan Energi 2008'!U54+'Plan Energi 2008'!U56+'Plan Energi 2008'!U66+'Plan Energi 2008'!V36+'Plan Energi 2008'!V41+'Plan Energi 2008'!V47+'Plan Energi 2008'!V54+'Plan Energi 2008'!V56+'Plan Energi 2008'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2008'!F36+'Plan Energi 2008'!F41+'Plan Energi 2008'!F47+'Plan Energi 2008'!F54+'Plan Energi 2008'!F56+'Plan Energi 2008'!F66)*-1","v":0},{"$f":"('Plan Energi 2008'!D36+'Plan Energi 2008'!D41+'Plan Energi 2008'!D47+'Plan Energi 2008'!D54+'Plan Energi 2008'!D56+'Plan Energi 2008'!D66+'Plan Energi 2008'!E36+'Plan Energi 2008'!E41+'Plan Energi 2008'!E47+'Plan Energi 2008'!E54+'Plan Energi 2008'!E56+'Plan Energi 2008'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!AF36+'Plan Energi 2008'!AF41+'Plan Energi 2008'!AF47+'Plan Energi 2008'!AF54+'Plan Energi 2008'!AF56+'Plan Energi 2008'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2008'!$I$89/1000+D15*'Plan Energi 2008'!$C$89/1000+E15*'Plan Energi 2008'!$W$89/1000+X15*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2008'!L37+'Plan Energi 2008'!L38+'Plan Energi 2008'!L48+'Plan Energi 2008'!L49+'Plan Energi 2008'!L50+'Plan Energi 2008'!L57+'Plan Energi 2008'!L58+'Plan Energi 2008'!L59+'Plan Energi 2008'!L60+'Plan Energi 2008'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2008'!M37+'Plan Energi 2008'!M38+'Plan Energi 2008'!M48+'Plan Energi 2008'!M49+'Plan Energi 2008'!M50+'Plan Energi 2008'!M57+'Plan Energi 2008'!M58+'Plan Energi 2008'!M59+'Plan Energi 2008'!M60+'Plan Energi 2008'!M68)*-1","v":0},{"$f":"('Plan Energi 2008'!N37+'Plan Energi 2008'!N38+'Plan Energi 2008'!N48+'Plan Energi 2008'!N49+'Plan Energi 2008'!N50+'Plan Energi 2008'!N57+'Plan Energi 2008'!N58+'Plan Energi 2008'!N59+'Plan Energi 2008'!N60+'Plan Energi 2008'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2008'!AD37+'Plan Energi 2008'!AD38+'Plan Energi 2008'!AD48+'Plan Energi 2008'!AD49+'Plan Energi 2008'!AD50+'Plan Energi 2008'!AD57+'Plan Energi 2008'!AD58+'Plan Energi 2008'!AD59+'Plan Energi 2008'!AD60+'Plan Energi 2008'!AD68)","v":0},null,{"$f":"'Plan Energi 2008'!AF68*-1","v":-399.3528},null,0,-399.3528,"Anden varmeproduktion","ANDENV","TS",null,399.3528,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!AF37+'Plan Energi 2008'!AF38+'Plan Energi 2008'!AF48+'Plan Energi 2008'!AF49+'Plan Energi 2008'!AF50+'Plan Energi 2008'!AF57+'Plan Energi 2008'!AF58+'Plan Energi 2008'!AF59+'Plan Energi 2008'!AF60+'Plan Energi 2008'!AF68","v":399.3528},null,null,null,0,{"$f":"-(C16*'Plan Energi 2008'!$I$89/1000+D16*'Plan Energi 2008'!$C$89/1000+E16*'Plan Energi 2008'!$W$89/1000+X16*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2008'!$I$89/1000+D17*'Plan Energi 2008'!$C$89/1000+E17*'Plan Energi 2008'!$W$89/1000+X17*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-3136.2844709999999,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-25.6},0,-644.42307600000004,0,-359.1,-977.66139499999997,-1129.5,0,0,0,{"$f":"CD18*-1/'Plan Energi 2008'!D2*100","v":-1437.0706649738272},{"$f":"CE18*('Plan Energi 2008'!AF39+'Plan Energi 2008'!AF43+'Plan Energi 2008'!AF52+'Plan Energi 2008'!AF55+'Plan Energi 2008'!AF62+'Plan Energi 2008'!AF71)/('Plan Energi 2008'!AG39+'Plan Energi 2008'!AG43+'Plan Energi 2008'!AG52+'Plan Energi 2008'!AG55+'Plan Energi 2008'!AG62+'Plan Energi 2008'!AG71)","v":-2197.18509696},null,null,0,-6770.5402329338267,"Transport af el, fjernvarme, mv.","TRAS",null,null,6164.6758722838576,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":3136.2844709999999},0,25.6,0,644.42307600000004,0,359.1,977.66139499999997,1129.5,0,0,0,1332.1645064307379,1696.22689485312,null,null,null,605.86436064996906]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,3.024,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":3.024},{"$f":"P20*-1","v":2.6},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,0.42400000000000004,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-4479.6109999999999},0,0,-248.7,-32,-171,0,-45.7,0,0,0,0,-3.024,-2.6,0,0,0,0,0,-0.42400000000000004,-1.8918890000000002,-3136.2844709999999,0,-25.6,0,-644.42307600000004,0,-359.1,-977.66139499999997,-1129.5,0,0,0,-1332.1645064307379,-1696.22689485312,0,0,0,-10897.902761283858,"Afgang fra energisystemet","A",null,null,8622.9793094831093,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8622.9793094831093,0,2274.9234518007479,486.39256732399997]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2008'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8918890000000002,-1996.8044709999999,0,-5.120000000000001,0,-644.42307600000004,0,-359.1,-977.66139499999997,-10.5,0,0,0,0,0,0,0,0,-1998.6963599999999,"Transport","AT","A",null,538.21810000000005,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,538.21810000000005,0,1460.4782599999999,147.76353085400001]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-1.8918890000000002,-1493.088111,{"$f":"SUM(Y24:Y27)","v":0},0,0,-643.52307600000006,0,0,-849.56503499999997,0,0,0,0,0,0,0,0,0,-1494.98,"Vejtrafik","ATV","AT",null,373.68010000000004,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,373.68010000000004,0,1121.2999,110.488520214]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2008'!P72+'Plan Energi 2008'!P73)*-1","v":-1.8366560000000003},{"$f":"SUM(Y24:AI24)","v":-940.81334400000003},null,null,null,{"$f":"'Plan Energi 2008'!H72*-1","v":-643.52307600000006},null,null,{"$f":"'Plan Energi 2008'!F73*-1","v":-297.29026799999997},null,null,null,null,null,null,null,null,0,-942.65,"Personbil ","PERSON","ATV",null,203.39600000000002,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!AQ72+'Plan Energi 2008'!AQ73","v":203.39600000000002},null,739.25399999999991,{"$f":"-(C24*'Plan Energi 2008'!$I$89/1000+D24*'Plan Energi 2008'!$C$89/1000+E24*'Plan Energi 2008'!$W$89/1000+X24*'Plan Energi 2008'!$F$89/1000)","v":69.620187455999996}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2008'!P76*-1","v":-3.6214000000000003E-2},{"$f":"SUM(Y25:AI25)","v":-362.10378600000001},null,null,null,0,null,null,{"$f":"'Plan Energi 2008'!F76*-1","v":-362.10378600000001},null,null,null,null,null,null,null,null,0,-362.14,"Lastbil","LAST","ATV",null,119.50619999999999,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!AQ76","v":119.50619999999999},null,242.63380000000001,{"$f":"-(C25*'Plan Energi 2008'!$I$89/1000+D25*'Plan Energi 2008'!$C$89/1000+E25*'Plan Energi 2008'!$W$89/1000+X25*'Plan Energi 2008'!$F$89/1000)","v":26.795680164}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2008'!P74*-1","v":-1.7413000000000001E-2},-174.11258699999999,null,null,null,0,null,null,{"$f":"'Plan Energi 2008'!F74*-1","v":-174.11258699999999},null,null,null,null,null,null,null,null,0,-174.13,"Varebil","VARE","ATV",null,43.532499999999999,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!AQ74","v":43.532499999999999},null,130.5975,{"$f":"-(C26*'Plan Energi 2008'!$I$89/1000+D26*'Plan Energi 2008'!$C$89/1000+E26*'Plan Energi 2008'!$W$89/1000+X26*'Plan Energi 2008'!$F$89/1000)","v":12.884331437999998}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2008'!P75*-1","v":-1.606E-3},-16.058394,null,null,null,0,null,null,{"$f":"'Plan Energi 2008'!F75*-1","v":-16.058394},null,null,null,null,null,null,null,null,0,-16.059999999999999,"Bus","BUS","ATV",null,7.2454000000000001,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2008'!AQ75+'Plan Energi 2008'!AQ16","v":7.2454000000000001},null,8.8145999999999987,{"$f":"-(C27*'Plan Energi 2008'!$I$89/1000+D27*'Plan Energi 2008'!$C$89/1000+E27*'Plan Energi 2008'!$W$89/1000+X27*'Plan Energi 2008'!$F$89/1000)","v":1.188321156}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28.9,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!F78*-1","v":-28.9},0,0,0,0,{"$f":"'Plan Energi 2008'!AQ13*-1","v":0},0,0,0,0,-28.9,"Tog","ATT","AT",null,9.536999999999999,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!AQ78+'Plan Energi 2008'!AQ13","v":9.536999999999999},0,19.363,{"$f":"-(C28*'Plan Energi 2008'!$I$89/1000+D28*'Plan Energi 2008'!$C$89/1000+E28*'Plan Energi 2008'!$W$89/1000+X28*'Plan Energi 2008'!$F$89/1000)","v":2.1385999999999998}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-360,0,0,0,{"$f":"'Plan Energi 2008'!H79*-1","v":-0.9},0,{"$f":"'Plan Energi 2008'!G79*-1","v":-359.1},0,0,0,0,0,0,0,0,0,0,-360,"Fly","ATF","AT",null,118.8,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!AQ79","v":118.8},0,241.2,{"$f":"-(C29*'Plan Energi 2008'!$I$89/1000+D29*'Plan Energi 2008'!$C$89/1000+E29*'Plan Energi 2008'!$W$89/1000+X29*'Plan Energi 2008'!$F$89/1000)","v":26.64}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-73.3,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!F80*-1","v":-62.8},{"$f":"'Plan Energi 2008'!D80*-1","v":-10.5},0,0,0,0,0,0,0,0,-73.3,"Færge","ATFÆRGE","AT",null,24.189,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!AQ80","v":24.189},0,49.110999999999997,{"$f":"-(C30*'Plan Energi 2008'!$I$89/1000+D30*'Plan Energi 2008'!$C$89/1000+E30*'Plan Energi 2008'!$W$89/1000+X30*'Plan Energi 2008'!$F$89/1000)","v":5.4241999999999999}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.516360000000006,0,{"$f":"'Plan Energi 2008'!B16*'Plan Energi 2008'!AQ16/SUM('Plan Energi 2008'!AI16:AQ16)*-1","v":-5.120000000000001},0,0,0,0,{"$f":"'Plan Energi 2008'!F77*-1","v":-36.396360000000001},0,0,0,0,0,0,0,0,0,-41.516360000000006,"Non-Road (landbrug)","ATNONR","AT",null,12.012,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!AP77","v":12.012},0,29.504360000000005,{"$f":"-(C31*'Plan Energi 2008'!$I$89/1000+D31*'Plan Energi 2008'!$C$89/1000+E31*'Plan Energi 2008'!$W$89/1000+X31*'Plan Energi 2008'!$F$89/1000)","v":3.0722106400000002}]
[null,null,{"$f":"SUM('Plan Energi 2008'!I17:I22)*-1","v":-0.83899999999999997},{"$f":"SUM('Plan Energi 2008'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!W17:W22)*-1","v":0},-245,{"$f":"SUM('Plan Energi 2008'!Q17:Q22)*-1","v":-32},{"$f":"SUM('Plan Energi 2008'!R17:R22)*-1","v":-171},0,{"$f":"SUM('Plan Energi 2008'!S17:S22)*-1","v":-42},0,{"$f":"SUM('Plan Energi 2008'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2008'!T17:V22)*-1","v":0},-3.024,{"$f":"SUM('Plan Energi 2008'!L17:L22)*-1","v":-2.6},{"$f":"SUM('Plan Energi 2008'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2008'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2008'!N14+SUM('Plan Energi 2008'!N17:N22))*-1","v":-0.42400000000000004},{"$f":"SUM('Plan Energi 2008'!P17:P22)*-1","v":0},-148.12,0,{"$f":"'Plan Energi 2008'!B16*'Plan Energi 2008'!AI16/SUM('Plan Energi 2008'!AI16:AQ16)*-1","v":-5.120000000000001},0,{"$f":"SUM('Plan Energi 2008'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2008'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!D17:E22)*-1","v":-143},0,0,0,{"$f":"('Plan Energi 2008'!AE14+'Plan Energi 2008'!AI8*'Plan Energi 2008'!AE8/'Plan Energi 2008'!AH8+'Plan Energi 2008'!AI9*'Plan Energi 2008'!AE9/'Plan Energi 2008'!AH9+'Plan Energi 2008'!AI10*'Plan Energi 2008'!AE10/'Plan Energi 2008'!AH10+'Plan Energi 2008'!AI11*'Plan Energi 2008'!AE11/'Plan Energi 2008'!AH11+'Plan Energi 2008'!AI12*'Plan Energi 2008'!AE12/'Plan Energi 2008'!AH12+'Plan Energi 2008'!AI13*'Plan Energi 2008'!AE13/'Plan Energi 2008'!AH13)*-1","v":-312.45779243073787},{"$f":"('Plan Energi 2008'!AI39+'Plan Energi 2008'!AI43+'Plan Energi 2008'!AI52+'Plan Energi 2008'!AI55+'Plan Energi 2008'!AI62+'Plan Energi 2008'!AI71)*-1","v":-1077.1040782317311},0,0,0,-1786.5448706624691,"Husholdninger","AH","A",null,1630.3057208895216,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!AI81","v":1630.3057208895216},0,156.23914977294748,{"$f":"-(C32*'Plan Energi 2008'!$I$89/1000+D32*'Plan Energi 2008'!$C$89/1000+E32*'Plan Energi 2008'!$W$89/1000+X32*'Plan Energi 2008'!$F$89/1000)","v":11.008510030000002}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2008'!AJ8*'Plan Energi 2008'!AE8/'Plan Energi 2008'!AH8+'Plan Energi 2008'!AJ9*'Plan Energi 2008'!AE9/'Plan Energi 2008'!AH9+'Plan Energi 2008'!AJ10*'Plan Energi 2008'!AE10/'Plan Energi 2008'!AH10+'Plan Energi 2008'!AJ11*'Plan Energi 2008'!AE11/'Plan Energi 2008'!AH11+'Plan Energi 2008'!AJ12*'Plan Energi 2008'!AE12/'Plan Energi 2008'!AH12+'Plan Energi 2008'!AJ13*'Plan Energi 2008'!AE13/'Plan Energi 2008'!AH13)*-1","v":-189.06262200000003},{"$f":"('Plan Energi 2008'!AJ39+'Plan Energi 2008'!AJ43+'Plan Energi 2008'!AJ52+'Plan Energi 2008'!AJ55+'Plan Energi 2008'!AJ62+'Plan Energi 2008'!AJ71)*-1","v":-157.74910122134017},0,0,0,-346.81172322134023,"Offentlig ","AO","A",null,301.77856223834016,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!AJ81","v":301.77856223834016},0,45.033160983000073,{"$f":"-(C33*'Plan Energi 2008'!$I$89/1000+D33*'Plan Energi 2008'!$C$89/1000+E33*'Plan Energi 2008'!$W$89/1000+X33*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM('Plan Energi 2008'!AK8:AP8)*'Plan Energi 2008'!AE8/'Plan Energi 2008'!AH8+SUM('Plan Energi 2008'!AK9:AP9)*'Plan Energi 2008'!AE9/'Plan Energi 2008'!AH9+SUM('Plan Energi 2008'!AK10:AP10)*'Plan Energi 2008'!AE10/'Plan Energi 2008'!AH10+SUM('Plan Energi 2008'!AK11:AP11)*'Plan Energi 2008'!AE11/'Plan Energi 2008'!AH11)*-1","v":-81.151261415999997},{"$f":"(SUM('Plan Energi 2008'!AK39:AP39)+SUM('Plan Energi 2008'!AK43:AP43)+SUM('Plan Energi 2008'!AK52:AP52)+SUM('Plan Energi 2008'!AK55:AP55)+SUM('Plan Energi 2008'!AK62:AP62)+SUM('Plan Energi 2008'!AK71:AP71))*-1","v":-461.37371540004858},0,0,0,-542.52497681604859,"Erhverv","AE","A",null,501.99908671764842,1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2008'!AK11+'Plan Energi 2008'!AL11+'Plan Energi 2008'!AM11+'Plan Energi 2008'!AN11+'Plan Energi 2008'!AO11+'Plan Energi 2008'!AP11+SUM('Plan Energi 2008'!AK39:AP71)-SUM('Plan Energi 2008'!AK69:AP69)","v":501.99908671764842},0,40.525890098400168,{"$f":"-(C34*'Plan Energi 2008'!$I$89/1000+D34*'Plan Energi 2008'!$C$89/1000+E34*'Plan Energi 2008'!$W$89/1000+X34*'Plan Energi 2008'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2008'!I23:I25)*-1","v":-4478.7719999999999},{"$f":"SUM('Plan Energi 2008'!C23:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!W23:W25)*-1","v":0},-3.7,{"$f":"SUM('Plan Energi 2008'!Q23:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!R23:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2008'!S23:S25)*-1","v":-3.7},0,{"$f":"SUM('Plan Energi 2008'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2008'!T23:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2008'!L23:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2008'!M23:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!N23:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!P23:P25)*-1","v":0},-991.36,0,{"$f":"'Plan Energi 2008'!B16*'Plan Energi 2008'!AN16/SUM('Plan Energi 2008'!AI16:AQ16)*-1","v":-15.36},0,{"$f":"SUM('Plan Energi 2008'!H23:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2008'!G23:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!F23:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2008'!D23:E25)*-1","v":-976},0,0,0,{"$f":"(SUM('Plan Energi 2008'!AK12:AP12)*'Plan Energi 2008'!AE12/'Plan Energi 2008'!AH12+SUM('Plan Energi 2008'!AK13:AP13)*'Plan Energi 2008'!AE13/'Plan Energi 2008'!AH13+SUM('Plan Energi 2008'!AK69:AP69)*'Plan Energi 2008'!D2/100)*-1","v":-749.49283058399999},{"$f":"SUM('Plan Energi 2008'!AK70:AP70)*-1","v":0},0,0,0,-6223.3248305839998,"Energi proces","AP","A",null,5650.6778396375994,0.9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2008'!AK12:AP13)+'Plan Energi 2008'!AN23+'Plan Energi 2008'!AN24+'Plan Energi 2008'!AN25+'Plan Energi 2008'!AN69","v":5650.6778396375994},0,572.64699094640036,{"$f":"-(C35*'Plan Energi 2008'!$I$89/1000+D35*'Plan Energi 2008'!$C$89/1000+E35*'Plan Energi 2008'!$W$89/1000+X35*'Plan Energi 2008'!$F$89/1000)","v":327.62052643999999}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2008'!I81","v":0},{"$f":"D6+'Plan Energi 2008'!C81","v":0},{"$f":"E6+'Plan Energi 2008'!W81","v":0},null,{"$f":"G6+'Plan Energi 2008'!Q81","v":0},{"$f":"H6+'Plan Energi 2008'!R81","v":0},null,{"$f":"J6+'Plan Energi 2008'!S81","v":0},null,{"$f":"L6+'Plan Energi 2008'!O81","v":0},null,{"$f":"N6+'Plan Energi 2008'!T81+'Plan Energi 2008'!U81+'Plan Energi 2008'!V81","v":-1.4210854715202004E-14},null,{"$f":"P8+P20+'Plan Energi 2008'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2008'!J81","v":1.9500000000001201},null,null,null,{"$f":"U20+U8+'Plan Energi 2008'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2008'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2008'!P81","v":3.6400000000000876E-3},null,null,{"$f":"Z18+Z8+'Plan Energi 2008'!B81","v":1.0079999999998535E-2},null,{"$f":"AB18+AB8+'Plan Energi 2008'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2008'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2008'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2008'!D81+'Plan Energi 2008'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2008'!A15","v":673.8794471594274},{"$f":"AK18-('Plan Energi 2008'!AF32+'Plan Energi 2008'!AF39+'Plan Energi 2008'!AF43+'Plan Energi 2008'!AF52+'Plan Energi 2008'!AF55+'Plan Energi 2008'!AF62+'Plan Energi 2008'!AF71)","v":0}]
[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":"CD9-'Plan Energi 2008'!A15","v":0}]

{"sheet":"Plan Energi 2008","index":3,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20]]}
["Antal indbyggere:",null,null,49463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,92.7,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2008"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A8:W8)","v":0},"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-47.456562143206909},{"$f":"AH8/AA8%","v":43.992233106752806},null,null,{"$f":"SUM(AI8:AQ8)","v":19.356582566971234},19.356582566971234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-5.8485970607026161,{"$f":"AH9/AB9%","v":5.4216494752713258},null,null,4.8794845277441929,4.8794845277441929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-24.81476181469537,{"$f":"AH10/AB10%","v":23.003284202222609},null,null,23.003284202222609,23.003284202222609]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-190.0651590752457,{"$f":"AH11/AA11%","v":176.19040246275279},null,null,88.095201231376393,21.996116553376403,25.523453970000002,13.265788500000001,13.047443100000001,0.39755437199999993,12.302786196,0.10759985999999999,1.4544586800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-156.82120194157892,{"$f":"AH12/AA12%","v":145.37325419984367},null,null,218.05988129976549,77.908825727765461,0,44.573049360000006,43.839408816000009,1.5902174880000002,49.211144784000005,6.4559915999999995E-2,0.87267520799999987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elmotorer m.m.",null,85,null,null,-822.01248822426612,{"$f":"AH13/AA13%","v":762.00557658389471},null,null,647.7047400963105,122.31259907971048,117.313356951,42.397460045999999,41.699628147599995,9.6870748643999995,299.77789030919996,0.99996136559999993,13.516769332799997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":0.42400000000000004},null,null,null,null,null,null,null,null,null,0.42400000000000004,"Varmepumper, individuel",null,null,300,null,-0.22869471413160733,0.21199999999999999,null,null,0.63600000000000001,0.63600000000000001]
[{"$f":"Z15%*AD15","v":673.8794471594274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673.8794471594274,"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":673.8794471594274},null,null,null,{"$f":"SUM(AI15:AQ15)","v":0}]
[null,25.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.6,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,9.7280000000000015,{"$f":"X16*AB16/100*0.2","v":1.9456000000000004},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":5.8368000000000011},null,null,{"$f":"X16*AB16/100*0.2","v":1.9456000000000004}]
[null,null,null,null,143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,114.4,{"$f":"X17*AB17/100","v":114.4}]
[null,null,null,null,null,null,null,null,0.83899999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83899999999999997,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.71314999999999995,0.71314999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,42,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,31.5,31.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,null,null,null,null,null,171,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,111.15,111.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,32,"Halmfyr, individuel",null,null,65,null,null,null,null,null,20.8,20.8]
[null,null,null,null,null,null,null,null,null,null,null,2.6,null,null,null,null,null,null,null,null,null,null,null,2.6,"Solvarmeanlæg",null,null,100,null,null,null,null,null,2.6,2.6]
[null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,25.2,null,null,null,null,null,{"$f":"X23*AA23/100","v":25.2}]
[null,null,null,null,null,null,null,null,295.99200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295.99200000000002,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,266.39280000000002,null,null,null,null,null,{"$f":"X24*AA24/100","v":266.39280000000002}]
[null,null,null,948,null,null,null,null,4182.78,null,null,null,null,null,null,null,null,null,3.7,null,null,null,null,5134.4799999999996,"Industrikedel, erhverv",null,90,null,null,null,null,null,null,4621.0319999999992,null,null,null,null,null,{"$f":"X25*AA25/100","v":4621.0319999999992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,16.11,null,null,null,null,null,null,null,null,null,null,null,null,null,16.11,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":16.11},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,{"$f":"Z29*X29/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, opgradering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, dampturbine",null,null,null,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,0,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,0,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AG48/$D$2%","v":0},null,{"$f":"X48*AB48/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AG49/$D$2%","v":0},null,{"$f":"X49*AB49/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.188904,null,3.188904,"Lokale KV-værker, motor",26,37.4,null,null,{"$f":"X53*Z53/100","v":0.82911503999999991},null,{"$f":"X53*AB53/100","v":0},null,{"$f":"SUM(AI53:AQ53)","v":1.1926500959999999},null,{"$f":"X53*AA53/100","v":1.1926500959999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,{"$f":"SUM(AI54:AQ54)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF53:AF54)","v":0},null,{"$f":"SUM(AI55:AQ55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AG57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,null,null,{"$f":"X58*AB58/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, sol",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,1.008E-2,null,null,101.94239999999999,null,null,null,2915.0990400000001,null,null,null,null,null,null,null,null,1.5792000000000002,2.9568000000000003,null,241.49664000000001,10.0464,197.58815999999999,3470.7187199999998,"Import fjernvarme",21.5,null,51.8,null,{"$f":"X61*Z61%","v":746.20452479999994},null,{"$f":"X61*AB61%","v":1797.8322969599999},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF56:AF61)","v":-1797.8322969599999},{"$f":"-AF62*AC62/100","v":1387.9265332531199},1387.9265332531199,{"$f":"AG62*63.5%","v":881.33334861573121},{"$f":"AG62*9.3%","v":129.07716759254018},{"$f":"AG62*12.9%","v":179.04252278965248},{"$f":"AG62*7.1%","v":98.542783860971511},{"$f":"AG62*0%","v":0},{"$f":"AG62*5.2%","v":72.172179729162238},{"$f":"AG62*2%","v":27.758530665062398}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",null,null,null,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,0.1201464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1201464,"Industrielle KV-værker, forbrændingsmotor",39.6,41.4,null,null,4.75779744E-2,null,{"$f":"X64*AB64/100","v":0},null,4.9740609599999999E-2,null,null,null,null,null,{"$f":"X64*AA64/100","v":4.9740609599999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,{"$f":"X65*AB65/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrielle KV-værker, kedel",null,null,null,null,0,null,{"$f":"X66*AB66/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,{"$f":"X67*AB67/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,{"$f":"(16.55+1172)*0.336","v":399.3528},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,{"$f":"-AE69","v":-189.82320000000001},{"$f":"564.95*0.336","v":189.82320000000001},null,null,189.82320000000001,null,null,null,null,null,{"$f":"AE69","v":189.82320000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF63:AF70)","v":-399.3528},{"$f":"-AF71*AC71/100","v":308.30036159999997},308.30036159999997,{"$f":"AG71*63.5%","v":195.77072961599998},{"$f":"AG71*9.3%","v":28.671933628800002},{"$f":"AG71*12.9%","v":39.770746646399999},{"$f":"AG71*7.1%","v":21.889325673599995},{"$f":"AG71*0%","v":0},{"$f":"AG71*5.2%","v":16.031618803200001},{"$f":"AG71*2%","v":6.1660072319999992}]
[null,null,null,null,null,null,null,643.52307600000006,null,null,null,null,null,null,null,1.8069240000000002,null,null,null,null,null,null,null,{"$f":"SUM(A72:W72)","v":645.33000000000004},"Benzinbiler",null,20,null,null,null,null,null,null,129.066,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":129.066}]
[null,null,null,null,null,297.29026799999997,null,null,null,null,null,null,null,null,null,2.9732000000000001E-2,null,null,null,null,null,null,null,{"$f":"SUM(A73:W73)","v":297.32},"Dieselbiler",null,25,null,null,null,null,null,null,74.33,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":74.33}]
[null,null,null,null,null,{"$f":"174.13*(1-0.01%)","v":174.11258699999999},null,null,null,null,null,null,null,null,null,{"$f":"174.13*(0.01%)","v":1.7413000000000001E-2},null,null,null,null,null,null,null,{"$f":"SUM(A74:W74)","v":174.13},"Varebiler",null,25,null,null,null,null,null,null,43.532499999999999,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":43.532499999999999}]
[null,null,null,null,null,{"$f":"16.06*(1-0.01%)","v":16.058394},null,null,null,null,null,null,null,null,null,{"$f":"16.06*(0.01%)","v":1.606E-3},null,null,null,null,null,null,null,{"$f":"SUM(A75:W75)","v":16.059999999999999},"Busser",null,33,null,null,null,null,null,null,5.2997999999999994,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":5.2997999999999994}]
[null,null,null,null,null,362.10378600000001,null,null,null,null,null,null,null,null,null,3.6214000000000003E-2,null,null,null,null,null,null,null,362.14,"Lastbiler m.m.",null,33,null,null,null,null,null,null,119.50619999999999,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":119.50619999999999}]
[null,null,null,null,null,36.396360000000001,null,null,null,null,null,null,null,null,null,3.64E-3,null,null,null,null,null,null,null,36.4,"Traktorer",null,33,null,null,null,null,null,null,12.012,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":12.012}]
[null,null,null,null,null,28.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.9,"Tog",null,33,null,null,{"$f":"-AE78/$D$2%","v":0},null,null,null,9.536999999999999,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":9.536999999999999}]
[null,null,null,null,null,null,359.1,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,"Fly",null,33,null,null,null,null,null,null,118.8,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":118.8}]
[null,null,null,10.5,null,62.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.3,"Skibe",null,33,null,null,null,null,null,null,24.189,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":24.189}]
[{"$f":"SUM(A8:A80)","v":673.8794471594274},25.61008,0,958.5,272.94240000000002,977.66139499999986,359.1,644.42307600000004,7394.8301863999995,16.11,0,2.6,0,0.42400000000000004,0,1.8955290000000002,32,172.57920000000001,48.656800000000004,0,241.49664000000001,13.235303999999999,197.58815999999999,{"$f":"SUM(X8:X80)","v":12033.532217559423},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":2.2737367544323206E-13},1346.021600030738,0,1696.22689485312,8628.8161094831103,1630.3057208895216,301.77856223834016,319.04956734205246,219.0185895981715,11.6748467244,5557.8301604311609,35.096659038662395,27.855903220799998,526.20609999999999]
[{"$f":"A81*A89/1000","v":145.55796058643634},{"$f":"B81*B89/1000","v":1.6646551999999999},0,74.763000000000005,20.1977376,72.346943229999994,25.8552,47.042884548000004,419.80450968192798,0,0,0,0,0,0,0,0,0,0,0,0,0,15.585754060799998,{"$f":"SUM(A82:W82)","v":822.81864490716441},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":16.635033154219606},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":4.6996340619334065},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,"","","","","",0,0.27817431452118535,4.6309941978697964,39.343021518099803,"","","","","",{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":10.151699503715705},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[12]
["  Elimport   (heraf VE-andel:"]
[216,65,95,78,74,74,72,73,56.77,null,null,null,null,null,null,null,null,null,null,null,null,null,78.88,"CO2-emission (tons/TJ)"]

{"sheet":"e2g-format 2009","index":4,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":7865.81826},null,null,{"$f":"-C6","v":7173.45226},0,187.91190000000003,504.45410000000004,33,173.917,0,48.934000000000005,0,0,0,248.60310000000004,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-7173.45226},{"$f":"-AX6","v":0},-187.91190000000003,-504.45410000000004,-33,-173.917,0,-48.934000000000005,0,0,0,-248.60310000000004,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-7865.81826,"Transport af brændsler","TRAP",null,null,7865.81826,null,null,{"$f":"-1*(C8+C20)","v":7173.45226},0,187.91190000000003,504.45410000000004,33,173.917,0,48.934000000000005,0,0,0,248.60310000000004,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,14.159999999999879,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":14.159999999999879},{"$f":"P8*-1","v":0},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-2402.5722599999999},0,-187.91190000000003,-256.75410000000005,0,-4.9170000000000007,0,-3.2340000000000004,0,0,0,-248.60310000000004,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-345.51,0,0,0,0,0,0,0,-345.51,0,0,0,0,0,-406.74150000000003,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-3613.6497600000002,"Indgang el, varme og olieprodukter","TS",null,null,6582.9524699095691,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,2907.9123840000002,0,0,0,657.85507999999993,0,318.2,959.25730400000009,0,0,0,0,1466.3105189095681,2208.7295670000003,0,0,0,684.82626354000013,333.31433587580932]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3654.2089734495685,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":2907.9123840000002},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":657.85507999999993},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":318.2},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":959.25730400000009},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":746.29658944956827},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2009'!A89/1000","v":156.72228378440934}]
[null,null,{"$f":"('Plan Energi 2009'!I32+'Plan Energi 2009'!I33+'Plan Energi 2009'!I34+'Plan Energi 2009'!I35+'Plan Energi 2009'!I40+'Plan Energi 2009'!I42+'Plan Energi 2009'!I44+'Plan Energi 2009'!I45+'Plan Energi 2009'!I46+'Plan Energi 2009'!I51+'Plan Energi 2009'!I53+'Plan Energi 2009'!I61+'Plan Energi 2009'!I63+'Plan Energi 2009'!I64+'Plan Energi 2009'!I65+'Plan Energi 2009'!I67)*-1","v":-2402.5722599999999},{"$f":"('Plan Energi 2009'!C32+'Plan Energi 2009'!C33+'Plan Energi 2009'!C34+'Plan Energi 2009'!C35+'Plan Energi 2009'!C40+'Plan Energi 2009'!C42+'Plan Energi 2009'!C44+'Plan Energi 2009'!C45+'Plan Energi 2009'!C46+'Plan Energi 2009'!C51+'Plan Energi 2009'!C53+'Plan Energi 2009'!C61+'Plan Energi 2009'!C63+'Plan Energi 2009'!C64+'Plan Energi 2009'!C65+'Plan Energi 2009'!C67)*-1","v":0},{"$f":"('Plan Energi 2009'!W32+'Plan Energi 2009'!W33+'Plan Energi 2009'!W34+'Plan Energi 2009'!W35+'Plan Energi 2009'!W40+'Plan Energi 2009'!W42+'Plan Energi 2009'!W44+'Plan Energi 2009'!W45+'Plan Energi 2009'!W46+'Plan Energi 2009'!W51+'Plan Energi 2009'!W53+'Plan Energi 2009'!W61+'Plan Energi 2009'!W63+'Plan Energi 2009'!W64+'Plan Energi 2009'!W65+'Plan Energi 2009'!W67)*-1","v":-187.91190000000003},-256.75410000000005,{"$f":"('Plan Energi 2009'!Q32+'Plan Energi 2009'!Q33+'Plan Energi 2009'!Q34+'Plan Energi 2009'!Q35+'Plan Energi 2009'!Q40+'Plan Energi 2009'!Q42+'Plan Energi 2009'!Q44+'Plan Energi 2009'!Q45+'Plan Energi 2009'!Q46+'Plan Energi 2009'!Q51+'Plan Energi 2009'!Q53+'Plan Energi 2009'!Q61+'Plan Energi 2009'!Q63+'Plan Energi 2009'!Q64+'Plan Energi 2009'!Q65+'Plan Energi 2009'!Q67)*-1","v":0},{"$f":"('Plan Energi 2009'!R32+'Plan Energi 2009'!R33+'Plan Energi 2009'!R34+'Plan Energi 2009'!R35+'Plan Energi 2009'!R40+'Plan Energi 2009'!R42+'Plan Energi 2009'!R44+'Plan Energi 2009'!R45+'Plan Energi 2009'!R46+'Plan Energi 2009'!R51+'Plan Energi 2009'!R53+'Plan Energi 2009'!R61+'Plan Energi 2009'!R63+'Plan Energi 2009'!R64+'Plan Energi 2009'!R65+'Plan Energi 2009'!R67)*-1","v":-4.9170000000000007},null,{"$f":"('Plan Energi 2009'!S32+'Plan Energi 2009'!S33+'Plan Energi 2009'!S34+'Plan Energi 2009'!S35+'Plan Energi 2009'!S40+'Plan Energi 2009'!S42+'Plan Energi 2009'!S44+'Plan Energi 2009'!S45+'Plan Energi 2009'!S46+'Plan Energi 2009'!S51+'Plan Energi 2009'!S53+'Plan Energi 2009'!S61+'Plan Energi 2009'!S63+'Plan Energi 2009'!S64+'Plan Energi 2009'!S65+'Plan Energi 2009'!S67)*-1","v":-3.2340000000000004},null,{"$f":"('Plan Energi 2009'!O32+'Plan Energi 2009'!O33+'Plan Energi 2009'!O34+'Plan Energi 2009'!O35+'Plan Energi 2009'!O40+'Plan Energi 2009'!O42+'Plan Energi 2009'!O44+'Plan Energi 2009'!O45+'Plan Energi 2009'!O46+'Plan Energi 2009'!O51+'Plan Energi 2009'!O53+'Plan Energi 2009'!O61+'Plan Energi 2009'!O63+'Plan Energi 2009'!O64+'Plan Energi 2009'!O65+'Plan Energi 2009'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2009'!T32+'Plan Energi 2009'!T33+'Plan Energi 2009'!T34+'Plan Energi 2009'!T35+'Plan Energi 2009'!T40+'Plan Energi 2009'!T42+'Plan Energi 2009'!T44+'Plan Energi 2009'!T45+'Plan Energi 2009'!T46+'Plan Energi 2009'!T51+'Plan Energi 2009'!T53+'Plan Energi 2009'!T61+'Plan Energi 2009'!T63+'Plan Energi 2009'!T64+'Plan Energi 2009'!T65+'Plan Energi 2009'!T67+'Plan Energi 2009'!U32+'Plan Energi 2009'!U33+'Plan Energi 2009'!U34+'Plan Energi 2009'!U35+'Plan Energi 2009'!U40+'Plan Energi 2009'!U42+'Plan Energi 2009'!U44+'Plan Energi 2009'!U45+'Plan Energi 2009'!U46+'Plan Energi 2009'!U51+'Plan Energi 2009'!U53+'Plan Energi 2009'!U61+'Plan Energi 2009'!U63+'Plan Energi 2009'!U64+'Plan Energi 2009'!U65+'Plan Energi 2009'!U67+'Plan Energi 2009'!V32+'Plan Energi 2009'!V33+'Plan Energi 2009'!V34+'Plan Energi 2009'!V35+'Plan Energi 2009'!V40+'Plan Energi 2009'!V42+'Plan Energi 2009'!V44+'Plan Energi 2009'!V45+'Plan Energi 2009'!V46+'Plan Energi 2009'!V51+'Plan Energi 2009'!V53+'Plan Energi 2009'!V61+'Plan Energi 2009'!V63+'Plan Energi 2009'!V64+'Plan Energi 2009'!V65+'Plan Energi 2009'!V67)*-1","v":-248.60310000000004},0,null,0,null,null,null,null,null,null,-345.51,null,null,null,null,null,null,{"$f":"('Plan Energi 2009'!F32+'Plan Energi 2009'!F33+'Plan Energi 2009'!F34+'Plan Energi 2009'!F35+'Plan Energi 2009'!F40+'Plan Energi 2009'!F42+'Plan Energi 2009'!F44+'Plan Energi 2009'!F45+'Plan Energi 2009'!F46+'Plan Energi 2009'!F51+'Plan Energi 2009'!F53+'Plan Energi 2009'!F61+'Plan Energi 2009'!F63+'Plan Energi 2009'!F64+'Plan Energi 2009'!F65+'Plan Energi 2009'!F67)*-1","v":0},{"$f":"('Plan Energi 2009'!D32+'Plan Energi 2009'!D33+'Plan Energi 2009'!D34+'Plan Energi 2009'!D35+'Plan Energi 2009'!D40+'Plan Energi 2009'!D42+'Plan Energi 2009'!D44+'Plan Energi 2009'!D45+'Plan Energi 2009'!D46+'Plan Energi 2009'!D51+'Plan Energi 2009'!D53+'Plan Energi 2009'!D61+'Plan Energi 2009'!D63+'Plan Energi 2009'!D64+'Plan Energi 2009'!D65+'Plan Energi 2009'!D67+'Plan Energi 2009'!E32+'Plan Energi 2009'!E33+'Plan Energi 2009'!E34+'Plan Energi 2009'!E35+'Plan Energi 2009'!E40+'Plan Energi 2009'!E42+'Plan Energi 2009'!E44+'Plan Energi 2009'!E45+'Plan Energi 2009'!E46+'Plan Energi 2009'!E51+'Plan Energi 2009'!E53+'Plan Energi 2009'!E61+'Plan Energi 2009'!E63+'Plan Energi 2009'!E64+'Plan Energi 2009'!E65+'Plan Energi 2009'!E67)*-1","v":-345.51},null,null,null,null,null,null,null,0,-3192.7482600000003,"El og varmeproduktion","ELOGVARME","TS",null,2507.9219964600002,{"$f":"AT10/AO10*-1","v":0.78550571239211953},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!AD32+'Plan Energi 2009'!AD33+'Plan Energi 2009'!AD34+'Plan Energi 2009'!AD35+'Plan Energi 2009'!AD40+'Plan Energi 2009'!AD41+'Plan Energi 2009'!AD42+'Plan Energi 2009'!AD44+'Plan Energi 2009'!AD45+'Plan Energi 2009'!AD46+'Plan Energi 2009'!AD51+'Plan Energi 2009'!AD53+'Plan Energi 2009'!AD54+'Plan Energi 2009'!AD47+'Plan Energi 2009'!AD61+'Plan Energi 2009'!AD63+'Plan Energi 2009'!AD64+'Plan Energi 2009'!AD65+'Plan Energi 2009'!AD66+'Plan Energi 2009'!AD67+'Plan Energi 2009'!AD68","v":705.93392946000006},{"$f":"'Plan Energi 2009'!AF32+'Plan Energi 2009'!AF33+'Plan Energi 2009'!AF34+'Plan Energi 2009'!AF35+'Plan Energi 2009'!AF40+'Plan Energi 2009'!AF42+'Plan Energi 2009'!AF44+'Plan Energi 2009'!AF45+'Plan Energi 2009'!AF46+'Plan Energi 2009'!AF51+'Plan Energi 2009'!AF53+'Plan Energi 2009'!AF61+'Plan Energi 2009'!AF63+'Plan Energi 2009'!AF64+'Plan Energi 2009'!AF65+'Plan Energi 2009'!AF67","v":1801.9880670000002},null,null,null,{"$f":"(AT10+AO10)*-1","v":684.82626354000013},{"$f":"-(C10*'Plan Energi 2009'!$I$89/1000+D10*'Plan Energi 2009'!$C$89/1000+E10*'Plan Energi 2009'!$W$89/1000+X10*'Plan Energi 2009'!$F$89/1000)","v":176.59205209139998}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,14.08,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2009'!J27+'Plan Energi 2009'!J28)","v":14.08},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2009'!$I$89/1000+D12*'Plan Energi 2009'!$C$89/1000+E12*'Plan Energi 2009'!$W$89/1000+X12*'Plan Energi 2009'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2009'!$I$89/1000+D13*'Plan Energi 2009'!$C$89/1000+E13*'Plan Energi 2009'!$W$89/1000+X13*'Plan Energi 2009'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"CD14*-1","v":0},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Solceller","SOLSTR","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!L26","v":0},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2009'!$I$89/1000+D14*'Plan Energi 2009'!$C$89/1000+E14*'Plan Energi 2009'!$W$89/1000+X14*'Plan Energi 2009'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2009'!I36+'Plan Energi 2009'!I41+'Plan Energi 2009'!I47+'Plan Energi 2009'!I54+'Plan Energi 2009'!I56+'Plan Energi 2009'!I66)*-1","v":0},{"$f":"('Plan Energi 2009'!C36+'Plan Energi 2009'!C41+'Plan Energi 2009'!C47+'Plan Energi 2009'!C54+'Plan Energi 2009'!C56+'Plan Energi 2009'!C66)*-1","v":0},{"$f":"('Plan Energi 2009'!W36+'Plan Energi 2009'!W41+'Plan Energi 2009'!W47+'Plan Energi 2009'!W54+'Plan Energi 2009'!W56+'Plan Energi 2009'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2009'!Q36+'Plan Energi 2009'!Q41+'Plan Energi 2009'!Q47+'Plan Energi 2009'!Q54+'Plan Energi 2009'!Q56+'Plan Energi 2009'!Q66)*-1","v":0},{"$f":"('Plan Energi 2009'!R36+'Plan Energi 2009'!R41+'Plan Energi 2009'!R47+'Plan Energi 2009'!R54+'Plan Energi 2009'!R56+'Plan Energi 2009'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2009'!S36+'Plan Energi 2009'!S41+'Plan Energi 2009'!S47+'Plan Energi 2009'!S54+'Plan Energi 2009'!S56+'Plan Energi 2009'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2009'!O36+'Plan Energi 2009'!O41+'Plan Energi 2009'!O47+'Plan Energi 2009'!O54+'Plan Energi 2009'!O56+'Plan Energi 2009'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2009'!T36+'Plan Energi 2009'!T41+'Plan Energi 2009'!T47+'Plan Energi 2009'!T54+'Plan Energi 2009'!T56+'Plan Energi 2009'!T66+'Plan Energi 2009'!U36+'Plan Energi 2009'!U41+'Plan Energi 2009'!U47+'Plan Energi 2009'!U54+'Plan Energi 2009'!U56+'Plan Energi 2009'!U66+'Plan Energi 2009'!V36+'Plan Energi 2009'!V41+'Plan Energi 2009'!V47+'Plan Energi 2009'!V54+'Plan Energi 2009'!V56+'Plan Energi 2009'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2009'!F36+'Plan Energi 2009'!F41+'Plan Energi 2009'!F47+'Plan Energi 2009'!F54+'Plan Energi 2009'!F56+'Plan Energi 2009'!F66)*-1","v":0},{"$f":"('Plan Energi 2009'!D36+'Plan Energi 2009'!D41+'Plan Energi 2009'!D47+'Plan Energi 2009'!D54+'Plan Energi 2009'!D56+'Plan Energi 2009'!D66+'Plan Energi 2009'!E36+'Plan Energi 2009'!E41+'Plan Energi 2009'!E47+'Plan Energi 2009'!E54+'Plan Energi 2009'!E56+'Plan Energi 2009'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!AF36+'Plan Energi 2009'!AF41+'Plan Energi 2009'!AF47+'Plan Energi 2009'!AF54+'Plan Energi 2009'!AF56+'Plan Energi 2009'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2009'!$I$89/1000+D15*'Plan Energi 2009'!$C$89/1000+E15*'Plan Energi 2009'!$W$89/1000+X15*'Plan Energi 2009'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2009'!L37+'Plan Energi 2009'!L38+'Plan Energi 2009'!L48+'Plan Energi 2009'!L49+'Plan Energi 2009'!L50+'Plan Energi 2009'!L57+'Plan Energi 2009'!L58+'Plan Energi 2009'!L59+'Plan Energi 2009'!L60+'Plan Energi 2009'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2009'!M37+'Plan Energi 2009'!M38+'Plan Energi 2009'!M48+'Plan Energi 2009'!M49+'Plan Energi 2009'!M50+'Plan Energi 2009'!M57+'Plan Energi 2009'!M58+'Plan Energi 2009'!M59+'Plan Energi 2009'!M60+'Plan Energi 2009'!M68)*-1","v":0},{"$f":"('Plan Energi 2009'!N37+'Plan Energi 2009'!N38+'Plan Energi 2009'!N48+'Plan Energi 2009'!N49+'Plan Energi 2009'!N50+'Plan Energi 2009'!N57+'Plan Energi 2009'!N58+'Plan Energi 2009'!N59+'Plan Energi 2009'!N60+'Plan Energi 2009'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2009'!AD37+'Plan Energi 2009'!AD38+'Plan Energi 2009'!AD48+'Plan Energi 2009'!AD49+'Plan Energi 2009'!AD50+'Plan Energi 2009'!AD57+'Plan Energi 2009'!AD58+'Plan Energi 2009'!AD59+'Plan Energi 2009'!AD60+'Plan Energi 2009'!AD68)","v":0},null,{"$f":"'Plan Energi 2009'!AF68*-1","v":-406.74150000000003},null,0,-406.74150000000003,"Anden varmeproduktion","ANDENV","TS",null,406.74150000000003,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!AF37+'Plan Energi 2009'!AF38+'Plan Energi 2009'!AF48+'Plan Energi 2009'!AF49+'Plan Energi 2009'!AF50+'Plan Energi 2009'!AF57+'Plan Energi 2009'!AF58+'Plan Energi 2009'!AF59+'Plan Energi 2009'!AF60+'Plan Energi 2009'!AF68","v":406.74150000000003},null,null,null,0,{"$f":"-(C16*'Plan Energi 2009'!$I$89/1000+D16*'Plan Energi 2009'!$C$89/1000+E16*'Plan Energi 2009'!$W$89/1000+X16*'Plan Energi 2009'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2009'!$I$89/1000+D17*'Plan Energi 2009'!$C$89/1000+E17*'Plan Energi 2009'!$W$89/1000+X17*'Plan Energi 2009'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-2907.9123840000002,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-22.2},0,-657.85507999999993,0,-318.2,-959.25730400000009,-950.4,0,0,0,{"$f":"CD18*-1/'Plan Energi 2009'!D2*100","v":-1466.3105189095684},{"$f":"CE18*('Plan Energi 2009'!AF39+'Plan Energi 2009'!AF43+'Plan Energi 2009'!AF52+'Plan Energi 2009'!AF55+'Plan Energi 2009'!AF62+'Plan Energi 2009'!AF71)/('Plan Energi 2009'!AG39+'Plan Energi 2009'!AG43+'Plan Energi 2009'!AG52+'Plan Energi 2009'!AG55+'Plan Energi 2009'!AG62+'Plan Energi 2009'!AG71)","v":-2208.7295670000003},null,null,0,-6582.9524699095691,"Transport af el, fjernvarme, mv.","TRAS",null,null,5972.32146075317,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":2907.9123840000002},0,22.2,0,657.85507999999993,0,318.2,959.25730400000009,950.4,0,0,0,1359.2698510291698,1705.1392257240004,null,null,null,610.63100915639916]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,3.306,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":3.306},{"$f":"P20*-1","v":2.8},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,0.50600000000000001,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-4770.88},0,0,-247.7,-33,-169,0,-45.7,0,0,0,0,-3.306,-2.8,0,0,0,0,0,-0.50600000000000001,-3.2693759999999998,-2907.9123840000002,0,-22.2,0,-657.85507999999993,0,-318.2,-959.25730400000009,-950.4,0,0,0,-1359.2698510291698,-1705.1392257240004,0,0,0,-10997.476836753171,"Afgang fra energisystemet","A",null,null,8761.0661850239485,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8761.0661850239485,0,2236.4106517292212,485.64670361599997]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2009'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2693759999999998,-1949.152384,0,-4.4400000000000004,0,-657.85507999999993,0,-318.2,-959.25730400000009,-9.4,0,0,0,0,0,0,0,0,-1952.4217599999999,"Transport","AT","A",null,522.42899999999997,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,522.42899999999997,0,1429.9927599999999,144.23727641599999]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-3.2693759999999998,-1493.470624,{"$f":"SUM(Y24:Y27)","v":0},0,0,-657.05507999999998,0,0,-836.41554400000007,0,0,0,0,0,0,0,0,0,-1496.74,"Vejtrafik","ATV","AT",null,373.49999999999994,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,373.49999999999994,0,1123.2399999999998,110.51682617599998]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2009'!P72+'Plan Energi 2009'!P73)*-1","v":-2.2579919999999998},{"$f":"SUM(Y24:AI24)","v":-914.81200799999999},null,null,null,{"$f":"'Plan Energi 2009'!H72*-1","v":-657.05507999999998},null,null,{"$f":"'Plan Energi 2009'!F73*-1","v":-257.75692800000002},null,null,null,null,null,null,null,null,0,-917.06999999999994,"Personbil ","PERSON","ATV",null,196.32249999999999,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!AQ72+'Plan Energi 2009'!AQ73","v":196.32249999999999},null,720.74749999999995,{"$f":"-(C24*'Plan Energi 2009'!$I$89/1000+D24*'Plan Energi 2009'!$C$89/1000+E24*'Plan Energi 2009'!$W$89/1000+X24*'Plan Energi 2009'!$F$89/1000)","v":67.696088591999995}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2009'!P76*-1","v":-0.59182400000000002},{"$f":"SUM(Y25:AI25)","v":-369.29817599999996},null,null,null,0,null,null,{"$f":"'Plan Energi 2009'!F76*-1","v":-369.29817599999996},null,null,null,null,null,null,null,null,0,-369.88999999999993,"Lastbil","LAST","ATV",null,122.06369999999997,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!AQ76","v":122.06369999999997},null,247.82629999999995,{"$f":"-(C25*'Plan Energi 2009'!$I$89/1000+D25*'Plan Energi 2009'!$C$89/1000+E25*'Plan Energi 2009'!$W$89/1000+X25*'Plan Energi 2009'!$F$89/1000)","v":27.328065023999997}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2009'!P74*-1","v":-0.39501999999999998},-197.11498,null,null,null,0,null,null,{"$f":"'Plan Energi 2009'!F74*-1","v":-197.11498},null,null,null,null,null,null,null,null,0,-197.51,"Varebil","VARE","ATV",null,49.377499999999998,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!AQ74","v":49.377499999999998},null,148.13249999999999,{"$f":"-(C26*'Plan Energi 2009'!$I$89/1000+D26*'Plan Energi 2009'!$C$89/1000+E26*'Plan Energi 2009'!$W$89/1000+X26*'Plan Energi 2009'!$F$89/1000)","v":14.586508519999999}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2009'!P75*-1","v":-2.4539999999999999E-2},-12.24546,null,null,null,0,null,null,{"$f":"'Plan Energi 2009'!F75*-1","v":-12.24546},null,null,null,null,null,null,null,null,0,-12.27,"Bus","BUS","ATV",null,5.7362999999999991,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2009'!AQ75+'Plan Energi 2009'!AQ16","v":5.7362999999999991},null,6.5337000000000005,{"$f":"-(C27*'Plan Energi 2009'!$I$89/1000+D27*'Plan Energi 2009'!$C$89/1000+E27*'Plan Energi 2009'!$W$89/1000+X27*'Plan Energi 2009'!$F$89/1000)","v":0.90616403999999995}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!F78*-1","v":-28},0,0,0,0,{"$f":"'Plan Energi 2009'!AQ13*-1","v":0},0,0,0,0,-28,"Tog","ATT","AT",null,9.24,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!AQ78+'Plan Energi 2009'!AQ13","v":9.24},0,18.759999999999998,{"$f":"-(C28*'Plan Energi 2009'!$I$89/1000+D28*'Plan Energi 2009'!$C$89/1000+E28*'Plan Energi 2009'!$W$89/1000+X28*'Plan Energi 2009'!$F$89/1000)","v":2.0720000000000001}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-319,0,0,0,{"$f":"'Plan Energi 2009'!H79*-1","v":-0.8},0,{"$f":"'Plan Energi 2009'!G79*-1","v":-318.2},0,0,0,0,0,0,0,0,0,0,-319,"Fly","ATF","AT",null,105.27,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!AQ79","v":105.27},0,213.73000000000002,{"$f":"-(C29*'Plan Energi 2009'!$I$89/1000+D29*'Plan Energi 2009'!$C$89/1000+E29*'Plan Energi 2009'!$W$89/1000+X29*'Plan Energi 2009'!$F$89/1000)","v":23.606000000000002}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-67.900000000000006,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!F80*-1","v":-58.5},{"$f":"'Plan Energi 2009'!D80*-1","v":-9.4},0,0,0,0,0,0,0,0,-67.900000000000006,"Færge","ATFÆRGE","AT",null,22.407000000000004,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!AQ80","v":22.407000000000004},0,45.493000000000002,{"$f":"-(C30*'Plan Energi 2009'!$I$89/1000+D30*'Plan Energi 2009'!$C$89/1000+E30*'Plan Energi 2009'!$W$89/1000+X30*'Plan Energi 2009'!$F$89/1000)","v":5.0246000000000004}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40.781759999999991,0,{"$f":"'Plan Energi 2009'!B16*'Plan Energi 2009'!AQ16/SUM('Plan Energi 2009'!AI16:AQ16)*-1","v":-4.4400000000000004},0,0,0,0,{"$f":"'Plan Energi 2009'!F77*-1","v":-36.341759999999994},0,0,0,0,0,0,0,0,0,-40.781759999999991,"Non-Road (landbrug)","ATNONR","AT",null,12.011999999999997,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!AP77","v":12.011999999999997},0,28.769759999999994,{"$f":"-(C31*'Plan Energi 2009'!$I$89/1000+D31*'Plan Energi 2009'!$C$89/1000+E31*'Plan Energi 2009'!$W$89/1000+X31*'Plan Energi 2009'!$F$89/1000)","v":3.0178502399999991}]
[null,null,{"$f":"SUM('Plan Energi 2009'!I17:I22)*-1","v":-0.63},{"$f":"SUM('Plan Energi 2009'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!W17:W22)*-1","v":0},-244,{"$f":"SUM('Plan Energi 2009'!Q17:Q22)*-1","v":-33},{"$f":"SUM('Plan Energi 2009'!R17:R22)*-1","v":-169},0,{"$f":"SUM('Plan Energi 2009'!S17:S22)*-1","v":-42},0,{"$f":"SUM('Plan Energi 2009'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!T17:V22)*-1","v":0},-3.306,{"$f":"SUM('Plan Energi 2009'!L17:L22)*-1","v":-2.8},{"$f":"SUM('Plan Energi 2009'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2009'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2009'!N14+SUM('Plan Energi 2009'!N17:N22))*-1","v":-0.50600000000000001},{"$f":"SUM('Plan Energi 2009'!P17:P22)*-1","v":0},-135.44,0,{"$f":"'Plan Energi 2009'!B16*'Plan Energi 2009'!AI16/SUM('Plan Energi 2009'!AI16:AQ16)*-1","v":-4.4400000000000004},0,{"$f":"SUM('Plan Energi 2009'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!D17:E22)*-1","v":-131},0,0,0,{"$f":"('Plan Energi 2009'!AE14+'Plan Energi 2009'!AI8*'Plan Energi 2009'!AE8/'Plan Energi 2009'!AH8+'Plan Energi 2009'!AI9*'Plan Energi 2009'!AE9/'Plan Energi 2009'!AH9+'Plan Energi 2009'!AI10*'Plan Energi 2009'!AE10/'Plan Energi 2009'!AH10+'Plan Energi 2009'!AI11*'Plan Energi 2009'!AE11/'Plan Energi 2009'!AH11+'Plan Energi 2009'!AI12*'Plan Energi 2009'!AE12/'Plan Energi 2009'!AH12+'Plan Energi 2009'!AI13*'Plan Energi 2009'!AE13/'Plan Energi 2009'!AH13)*-1","v":-322.06062372916983},{"$f":"('Plan Energi 2009'!AI39+'Plan Energi 2009'!AI43+'Plan Energi 2009'!AI52+'Plan Energi 2009'!AI55+'Plan Energi 2009'!AI62+'Plan Energi 2009'!AI71)*-1","v":-1086.1736867861882},0,0,0,-1791.6103105153579,"Husholdninger","AH","A",null,1637.4655217681352,{"$f":"AT32/AO32*-1","v":0.91396299304457407},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!AI81","v":1637.4655217681352},0,154.14478874722272,{"$f":"-(C32*'Plan Energi 2009'!$I$89/1000+D32*'Plan Energi 2009'!$C$89/1000+E32*'Plan Energi 2009'!$W$89/1000+X32*'Plan Energi 2009'!$F$89/1000)","v":10.0582747}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!B16*'Plan Energi 2009'!AJ16/SUM('Plan Energi 2009'!AI16:AQ16)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2009'!AJ8*'Plan Energi 2009'!AE8/'Plan Energi 2009'!AH8+'Plan Energi 2009'!AJ9*'Plan Energi 2009'!AE9/'Plan Energi 2009'!AH9+'Plan Energi 2009'!AJ10*'Plan Energi 2009'!AE10/'Plan Energi 2009'!AH10+'Plan Energi 2009'!AJ11*'Plan Energi 2009'!AE11/'Plan Energi 2009'!AH11+'Plan Energi 2009'!AJ12*'Plan Energi 2009'!AE12/'Plan Energi 2009'!AH12+'Plan Energi 2009'!AJ13*'Plan Energi 2009'!AE13/'Plan Energi 2009'!AH13)*-1","v":-196.69537799999998},{"$f":"('Plan Energi 2009'!AJ39+'Plan Energi 2009'!AJ43+'Plan Energi 2009'!AJ52+'Plan Energi 2009'!AJ55+'Plan Energi 2009'!AJ62+'Plan Energi 2009'!AJ71)*-1","v":-156.87280876660802},0,0,0,-353.56818676660799,"Offentlig ","AO","A",null,308.82416684560803,{"$f":"AT33/AO33*-1","v":0.87345009648581395},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2009'!AJ81","v":308.82416684560803},0,44.744019920999961,{"$f":"-(C33*'Plan Energi 2009'!$I$89/1000+D33*'Plan Energi 2009'!$C$89/1000+E33*'Plan Energi 2009'!$W$89/1000+X33*'Plan Energi 2009'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2009'!I23:I24)*-1","v":-271.13},{"$f":"SUM('Plan Energi 2009'!C23:C24)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!W23:W24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!Q23:Q24)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!R23:R24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!S23:S24)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2009'!T23:V24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!L23:L24)*-1","v":0},0,0,0,0,{"$f":"SUM('Plan Energi 2009'!M23:M24)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!N23:N24)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!P23:P24)*-1","v":0},-29,0,{"$f":"'Plan Energi 2009'!B16*(SUM('Plan Energi 2009'!AK16:AM16,'Plan Energi 2009'!AO16:AP16))/SUM('Plan Energi 2009'!AI16:AQ16)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!H23:H24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!G23:G24)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!F23:F24)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!D23:E24)*-1","v":-29},0,0,0,{"$f":"(SUM('Plan Energi 2009'!AK8:AM8,'Plan Energi 2009'!AO8:AP8)*'Plan Energi 2009'!AE8/'Plan Energi 2009'!AH8+SUM('Plan Energi 2009'!AK9:AM9,'Plan Energi 2009'!AO9:AP9)*'Plan Energi 2009'!AE9/'Plan Energi 2009'!AH9+SUM('Plan Energi 2009'!AK10:AM10,'Plan Energi 2009'!AO10:AP10)*'Plan Energi 2009'!AE10/'Plan Energi 2009'!AH10+SUM('Plan Energi 2009'!AK11:AM11,'Plan Energi 2009'!AO11:AP11)*'Plan Energi 2009'!AE11/'Plan Energi 2009'!AH11+SUM('Plan Energi 2009'!AK12:AM12,'Plan Energi 2009'!AO12:AP12)*'Plan Energi 2009'!AE12/'Plan Energi 2009'!AH12+SUM('Plan Energi 2009'!AK13:AM13,'Plan Energi 2009'!AO13:AP13)*'Plan Energi 2009'!AE13/'Plan Energi 2009'!AH13+SUM('Plan Energi 2009'!AK69:AM69,'Plan Energi 2009'!AO69:AP69)*'Plan Energi 2009'!D2/100++'Plan Energi 2009'!AN8*'Plan Energi 2009'!AE8/'Plan Energi 2009'!AH8+'Plan Energi 2009'!AN9*'Plan Energi 2009'!AE9/'Plan Energi 2009'!AH9+'Plan Energi 2009'!AN10*'Plan Energi 2009'!AE10/'Plan Energi 2009'!AH10+'Plan Energi 2009'!AN11*'Plan Energi 2009'!AE11/'Plan Energi 2009'!AH11)*-1","v":-276.98471596799999},{"$f":"(SUM('Plan Energi 2009'!AK70:AM70,'Plan Energi 2009'!AO70:AP70)+SUM('Plan Energi 2009'!AK39:AM39,'Plan Energi 2009'!AO39:AP39)+SUM('Plan Energi 2009'!AK43:AM43,'Plan Energi 2009'!AO43:AP43)+SUM('Plan Energi 2009'!AK52:AM52,'Plan Energi 2009'!AO52:AP52)+SUM('Plan Energi 2009'!AK55:AM55,'Plan Energi 2009'!AO55:AP55)+SUM('Plan Energi 2009'!AK62:AM62,'Plan Energi 2009'!AO62:AP62)+SUM('Plan Energi 2009'!AK71:AM71,'Plan Energi 2009'!AO71:AP71)+'Plan Energi 2009'!AN70+'Plan Energi 2009'!AN39+'Plan Energi 2009'!AN43+'Plan Energi 2009'!AN52+'Plan Energi 2009'!AN55+'Plan Energi 2009'!AN62+'Plan Energi 2009'!AN71)*-1","v":-462.09273017120415},0,0,0,-1039.207446139204,"Erhverv","AE","A",null,893.67730694720422,0.8599604537740142,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2009'!AK8:AM80,'Plan Energi 2009'!AO8:AP80)+'Plan Energi 2009'!AN23+'Plan Energi 2009'!AN24","v":893.67730694720422},0,145.53013919199975,{"$f":"-(C34*'Plan Energi 2009'!$I$89/1000+D34*'Plan Energi 2009'!$C$89/1000+E34*'Plan Energi 2009'!$W$89/1000+X34*'Plan Energi 2009'!$F$89/1000)","v":17.516359699999999}]
[null,null,{"$f":"SUM('Plan Energi 2009'!I25:I25)*-1","v":-4499.12},{"$f":"SUM('Plan Energi 2009'!C25:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!W25:W25)*-1","v":0},-3.7,{"$f":"SUM('Plan Energi 2009'!Q25:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!R25:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!S25:S25)*-1","v":-3.7},0,{"$f":"SUM('Plan Energi 2009'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!T25:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!L25:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2009'!M25:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!N25:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!P25:P25)*-1","v":0},-794.32,0,{"$f":"'Plan Energi 2009'!B16*'Plan Energi 2009'!AN16/SUM('Plan Energi 2009'!AI16:AQ16)*-1","v":-13.319999999999999},0,{"$f":"SUM('Plan Energi 2009'!H25:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2009'!G25:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!F25:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2009'!D25:E25)*-1","v":-781},0,0,0,{"$f":"('Plan Energi 2009'!AN12*'Plan Energi 2009'!AE12/'Plan Energi 2009'!AH12+'Plan Energi 2009'!AN13*'Plan Energi 2009'!AE13/'Plan Energi 2009'!AH13+'Plan Energi 2009'!AN69*'Plan Energi 2009'!D2/100)*-1","v":-563.52913333200001},0,0,0,0,-5860.6691333319995,"Tung proces ","AP","A",null,5398.6701894630005,0.92116959115787245,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2009'!AN8:AN80)-'Plan Energi 2009'!AN23-'Plan Energi 2009'!AN24","v":5398.6701894630005},0,461.99894386899905,{"$f":"-(C35*'Plan Energi 2009'!$I$89/1000+D35*'Plan Energi 2009'!$C$89/1000+E35*'Plan Energi 2009'!$W$89/1000+X35*'Plan Energi 2009'!$F$89/1000)","v":313.83479279999995}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2009'!I81","v":0},{"$f":"D6+'Plan Energi 2009'!C81","v":0},{"$f":"E6+'Plan Energi 2009'!W81","v":0},null,{"$f":"G6+'Plan Energi 2009'!Q81","v":0},{"$f":"H6+'Plan Energi 2009'!R81","v":0},null,{"$f":"J6+'Plan Energi 2009'!S81","v":0},null,{"$f":"L6+'Plan Energi 2009'!O81","v":0},null,{"$f":"N6+'Plan Energi 2009'!T81+'Plan Energi 2009'!U81+'Plan Energi 2009'!V81","v":0},null,{"$f":"P8+P20+'Plan Energi 2009'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2009'!J81","v":-7.9999999999879279E-2},null,null,null,{"$f":"U20+U8+'Plan Energi 2009'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2009'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2009'!P81","v":5.8240000000000069E-2},null,null,{"$f":"Z18+Z8+'Plan Energi 2009'!B81","v":0},null,{"$f":"AB18+AB8+'Plan Energi 2009'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2009'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2009'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2009'!D81+'Plan Energi 2009'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2009'!A15","v":682.20310445675193},{"$f":"AK18-('Plan Energi 2009'!AF32+'Plan Energi 2009'!AF39+'Plan Energi 2009'!AF43+'Plan Energi 2009'!AF52+'Plan Energi 2009'!AF55+'Plan Energi 2009'!AF62+'Plan Energi 2009'!AF71)","v":0}]
[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":"CD9-'Plan Energi 2009'!A15","v":64.093484992816343}]

{"sheet":"Plan Energi 2009","index":5,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20]]}
["Antal indbyggere:",null,null,49690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,92.7,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2008"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A8:W8)","v":0},"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-48.64990693704177},{"$f":"AH8/AA8%","v":45.098463730637725},null,null,{"$f":"SUM(AI8:AQ8)","v":19.843324041480599},19.843324041480599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-6.3475261519385153,{"$f":"AH9/AB9%","v":5.8841567428470043},null,null,5.2957410685623039,5.2957410685623039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-26.93164667322484,{"$f":"AH10/AB10%","v":24.965636466079427},null,null,24.965636466079427,24.965636466079427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-196.04486324772139,{"$f":"AH11/AA11%","v":181.73358823063774},null,null,90.866794115318868,22.549231865318863,26.553876030000005,14.183429850000001,13.219695900000001,0.342162036,12.402147384000001,0.10771218,1.5085388700000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-161.01360324186035,{"$f":"AH12/AA12%","v":149.25961020520455},null,null,223.88941530780684,79.867924477806824,0,47.656324296000001,44.418178224000002,1.3686481440000002,49.608589536000004,6.4627307999999994E-2,0.90512332200000012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elmotorer m.m.",null,85,null,null,-838.34614924893572,{"$f":"AH13/AA13%","v":777.14688035376344},null,null,660.57484830069893,125.3882770626989,122.04948204899998,45.3302418006,42.250148096400004,8.3373482772000003,302.19899125680001,1.0010051928000001,14.019354565199999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":0.50600000000000001},null,null,null,null,null,null,null,null,null,0.50600000000000001,"Varmepumper, individuel",null,null,300,null,-0.27292340884573896,0.253,null,null,0.75900000000000001,{"$f":"AE14*AB14/100","v":0.75900000000000001}]
[{"$f":"Z15%*AD15","v":682.20310445675193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682.20310445675193,"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":682.20310445675193},null,null,null,{"$f":"SUM(AI15:AQ15)","v":0}]
[null,22.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.2,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,8.4359999999999999,{"$f":"X16*AB16/100*0.2","v":1.6872},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":5.0615999999999994},null,null,{"$f":"X16*AB16/100*0.2","v":1.6872}]
[null,null,null,null,131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,104.8,{"$f":"X17*AB17/100","v":104.8}]
[null,null,null,null,null,null,null,null,0.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.53549999999999998,0.53549999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,42,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,31.5,31.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,null,null,null,null,null,169,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,109.85,109.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,33,"Halmfyr, individuel",null,null,65,null,null,null,null,null,21.45,21.45]
[null,null,null,null,null,null,null,null,null,null,null,2.8,null,null,null,null,null,null,null,null,null,null,null,2.8,"Solvarmeanlæg",null,null,100,null,null,null,null,null,2.8,2.8]
[null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,26.1,null,null,null,null,null,{"$f":"X23*AA23/100","v":26.1}]
[null,null,null,null,null,null,null,null,271.13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.13,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,244.017,null,null,null,null,null,{"$f":"X24*AA24/100","v":244.017}]
[null,null,null,781,null,null,null,null,4499.12,null,null,null,null,null,null,null,null,null,3.7,null,null,null,null,5283.82,"Industrikedel, erhverv ",null,90,null,null,null,null,null,null,4755.4380000000001,null,null,null,null,null,{"$f":"X25*AA25/100","v":4755.4380000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,14.08,null,null,null,null,null,null,null,null,null,null,null,null,null,14.08,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":14.08},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,64.093484992816258,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, opgradering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, dampturbine",null,null,null,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,null,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,null,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},0,{"$f":"AG39*63.5%","v":0},{"$f":"AG39*9.3%","v":0},{"$f":"AG39*12.9%","v":0},{"$f":"AG39*7.1%","v":0},{"$f":"AG39*0%","v":0},{"$f":"AG39*5.2%","v":0},{"$f":"AG39*2%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0,{"$f":"AG43*63.5%","v":0},{"$f":"AG43*9.3%","v":0},{"$f":"AG43*12.9%","v":0},{"$f":"AG43*7.1%","v":0},{"$f":"AG43*0%","v":0},{"$f":"AG43*5.2%","v":0},{"$f":"AG43*2%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AG48/$D$2%","v":0},null,{"$f":"X48*AB48/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AG49/$D$2%","v":0},null,{"$f":"X49*AB49/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0,{"$f":"AG52*63.5%","v":0},{"$f":"AG52*9.3%","v":0},{"$f":"AG52*12.9%","v":0},{"$f":"AG52*7.1%","v":0},{"$f":"AG52*0%","v":0},{"$f":"AG52*5.2%","v":0},{"$f":"AG52*2%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,"Lokale KV-værker, motor",25.8,37.200000000000003,null,null,{"$f":"X53*Z53/100","v":2.3220000000000001},null,null,null,{"$f":"SUM(AI53:AQ53)","v":3.3480000000000003},null,{"$f":"X53*AA53/100","v":3.3480000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF53:AF54)","v":0},{"$f":"-AF55*AC55/100","v":0},0,{"$f":"AG55*63.5%","v":0},{"$f":"AG55*9.3%","v":0},{"$f":"AG55*12.9%","v":0},{"$f":"AG55*7.1%","v":0},{"$f":"AG55*0%","v":0},{"$f":"AG55*5.2%","v":0},{"$f":"AG55*2%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AG57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,null,null,{"$f":"X58*AB58/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, sol",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,null,null,null,345.51,null,null,null,2402.5484999999999,null,null,null,null,null,null,null,null,4.9170000000000007,3.2340000000000004,null,229.67010000000005,9.9330000000000016,187.91190000000003,3183.7245000000003,"Import fjernvarme",22.1,null,56.6,null,{"$f":"X61*Z61%","v":703.60311450000006},null,{"$f":"X61*AB61%","v":1801.9880670000002},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF56:AF61)","v":-1801.9880670000002},{"$f":"-AF62*AC62/100","v":1391.1347877240003},1391.1347877240003,{"$f":"AG62*63.7%","v":886.15285978018824},{"$f":"AG62*9.2%","v":127.98440047060802},{"$f":"AG62*13.2%","v":183.62979197956804},{"$f":"AG62*7%","v":97.37943514068003},{"$f":"AG62*0%","v":0},{"$f":"AG62*5%","v":69.556739386200022},{"$f":"AG62*1.9%","v":26.431560966756006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",0,null,97.7,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,2.376E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.376E-2,"Industrielle KV-værker, forbrændingsmotor",37.1,null,null,null,8.8149600000000002E-3,null,{"$f":"X64*AB64/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,{"$f":"X65*AB65/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kedel",null,null,null,null,0,null,{"$f":"X66*AB66/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,{"$f":"X67*AB67/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,{"$f":"(16.55+1216)*0.33","v":406.74150000000003},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,{"$f":"-AE69","v":-188.70390000000003},{"$f":"571.83*0.33","v":188.70390000000003},null,null,188.70390000000003,null,null,null,null,null,{"$f":"AE69","v":188.70390000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF63:AF70)","v":-406.74150000000003},{"$f":"-AF71*AC71/100","v":314.00443800000005},314.00443800000005,{"$f":"AG71*63.7%","v":200.02082700600005},{"$f":"AG71*9.2%","v":28.888408296000005},{"$f":"AG71*13.2%","v":41.448585816000012},{"$f":"AG71*7%","v":21.980310660000004},{"$f":"AG71*0%","v":0},{"$f":"AG71*5%","v":15.700221900000003},{"$f":"AG71*1.9%","v":5.9660843220000004}]
[null,null,null,null,null,null,null,657.05507999999998,null,null,null,null,null,null,null,1.8449199999999999,null,null,null,null,null,null,null,{"$f":"SUM(A72:W72)","v":658.9},"Benzinbiler",null,20,null,null,null,null,null,null,131.78,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":131.78}]
[null,null,null,null,null,257.75692800000002,null,null,null,null,null,null,null,null,null,0.41307200000000005,null,null,null,null,null,null,null,{"$f":"SUM(A73:W73)","v":258.17},"Dieselbiler",null,25,null,null,null,null,null,null,64.542500000000004,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":64.542500000000004}]
[null,null,null,null,null,{"$f":"197.51*(1-0.2%)","v":197.11498},null,null,null,null,null,null,null,null,null,{"$f":"197.51*0.2%","v":0.39501999999999998},null,null,null,null,null,null,null,{"$f":"SUM(A74:W74)","v":197.51},"Varebiler",null,25,null,null,null,null,null,null,49.377499999999998,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":49.377499999999998}]
[null,null,null,null,null,{"$f":"12.27*(1-0.2%)","v":12.24546},null,null,null,null,null,null,null,null,null,{"$f":"12.27*0.2%","v":2.4539999999999999E-2},null,null,null,null,null,null,null,{"$f":"SUM(A75:W75)","v":12.27},"Busser",null,33,null,null,null,null,null,null,4.0490999999999993,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":4.0490999999999993}]
[null,null,null,null,null,{"$f":"369.89*0.9984","v":369.29817599999996},null,null,null,null,null,null,null,null,null,{"$f":"369.89*0.0016","v":0.59182400000000002},null,null,null,null,null,null,null,369.88999999999993,"Lastbiler m.m.",null,33,null,null,null,null,null,null,122.06369999999997,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":122.06369999999997}]
[null,null,null,null,null,{"$f":"36.4*0.9984","v":36.341759999999994},null,null,null,null,null,null,null,null,null,{"$f":"36.4*0.0016","v":5.824E-2},null,null,null,null,null,null,null,36.399999999999991,"Traktorer",null,33,null,null,null,null,null,null,12.011999999999997,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":12.011999999999997}]
[null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Tog",null,33,null,null,{"$f":"-AE78/$D$2%","v":0},null,null,null,9.24,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":9.24}]
[null,null,null,null,null,null,318.2,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,"Fly",null,33,null,null,null,null,null,null,105.27,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":105.27}]
[null,null,null,9.4,null,58.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.900000000000006,"Skibe",null,33,null,null,null,null,null,null,22.407000000000004,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":22.407000000000004}]
[{"$f":"SUM(A8:A80)","v":682.20310445675193},22.2,0,790.4,505.51,959.25730399999998,318.2,657.85507999999993,7173.45226,14.08,0,2.8,0,0.50600000000000001,0,3.3276159999999999,33,173.917,48.934000000000005,0,229.67010000000005,18.933,187.91190000000003,{"$f":"SUM(X8:X80)","v":11822.157364456751},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":-1.7053025658242404E-13},1373.0452357291699,0,1705.1392257240004,8749.0541850239497,1637.4655217681352,308.82416684560803,332.24837374216804,219.24776802108008,10.0481584572,5668.7871894630007,33.57098996955601,28.445016757199998,510.41699999999997]
[{"$f":"A81*A89/1000","v":143.26265193591792},{"$f":"B81*B89/1000","v":1.4430000000000001},0,61.651199999999996,37.407739999999997,70.985040495999996,22.910399999999999,48.023420839999993,406.66300861939999,0,0,0,0,0,0,0,0,0,0,0,0,0,14.822490672000002,{"$f":"SUM(A82:W82)","v":807.16895256331782},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":16.244092424296998},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":4.8664521941177794},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,"","","","","",0,0.43109095309335949,4.7757127665532275,39.648000879383858,"","","","","",{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":10.337052743660939},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[14]
["  Elimport   (heraf VE-andel:"]
[210,65,95,78,74,74,72,73,56.69,null,null,null,null,null,null,null,null,null,null,null,null,null,78.88,"CO2-emission (tons/TJ)"]

{"sheet":"e2g-format 2011","index":6,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":8463.3446399999993},null,null,{"$f":"-C6","v":7659.0246399999996},0,205.46010000000001,598.85989999999993,29.672000000000001,184.386,0,121.47800000000001,0,0,0,263.32389999999998,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-7659.0246399999996},{"$f":"-AX6","v":0},-205.46010000000001,-598.85989999999993,-29.672000000000001,-184.386,0,-121.47800000000001,0,0,0,-263.32389999999998,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8463.3446399999993,"Transport af brændsler","TRAP",null,null,8463.3446399999993,null,null,{"$f":"-1*(C8+C20)","v":7659.0246399999996},0,205.46010000000001,598.85989999999993,29.672000000000001,184.386,0,121.47800000000001,0,0,0,263.32389999999998,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,14.259999999999879,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":14.259999999999879},{"$f":"P8*-1","v":0.1},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-2972.0856399999998},0,-205.46010000000001,-348.15989999999999,-2.6720000000000002,-26.386000000000003,0,-55.778000000000006,0,0,0,-263.32389999999998,-14.259999999999879,-0.1,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-48.096000000000004,0,0,0,0,0,0,0,-48.096000000000004,0,0,0,0,0,-354.49515000000002,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-3942.5567899999996,"Indgang el, varme og olieprodukter","TS",null,null,6082.3399064470223,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,2541.8748930000002,0,0,0,560.78331600000001,0,344,970.19157700000005,0,0,0,0,1278.907986047022,2261.5570274000002,0,0,0,847.67678703999991,268.00674617851587]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,2986.3919034870223,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":2541.8748930000002},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":560.78331600000001},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":344},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":970.19157700000005},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":444.51701048702216},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2011'!A89/1000","v":78.234993845715906}]
[null,null,{"$f":"('Plan Energi 2011'!I32+'Plan Energi 2011'!I33+'Plan Energi 2011'!I34+'Plan Energi 2011'!I35+'Plan Energi 2011'!I40+'Plan Energi 2011'!I42+'Plan Energi 2011'!I44+'Plan Energi 2011'!I45+'Plan Energi 2011'!I46+'Plan Energi 2011'!I51+'Plan Energi 2011'!I53+'Plan Energi 2011'!I61+'Plan Energi 2011'!I63+'Plan Energi 2011'!I64+'Plan Energi 2011'!I65+'Plan Energi 2011'!I67)*-1","v":-2972.0856399999998},{"$f":"('Plan Energi 2011'!C32+'Plan Energi 2011'!C33+'Plan Energi 2011'!C34+'Plan Energi 2011'!C35+'Plan Energi 2011'!C40+'Plan Energi 2011'!C42+'Plan Energi 2011'!C44+'Plan Energi 2011'!C45+'Plan Energi 2011'!C46+'Plan Energi 2011'!C51+'Plan Energi 2011'!C53+'Plan Energi 2011'!C61+'Plan Energi 2011'!C63+'Plan Energi 2011'!C64+'Plan Energi 2011'!C65+'Plan Energi 2011'!C67)*-1","v":0},{"$f":"('Plan Energi 2011'!W32+'Plan Energi 2011'!W33+'Plan Energi 2011'!W34+'Plan Energi 2011'!W35+'Plan Energi 2011'!W40+'Plan Energi 2011'!W42+'Plan Energi 2011'!W44+'Plan Energi 2011'!W45+'Plan Energi 2011'!W46+'Plan Energi 2011'!W51+'Plan Energi 2011'!W53+'Plan Energi 2011'!W61+'Plan Energi 2011'!W63+'Plan Energi 2011'!W64+'Plan Energi 2011'!W65+'Plan Energi 2011'!W67)*-1","v":-205.46010000000001},-348.15989999999999,{"$f":"('Plan Energi 2011'!Q32+'Plan Energi 2011'!Q33+'Plan Energi 2011'!Q34+'Plan Energi 2011'!Q35+'Plan Energi 2011'!Q40+'Plan Energi 2011'!Q42+'Plan Energi 2011'!Q44+'Plan Energi 2011'!Q45+'Plan Energi 2011'!Q46+'Plan Energi 2011'!Q51+'Plan Energi 2011'!Q53+'Plan Energi 2011'!Q61+'Plan Energi 2011'!Q63+'Plan Energi 2011'!Q64+'Plan Energi 2011'!Q65+'Plan Energi 2011'!Q67)*-1","v":-2.6720000000000002},{"$f":"('Plan Energi 2011'!R32+'Plan Energi 2011'!R33+'Plan Energi 2011'!R34+'Plan Energi 2011'!R35+'Plan Energi 2011'!R40+'Plan Energi 2011'!R42+'Plan Energi 2011'!R44+'Plan Energi 2011'!R45+'Plan Energi 2011'!R46+'Plan Energi 2011'!R51+'Plan Energi 2011'!R53+'Plan Energi 2011'!R61+'Plan Energi 2011'!R63+'Plan Energi 2011'!R64+'Plan Energi 2011'!R65+'Plan Energi 2011'!R67)*-1","v":-26.386000000000003},null,{"$f":"('Plan Energi 2011'!S32+'Plan Energi 2011'!S33+'Plan Energi 2011'!S34+'Plan Energi 2011'!S35+'Plan Energi 2011'!S40+'Plan Energi 2011'!S42+'Plan Energi 2011'!S44+'Plan Energi 2011'!S45+'Plan Energi 2011'!S46+'Plan Energi 2011'!S51+'Plan Energi 2011'!S53+'Plan Energi 2011'!S61+'Plan Energi 2011'!S63+'Plan Energi 2011'!S64+'Plan Energi 2011'!S65+'Plan Energi 2011'!S67)*-1","v":-55.778000000000006},null,{"$f":"('Plan Energi 2011'!O32+'Plan Energi 2011'!O33+'Plan Energi 2011'!O34+'Plan Energi 2011'!O35+'Plan Energi 2011'!O40+'Plan Energi 2011'!O42+'Plan Energi 2011'!O44+'Plan Energi 2011'!O45+'Plan Energi 2011'!O46+'Plan Energi 2011'!O51+'Plan Energi 2011'!O53+'Plan Energi 2011'!O61+'Plan Energi 2011'!O63+'Plan Energi 2011'!O64+'Plan Energi 2011'!O65+'Plan Energi 2011'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2011'!T32+'Plan Energi 2011'!T33+'Plan Energi 2011'!T34+'Plan Energi 2011'!T35+'Plan Energi 2011'!T40+'Plan Energi 2011'!T42+'Plan Energi 2011'!T44+'Plan Energi 2011'!T45+'Plan Energi 2011'!T46+'Plan Energi 2011'!T51+'Plan Energi 2011'!T53+'Plan Energi 2011'!T61+'Plan Energi 2011'!T63+'Plan Energi 2011'!T64+'Plan Energi 2011'!T65+'Plan Energi 2011'!T67+'Plan Energi 2011'!U32+'Plan Energi 2011'!U33+'Plan Energi 2011'!U34+'Plan Energi 2011'!U35+'Plan Energi 2011'!U40+'Plan Energi 2011'!U42+'Plan Energi 2011'!U44+'Plan Energi 2011'!U45+'Plan Energi 2011'!U46+'Plan Energi 2011'!U51+'Plan Energi 2011'!U53+'Plan Energi 2011'!U61+'Plan Energi 2011'!U63+'Plan Energi 2011'!U64+'Plan Energi 2011'!U65+'Plan Energi 2011'!U67+'Plan Energi 2011'!V32+'Plan Energi 2011'!V33+'Plan Energi 2011'!V34+'Plan Energi 2011'!V35+'Plan Energi 2011'!V40+'Plan Energi 2011'!V42+'Plan Energi 2011'!V44+'Plan Energi 2011'!V45+'Plan Energi 2011'!V46+'Plan Energi 2011'!V51+'Plan Energi 2011'!V53+'Plan Energi 2011'!V61+'Plan Energi 2011'!V63+'Plan Energi 2011'!V64+'Plan Energi 2011'!V65+'Plan Energi 2011'!V67)*-1","v":-263.32389999999998},0,null,0,null,null,null,null,null,null,-48.096000000000004,null,null,null,null,null,null,{"$f":"('Plan Energi 2011'!F32+'Plan Energi 2011'!F33+'Plan Energi 2011'!F34+'Plan Energi 2011'!F35+'Plan Energi 2011'!F40+'Plan Energi 2011'!F42+'Plan Energi 2011'!F44+'Plan Energi 2011'!F45+'Plan Energi 2011'!F46+'Plan Energi 2011'!F51+'Plan Energi 2011'!F53+'Plan Energi 2011'!F61+'Plan Energi 2011'!F63+'Plan Energi 2011'!F64+'Plan Energi 2011'!F65+'Plan Energi 2011'!F67)*-1","v":0},{"$f":"('Plan Energi 2011'!D32+'Plan Energi 2011'!D33+'Plan Energi 2011'!D34+'Plan Energi 2011'!D35+'Plan Energi 2011'!D40+'Plan Energi 2011'!D42+'Plan Energi 2011'!D44+'Plan Energi 2011'!D45+'Plan Energi 2011'!D46+'Plan Energi 2011'!D51+'Plan Energi 2011'!D53+'Plan Energi 2011'!D61+'Plan Energi 2011'!D63+'Plan Energi 2011'!D64+'Plan Energi 2011'!D65+'Plan Energi 2011'!D67+'Plan Energi 2011'!E32+'Plan Energi 2011'!E33+'Plan Energi 2011'!E34+'Plan Energi 2011'!E35+'Plan Energi 2011'!E40+'Plan Energi 2011'!E42+'Plan Energi 2011'!E44+'Plan Energi 2011'!E45+'Plan Energi 2011'!E46+'Plan Energi 2011'!E51+'Plan Energi 2011'!E53+'Plan Energi 2011'!E61+'Plan Energi 2011'!E63+'Plan Energi 2011'!E64+'Plan Energi 2011'!E65+'Plan Energi 2011'!E67)*-1","v":-48.096000000000004},null,null,null,null,null,null,null,0,-3573.8016399999997,"El og varmeproduktion","ELOGVARME","TS",null,2726.1248529599998,{"$f":"AT10/AO10*-1","v":0.76280810396628507},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!AD32+'Plan Energi 2011'!AD33+'Plan Energi 2011'!AD34+'Plan Energi 2011'!AD35+'Plan Energi 2011'!AD40+'Plan Energi 2011'!AD41+'Plan Energi 2011'!AD42+'Plan Energi 2011'!AD44+'Plan Energi 2011'!AD45+'Plan Energi 2011'!AD46+'Plan Energi 2011'!AD51+'Plan Energi 2011'!AD53+'Plan Energi 2011'!AD54+'Plan Energi 2011'!AD47+'Plan Energi 2011'!AD61+'Plan Energi 2011'!AD63+'Plan Energi 2011'!AD64+'Plan Energi 2011'!AD65+'Plan Energi 2011'!AD66+'Plan Energi 2011'!AD67+'Plan Energi 2011'!AD68","v":819.06297555999981},{"$f":"'Plan Energi 2011'!AF32+'Plan Energi 2011'!AF33+'Plan Energi 2011'!AF34+'Plan Energi 2011'!AF35+'Plan Energi 2011'!AF40+'Plan Energi 2011'!AF42+'Plan Energi 2011'!AF44+'Plan Energi 2011'!AF45+'Plan Energi 2011'!AF46+'Plan Energi 2011'!AF51+'Plan Energi 2011'!AF53+'Plan Energi 2011'!AF61+'Plan Energi 2011'!AF63+'Plan Energi 2011'!AF64+'Plan Energi 2011'!AF65+'Plan Energi 2011'!AF67","v":1907.0618774},null,null,null,{"$f":"(AT10+AO10)*-1","v":847.67678703999991},{"$f":"-(C10*'Plan Energi 2011'!$I$89/1000+D10*'Plan Energi 2011'!$C$89/1000+E10*'Plan Energi 2011'!$W$89/1000+X10*'Plan Energi 2011'!$F$89/1000)","v":189.77175233279996}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,15.228,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2011'!J27+'Plan Energi 2011'!J28)","v":15.228},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2011'!$I$89/1000+D12*'Plan Energi 2011'!$C$89/1000+E12*'Plan Energi 2011'!$W$89/1000+X12*'Plan Energi 2011'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2011'!$I$89/1000+D13*'Plan Energi 2011'!$C$89/1000+E13*'Plan Energi 2011'!$W$89/1000+X13*'Plan Energi 2011'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-0.1,{"$f":"CD14*-1","v":-0.1},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.1,"Solceller","SOLSTR","TS",null,0.1,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!L26","v":0.1},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2011'!$I$89/1000+D14*'Plan Energi 2011'!$C$89/1000+E14*'Plan Energi 2011'!$W$89/1000+X14*'Plan Energi 2011'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2011'!I36+'Plan Energi 2011'!I41+'Plan Energi 2011'!I47+'Plan Energi 2011'!I54+'Plan Energi 2011'!I56+'Plan Energi 2011'!I66)*-1","v":0},{"$f":"('Plan Energi 2011'!C36+'Plan Energi 2011'!C41+'Plan Energi 2011'!C47+'Plan Energi 2011'!C54+'Plan Energi 2011'!C56+'Plan Energi 2011'!C66)*-1","v":0},{"$f":"('Plan Energi 2011'!W36+'Plan Energi 2011'!W41+'Plan Energi 2011'!W47+'Plan Energi 2011'!W54+'Plan Energi 2011'!W56+'Plan Energi 2011'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2011'!Q36+'Plan Energi 2011'!Q41+'Plan Energi 2011'!Q47+'Plan Energi 2011'!Q54+'Plan Energi 2011'!Q56+'Plan Energi 2011'!Q66)*-1","v":0},{"$f":"('Plan Energi 2011'!R36+'Plan Energi 2011'!R41+'Plan Energi 2011'!R47+'Plan Energi 2011'!R54+'Plan Energi 2011'!R56+'Plan Energi 2011'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2011'!S36+'Plan Energi 2011'!S41+'Plan Energi 2011'!S47+'Plan Energi 2011'!S54+'Plan Energi 2011'!S56+'Plan Energi 2011'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2011'!O36+'Plan Energi 2011'!O41+'Plan Energi 2011'!O47+'Plan Energi 2011'!O54+'Plan Energi 2011'!O56+'Plan Energi 2011'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2011'!T36+'Plan Energi 2011'!T41+'Plan Energi 2011'!T47+'Plan Energi 2011'!T54+'Plan Energi 2011'!T56+'Plan Energi 2011'!T66+'Plan Energi 2011'!U36+'Plan Energi 2011'!U41+'Plan Energi 2011'!U47+'Plan Energi 2011'!U54+'Plan Energi 2011'!U56+'Plan Energi 2011'!U66+'Plan Energi 2011'!V36+'Plan Energi 2011'!V41+'Plan Energi 2011'!V47+'Plan Energi 2011'!V54+'Plan Energi 2011'!V56+'Plan Energi 2011'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2011'!F36+'Plan Energi 2011'!F41+'Plan Energi 2011'!F47+'Plan Energi 2011'!F54+'Plan Energi 2011'!F56+'Plan Energi 2011'!F66)*-1","v":0},{"$f":"('Plan Energi 2011'!D36+'Plan Energi 2011'!D41+'Plan Energi 2011'!D47+'Plan Energi 2011'!D54+'Plan Energi 2011'!D56+'Plan Energi 2011'!D66+'Plan Energi 2011'!E36+'Plan Energi 2011'!E41+'Plan Energi 2011'!E47+'Plan Energi 2011'!E54+'Plan Energi 2011'!E56+'Plan Energi 2011'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!AF36+'Plan Energi 2011'!AF41+'Plan Energi 2011'!AF47+'Plan Energi 2011'!AF54+'Plan Energi 2011'!AF56+'Plan Energi 2011'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2011'!$I$89/1000+D15*'Plan Energi 2011'!$C$89/1000+E15*'Plan Energi 2011'!$W$89/1000+X15*'Plan Energi 2011'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2011'!L37+'Plan Energi 2011'!L38+'Plan Energi 2011'!L48+'Plan Energi 2011'!L49+'Plan Energi 2011'!L50+'Plan Energi 2011'!L57+'Plan Energi 2011'!L58+'Plan Energi 2011'!L59+'Plan Energi 2011'!L60+'Plan Energi 2011'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2011'!M37+'Plan Energi 2011'!M38+'Plan Energi 2011'!M48+'Plan Energi 2011'!M49+'Plan Energi 2011'!M50+'Plan Energi 2011'!M57+'Plan Energi 2011'!M58+'Plan Energi 2011'!M59+'Plan Energi 2011'!M60+'Plan Energi 2011'!M68)*-1","v":0},{"$f":"('Plan Energi 2011'!N37+'Plan Energi 2011'!N38+'Plan Energi 2011'!N48+'Plan Energi 2011'!N49+'Plan Energi 2011'!N50+'Plan Energi 2011'!N57+'Plan Energi 2011'!N58+'Plan Energi 2011'!N59+'Plan Energi 2011'!N60+'Plan Energi 2011'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2011'!AD37+'Plan Energi 2011'!AD38+'Plan Energi 2011'!AD48+'Plan Energi 2011'!AD49+'Plan Energi 2011'!AD50+'Plan Energi 2011'!AD57+'Plan Energi 2011'!AD58+'Plan Energi 2011'!AD59+'Plan Energi 2011'!AD60+'Plan Energi 2011'!AD68)","v":0},null,{"$f":"'Plan Energi 2011'!AF68*-1","v":-354.49515000000002},null,0,-354.49515000000002,"Anden varmeproduktion","ANDENV","TS",null,354.49515000000002,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!AF37+'Plan Energi 2011'!AF38+'Plan Energi 2011'!AF48+'Plan Energi 2011'!AF49+'Plan Energi 2011'!AF50+'Plan Energi 2011'!AF57+'Plan Energi 2011'!AF58+'Plan Energi 2011'!AF59+'Plan Energi 2011'!AF60+'Plan Energi 2011'!AF68","v":354.49515000000002},null,null,null,0,{"$f":"-(C16*'Plan Energi 2011'!$I$89/1000+D16*'Plan Energi 2011'!$C$89/1000+E16*'Plan Energi 2011'!$W$89/1000+X16*'Plan Energi 2011'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2011'!$I$89/1000+D17*'Plan Energi 2011'!$C$89/1000+E17*'Plan Energi 2011'!$W$89/1000+X17*'Plan Energi 2011'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-2541.8748930000002,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-21.300000000000004},0,-560.78331600000001,0,-344,-970.19157700000005,-645.6,0,0,0,{"$f":"CD18*-1/'Plan Energi 2011'!D2*100","v":-1278.907986047022},{"$f":"CE18*('Plan Energi 2011'!AF39+'Plan Energi 2011'!AF43+'Plan Energi 2011'!AF52+'Plan Energi 2011'!AF55+'Plan Energi 2011'!AF62+'Plan Energi 2011'!AF71)/('Plan Energi 2011'!AG39+'Plan Energi 2011'!AG43+'Plan Energi 2011'!AG52+'Plan Energi 2011'!AG55+'Plan Energi 2011'!AG62+'Plan Energi 2011'!AG71)","v":-2261.5570274000006},null,null,0,-6082.3399064470232,"Transport af el, fjernvarme, mv.","TRAS",null,null,5465.415391704898,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":2541.8748930000002},0,21.300000000000004,0,560.78331600000001,0,344,970.19157700000005,645.6,0,0,0,1177.6184735520978,1745.9220251528002,null,null,null,616.92451474212521]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,3.734,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":3.734},{"$f":"P20*-1","v":2.8},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,0.93399999999999994,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-4686.9390000000003},0,0,-250.7,-27,-158,0,-65.7,0,0,0,0,-3.734,-2.8,0,0,0,0,0,-0.93399999999999994,-52.827137000000008,-2541.8748930000002,0,-21.300000000000004,0,-560.78331600000001,0,-344,-970.19157700000005,-645.6,0,0,0,-1177.6184735520978,-1745.9220251528002,0,0,0,-10459.615528704899,"Afgang fra energisystemet","A",null,null,8295.1328211034906,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8295.1328211034906,0,2164.482707601408,455.11365691200001]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2011'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-52.827137000000008,-1885.834893,0,-4.2600000000000007,0,-560.78331600000001,0,-344,-970.19157700000005,-6.6,0,0,0,0,0,0,0,0,-1938.66203,"Transport","AT","A",null,524.01355000000012,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,524.01355000000012,0,1414.6484800000001,139.55178208200002]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-52.827137000000008,-1414.335863,{"$f":"SUM(Y24:Y27)","v":0},0,0,-560.18331599999999,0,0,-854.15254700000003,0,0,0,0,0,0,0,0,0,-1467.163,"Vejtrafik","ATV","AT",null,369.37555000000003,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,369.37555000000003,0,1097.78745,104.66085386200001]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2011'!P72+'Plan Energi 2011'!P73)*-1","v":-31.183871000000003},{"$f":"SUM(Y24:AI24)","v":-863.60612900000001},null,null,null,{"$f":"'Plan Energi 2011'!H72*-1","v":-560.18331599999999},null,null,{"$f":"'Plan Energi 2011'!F73*-1","v":-303.42281300000002},null,null,null,null,null,null,null,null,0,-894.79,"Personbil ","PERSON","ATV",null,194.7235,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!AQ72+'Plan Energi 2011'!AQ73","v":194.7235},null,700.06649999999991,{"$f":"-(C24*'Plan Energi 2011'!$I$89/1000+D24*'Plan Energi 2011'!$C$89/1000+E24*'Plan Energi 2011'!$W$89/1000+X24*'Plan Energi 2011'!$F$89/1000)","v":63.906853546000001}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2011'!P76*-1","v":-13.434771999999999},{"$f":"SUM(Y25:AI25)","v":-342.925228},null,null,null,0,null,null,{"$f":"'Plan Energi 2011'!F76*-1","v":-342.925228},null,null,null,null,null,null,null,null,0,-356.36,"Lastbil","LAST","ATV",null,117.59880000000001,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!AQ76","v":117.59880000000001},null,238.7612,{"$f":"-(C25*'Plan Energi 2011'!$I$89/1000+D25*'Plan Energi 2011'!$C$89/1000+E25*'Plan Energi 2011'!$W$89/1000+X25*'Plan Energi 2011'!$F$89/1000)","v":25.376466872000002}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2011'!P74*-1","v":-7.5286739999999996},-190.594326,null,null,null,0,null,null,{"$f":"'Plan Energi 2011'!F74*-1","v":-190.594326},null,null,null,null,null,null,null,null,0,-198.12299999999999,"Varebil","VARE","ATV",null,49.530749999999998,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!AQ74","v":49.530749999999998},null,148.59224999999998,{"$f":"-(C26*'Plan Energi 2011'!$I$89/1000+D26*'Plan Energi 2011'!$C$89/1000+E26*'Plan Energi 2011'!$W$89/1000+X26*'Plan Energi 2011'!$F$89/1000)","v":14.103980124}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2011'!P75*-1","v":-0.67981999999999998},-17.210180000000001,null,null,null,0,null,null,{"$f":"'Plan Energi 2011'!F75*-1","v":-17.210180000000001},null,null,null,null,null,null,null,null,0,-17.89,"Bus","BUS","ATV",null,7.5225,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2011'!AQ75+'Plan Energi 2011'!AQ16","v":7.5225},null,10.3675,{"$f":"-(C27*'Plan Energi 2011'!$I$89/1000+D27*'Plan Energi 2011'!$C$89/1000+E27*'Plan Energi 2011'!$W$89/1000+X27*'Plan Energi 2011'!$F$89/1000)","v":1.27355332}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30.4,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!F78*-1","v":-30.4},0,0,0,0,{"$f":"'Plan Energi 2011'!AQ13*-1","v":0},0,0,0,0,-30.4,"Tog","ATT","AT",null,10.032,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!AQ78+'Plan Energi 2011'!AQ13","v":10.032},0,20.367999999999999,{"$f":"-(C28*'Plan Energi 2011'!$I$89/1000+D28*'Plan Energi 2011'!$C$89/1000+E28*'Plan Energi 2011'!$W$89/1000+X28*'Plan Energi 2011'!$F$89/1000)","v":2.2496}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-344.6,0,0,0,{"$f":"'Plan Energi 2011'!H79*-1","v":-0.6},0,{"$f":"'Plan Energi 2011'!G79*-1","v":-344},0,0,0,0,0,0,0,0,0,0,-344.6,"Fly","ATF","AT",null,113.71800000000002,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!AQ79","v":113.71800000000002},0,230.88200000000001,{"$f":"-(C29*'Plan Energi 2011'!$I$89/1000+D29*'Plan Energi 2011'!$C$89/1000+E29*'Plan Energi 2011'!$W$89/1000+X29*'Plan Energi 2011'!$F$89/1000)","v":25.500400000000003}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-57.5,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!F80*-1","v":-50.9},{"$f":"'Plan Energi 2011'!D80*-1","v":-6.6},0,0,0,0,0,0,0,0,-57.5,"Færge","ATFÆRGE","AT",null,18.975000000000001,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!AQ80","v":18.975000000000001},0,38.524999999999999,{"$f":"-(C30*'Plan Energi 2011'!$I$89/1000+D30*'Plan Energi 2011'!$C$89/1000+E30*'Plan Energi 2011'!$W$89/1000+X30*'Plan Energi 2011'!$F$89/1000)","v":4.2549999999999999}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-38.999029999999998,0,{"$f":"'Plan Energi 2011'!B16*'Plan Energi 2011'!AQ16/SUM('Plan Energi 2011'!AI16:AQ16)*-1","v":-4.2600000000000007},0,0,0,0,{"$f":"'Plan Energi 2011'!F77*-1","v":-34.73903},0,0,0,0,0,0,0,0,0,-38.999029999999998,"Non-Road (landbrug)","ATNONR","AT",null,11.913,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!AP77","v":11.913},0,27.086029999999997,{"$f":"-(C31*'Plan Energi 2011'!$I$89/1000+D31*'Plan Energi 2011'!$C$89/1000+E31*'Plan Energi 2011'!$W$89/1000+X31*'Plan Energi 2011'!$F$89/1000)","v":2.8859282199999998}]
[null,null,{"$f":"SUM('Plan Energi 2011'!I17:I22)*-1","v":-0.7},{"$f":"SUM('Plan Energi 2011'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!W17:W22)*-1","v":0},-247,{"$f":"SUM('Plan Energi 2011'!Q17:Q22)*-1","v":-27},{"$f":"SUM('Plan Energi 2011'!R17:R22)*-1","v":-158},0,{"$f":"SUM('Plan Energi 2011'!S17:S22)*-1","v":-62},0,{"$f":"SUM('Plan Energi 2011'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!T17:V22)*-1","v":0},-3.734,{"$f":"SUM('Plan Energi 2011'!L17:L22)*-1","v":-2.8},{"$f":"SUM('Plan Energi 2011'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2011'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2011'!N14+SUM('Plan Energi 2011'!N17:N22))*-1","v":-0.93399999999999994},{"$f":"SUM('Plan Energi 2011'!P17:P22)*-1","v":0},-104.26,0,{"$f":"'Plan Energi 2011'!B16*'Plan Energi 2011'!AI16/SUM('Plan Energi 2011'!AI16:AQ16)*-1","v":-4.2600000000000007},0,{"$f":"SUM('Plan Energi 2011'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!D17:E22)*-1","v":-100},0,0,0,{"$f":"('Plan Energi 2011'!AE14+'Plan Energi 2011'!AI8*'Plan Energi 2011'!AE8/'Plan Energi 2011'!AH8+'Plan Energi 2011'!AI9*'Plan Energi 2011'!AE9/'Plan Energi 2011'!AH9+'Plan Energi 2011'!AI10*'Plan Energi 2011'!AE10/'Plan Energi 2011'!AH10+'Plan Energi 2011'!AI11*'Plan Energi 2011'!AE11/'Plan Energi 2011'!AH11+'Plan Energi 2011'!AI12*'Plan Energi 2011'!AE12/'Plan Energi 2011'!AH12+'Plan Energi 2011'!AI13*'Plan Energi 2011'!AE13/'Plan Energi 2011'!AH13)*-1","v":-314.31880368489783},{"$f":"('Plan Energi 2011'!AI39+'Plan Energi 2011'!AI43+'Plan Energi 2011'!AI52+'Plan Energi 2011'!AI55+'Plan Energi 2011'!AI62+'Plan Energi 2011'!AI71)*-1","v":-1115.6441740726393},0,0,0,-1785.6569777575371,"Husholdninger","AH","A",null,1639.6297007709538,{"$f":"AT32/AO32*-1","v":0.91822210043388786},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!AI81","v":1639.6297007709538},0,146.02727698658327,{"$f":"-(C32*'Plan Energi 2011'!$I$89/1000+D32*'Plan Energi 2011'!$C$89/1000+E32*'Plan Energi 2011'!$W$89/1000+X32*'Plan Energi 2011'!$F$89/1000)","v":7.7551190000000005}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!B16*'Plan Energi 2011'!AJ16/SUM('Plan Energi 2011'!AI16:AQ16)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2011'!AJ8*'Plan Energi 2011'!AE8/'Plan Energi 2011'!AH8+'Plan Energi 2011'!AJ9*'Plan Energi 2011'!AE9/'Plan Energi 2011'!AH9+'Plan Energi 2011'!AJ10*'Plan Energi 2011'!AE10/'Plan Energi 2011'!AH10+'Plan Energi 2011'!AJ11*'Plan Energi 2011'!AE11/'Plan Energi 2011'!AH11+'Plan Energi 2011'!AJ12*'Plan Energi 2011'!AE12/'Plan Energi 2011'!AH12+'Plan Energi 2011'!AJ13*'Plan Energi 2011'!AE13/'Plan Energi 2011'!AH13)*-1","v":-200.01674037600003},{"$f":"('Plan Energi 2011'!AJ39+'Plan Energi 2011'!AJ43+'Plan Energi 2011'!AJ52+'Plan Energi 2011'!AJ55+'Plan Energi 2011'!AJ62+'Plan Energi 2011'!AJ71)*-1","v":-162.37074833921042},0,0,0,-362.38748871521045,"Offentlig ","AO","A",null,317.43939569327841,{"$f":"AT33/AO33*-1","v":0.87596676369460591},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2011'!AJ81","v":317.43939569327841},0,44.948093021932038,{"$f":"-(C33*'Plan Energi 2011'!$I$89/1000+D33*'Plan Energi 2011'!$C$89/1000+E33*'Plan Energi 2011'!$W$89/1000+X33*'Plan Energi 2011'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2011'!I23:I24)*-1","v":-292.23899999999998},{"$f":"SUM('Plan Energi 2011'!C23:C24)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!W23:W24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!Q23:Q24)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!R23:R24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!S23:S24)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2011'!T23:V24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!L23:L24)*-1","v":0},0,0,0,0,{"$f":"SUM('Plan Energi 2011'!M23:M24)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!N23:N24)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!P23:P24)*-1","v":0},-22,0,{"$f":"'Plan Energi 2011'!B16*(SUM('Plan Energi 2011'!AK16:AM16,'Plan Energi 2011'!AO16:AP16))/SUM('Plan Energi 2011'!AI16:AQ16)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!H23:H24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!G23:G24)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!F23:F24)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!D23:E24)*-1","v":-22},0,0,0,{"$f":"(SUM('Plan Energi 2011'!AK8:AM8,'Plan Energi 2011'!AO8:AP8)*'Plan Energi 2011'!AE8/'Plan Energi 2011'!AH8+SUM('Plan Energi 2011'!AK9:AM9,'Plan Energi 2011'!AO9:AP9)*'Plan Energi 2011'!AE9/'Plan Energi 2011'!AH9+SUM('Plan Energi 2011'!AK10:AM10,'Plan Energi 2011'!AO10:AP10)*'Plan Energi 2011'!AE10/'Plan Energi 2011'!AH10+SUM('Plan Energi 2011'!AK11:AM11,'Plan Energi 2011'!AO11:AP11)*'Plan Energi 2011'!AE11/'Plan Energi 2011'!AH11+SUM('Plan Energi 2011'!AK12:AM12,'Plan Energi 2011'!AO12:AP12)*'Plan Energi 2011'!AE12/'Plan Energi 2011'!AH12+SUM('Plan Energi 2011'!AK13:AM13,'Plan Energi 2011'!AO13:AP13)*'Plan Energi 2011'!AE13/'Plan Energi 2011'!AH13+SUM('Plan Energi 2011'!AK69:AM69,'Plan Energi 2011'!AO69:AP69)*'Plan Energi 2011'!D2/100++'Plan Energi 2011'!AN8*'Plan Energi 2011'!AE8/'Plan Energi 2011'!AH8+'Plan Energi 2011'!AN9*'Plan Energi 2011'!AE9/'Plan Energi 2011'!AH9+'Plan Energi 2011'!AN10*'Plan Energi 2011'!AE10/'Plan Energi 2011'!AH10+'Plan Energi 2011'!AN11*'Plan Energi 2011'!AE11/'Plan Energi 2011'!AH11)*-1","v":-277.12429952601599},{"$f":"(SUM('Plan Energi 2011'!AK70:AM70,'Plan Energi 2011'!AO70:AP70)+SUM('Plan Energi 2011'!AK39:AM39,'Plan Energi 2011'!AO39:AP39)+SUM('Plan Energi 2011'!AK43:AM43,'Plan Energi 2011'!AO43:AP43)+SUM('Plan Energi 2011'!AK52:AM52,'Plan Energi 2011'!AO52:AP52)+SUM('Plan Energi 2011'!AK55:AM55,'Plan Energi 2011'!AO55:AP55)+SUM('Plan Energi 2011'!AK62:AM62,'Plan Energi 2011'!AO62:AP62)+SUM('Plan Energi 2011'!AK71:AM71,'Plan Energi 2011'!AO71:AP71)+'Plan Energi 2011'!AN70+'Plan Energi 2011'!AN39+'Plan Energi 2011'!AN43+'Plan Energi 2011'!AN52+'Plan Energi 2011'!AN55+'Plan Energi 2011'!AN62+'Plan Energi 2011'!AN71)*-1","v":-467.90710274095039},0,0,0,-1059.2704022669664,"Erhverv","AE","A",null,918.61351559513014,0.86721342692969283,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2011'!AK8:AM80,'Plan Energi 2011'!AO8:AP80)+'Plan Energi 2011'!AN23+'Plan Energi 2011'!AN24","v":918.61351559513014},0,140.65688667183622,{"$f":"-(C34*'Plan Energi 2011'!$I$89/1000+D34*'Plan Energi 2011'!$C$89/1000+E34*'Plan Energi 2011'!$W$89/1000+X34*'Plan Energi 2011'!$F$89/1000)","v":18.276855829999995}]
[null,null,{"$f":"SUM('Plan Energi 2011'!I25:I25)*-1","v":-4394},{"$f":"SUM('Plan Energi 2011'!C25:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!W25:W25)*-1","v":0},-3.7,{"$f":"SUM('Plan Energi 2011'!Q25:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!R25:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!S25:S25)*-1","v":-3.7},0,{"$f":"SUM('Plan Energi 2011'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!T25:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!L25:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2011'!M25:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!N25:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!P25:P25)*-1","v":0},-529.78,0,{"$f":"'Plan Energi 2011'!B16*'Plan Energi 2011'!AN16/SUM('Plan Energi 2011'!AI16:AQ16)*-1","v":-12.780000000000001},0,{"$f":"SUM('Plan Energi 2011'!H25:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2011'!G25:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!F25:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2011'!D25:E25)*-1","v":-517},0,0,0,{"$f":"('Plan Energi 2011'!AN12*'Plan Energi 2011'!AE12/'Plan Energi 2011'!AH12+'Plan Energi 2011'!AN13*'Plan Energi 2011'!AE13/'Plan Energi 2011'!AH13+'Plan Energi 2011'!AN69*'Plan Energi 2011'!D2/100)*-1","v":-386.15862996518399},0,0,0,0,-5313.638629965184,"Tung proces ","AP","A",null,4895.4366590441277,0.92129649755203691,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2011'!AN8:AN80)-'Plan Energi 2011'!AN23-'Plan Energi 2011'!AN24","v":4895.4366590441277},0,418.20197092105627,{"$f":"-(C35*'Plan Energi 2011'!$I$89/1000+D35*'Plan Energi 2011'!$C$89/1000+E35*'Plan Energi 2011'!$W$89/1000+X35*'Plan Energi 2011'!$F$89/1000)","v":289.5299}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2011'!I81","v":0},{"$f":"D6+'Plan Energi 2011'!C81","v":0},{"$f":"E6+'Plan Energi 2011'!W81","v":0},null,{"$f":"G6+'Plan Energi 2011'!Q81","v":0},{"$f":"H6+'Plan Energi 2011'!R81","v":0},null,{"$f":"J6+'Plan Energi 2011'!S81","v":0},null,{"$f":"L6+'Plan Energi 2011'!O81","v":0},null,{"$f":"N6+'Plan Energi 2011'!T81+'Plan Energi 2011'!U81+'Plan Energi 2011'!V81","v":3.907985046680551E-14},null,{"$f":"P8+P20+'Plan Energi 2011'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2011'!J81","v":1.0680000000001204},null,null,null,{"$f":"U20+U8+'Plan Energi 2011'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2011'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2011'!P81","v":1.3609700000000018},null,null,{"$f":"Z18+Z8+'Plan Energi 2011'!B81","v":0},null,{"$f":"AB18+AB8+'Plan Energi 2011'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2011'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2011'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2011'!D81+'Plan Energi 2011'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2011'!A15","v":444.51701048702216},{"$f":"AK18-('Plan Energi 2011'!AF32+'Plan Energi 2011'!AF39+'Plan Energi 2011'!AF43+'Plan Energi 2011'!AF52+'Plan Energi 2011'!AF55+'Plan Energi 2011'!AF62+'Plan Energi 2011'!AF71)","v":0}]
[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":"CD9-'Plan Energi 2011'!A15","v":0}]

{"sheet":"Plan Energi 2011","index":7,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20]]}
["Antal indbyggere:",null,null,50104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,92.08,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2011"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A8:W8)","v":0},"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-48.050493236415903},{"$f":"AH8/AA8%","v":44.244894172091762},null,null,{"$f":"SUM(AI8:AQ8)","v":19.467753435720375},19.467753435720375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-5.8829934281939504,{"$f":"AH9/AB9%","v":5.4170603486809892},null,null,4.8753543138128901,4.8753543138128901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-24.960700688194322,{"$f":"AH10/AB10%","v":22.983813193689329},null,null,22.983813193689329,22.983813193689329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-189.25266239119003,{"$f":"AH11/AA11%","v":174.26385152980777},null,null,87.131925764903883,22.122447086045884,27.002259950760003,14.465294061750001,12.622234066649996,0.30867900065999998,8.0598864862079989,0.10169957241000001,2.4494255404200009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-147.96938303700969,{"$f":"AH12/AA12%","v":136.25020790047853},null,null,204.37531185071779,78.356280324123816,0,48.603388047480003,42.410706463943988,1.2347160026400001,32.239545944831995,6.1019743446000009E-2,1.4696553242520005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elmotorer m.m.",null,85,null,null,-717.17650558574019,{"$f":"AH13/AA13%","v":660.37612634334948},null,null,561.31970739184703,123.01507834492226,124.11038740330801,46.231079821352999,40.340660077013389,7.5214783160819989,196.39256738060161,0.94512802626360004,22.76332802230321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":0.93399999999999994},null,null,null,null,null,null,null,null,null,0.93399999999999994,"Varmepumper, individuel",null,null,300,null,-0.50716768027801917,0.46700000000000003,null,null,1.401,1.401]
[{"$f":"Z15%*AD15","v":444.51701048702216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444.51701048702216,"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":444.51701048702216},null,null,null,{"$f":"SUM(AI15:AQ15)","v":0}]
[null,21.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,8.0939999999999994,{"$f":"X16*AB16/100*0.2","v":1.6188},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":4.8563999999999998},null,null,{"$f":"X16*AB16/100*0.2","v":1.6188}]
[null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,80,{"$f":"X17*AB17/100","v":80}]
[null,null,null,null,null,null,null,null,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.59499999999999997,0.59499999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,null,62,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,46.5,46.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,null,null,null,null,null,158,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,102.7,102.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,27,"Halmfyr, individuel",null,null,65,null,null,null,null,null,17.55,17.55]
[null,null,null,null,null,null,null,null,null,null,null,2.8,null,null,null,null,null,null,null,null,null,null,null,2.8,"Solvarmeanlæg",null,null,100,null,null,null,null,null,2.8,2.8]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,19.8,null,null,null,null,null,{"$f":"X23*AA23/100","v":19.8}]
[null,null,null,null,null,null,null,null,292.23899999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292.23899999999998,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,263.01509999999996,null,null,null,null,null,{"$f":"X24*AA24/100","v":263.01509999999996}]
[null,null,null,517,null,null,null,null,4394,null,null,null,null,null,null,null,null,null,3.7,null,null,null,null,4914.7,"Industrikedel, erhverv ",null,90,null,null,null,null,null,null,4423.2299999999996,null,null,null,null,null,{"$f":"X25*AA25/100","v":4423.2299999999996}]
[null,null,null,null,null,null,null,null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,0.1,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":0.1},null,null,null,0]
[null,null,null,null,null,null,null,null,null,15.228,null,null,null,null,null,null,null,null,null,null,null,null,null,15.228,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":15.228},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,{"$f":"Z29*X29/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, opgradering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, dampturbine",34.4,null,51.6,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,null,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,null,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},0,{"$f":"AG39*63.8%","v":0},{"$f":"AG39*9.6%","v":0},{"$f":"AG39*12.9%","v":0},{"$f":"AG39*7%","v":0},{"$f":"AG39*0%","v":0},{"$f":"AG39*4.8%","v":0},{"$f":"AG39*1.9%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0,{"$f":"AG43*63.8%","v":0},{"$f":"AG43*9.6%","v":0},{"$f":"AG43*12.9%","v":0},{"$f":"AG43*7%","v":0},{"$f":"AG43*0%","v":0},{"$f":"AG43*4.8%","v":0},{"$f":"AG43*1.9%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AG48/$D$2%","v":0},null,{"$f":"X48*AB48/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AG49/$D$2%","v":0},null,{"$f":"X49*AB49/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0,{"$f":"AG52*63.8%","v":0},{"$f":"AG52*9.6%","v":0},{"$f":"AG52*12.9%","v":0},{"$f":"AG52*7%","v":0},{"$f":"AG52*0%","v":0},{"$f":"AG52*4.8%","v":0},{"$f":"AG52*1.9%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1999999999999993,null,9.1999999999999993,"Lokale KV-værker, motor",30.1,43,null,null,{"$f":"X53*Z53/100","v":2.7692000000000001},null,{"$f":"X53*AB53/100","v":0},null,{"$f":"SUM(AI53:AQ53)","v":3.9559999999999995},null,{"$f":"X53*AA53/100","v":3.9559999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF53:AF54)","v":0},{"$f":"-AF55*AC55/100","v":0},0,{"$f":"AG55*63.8%","v":0},{"$f":"AG55*9.6%","v":0},{"$f":"AG55*12.9%","v":0},{"$f":"AG55*7%","v":0},{"$f":"AG55*0%","v":0},{"$f":"AG55*4.8%","v":0},{"$f":"AG55*1.9%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AG57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,null,null,{"$f":"X58*AB58/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, solvarme",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,null,null,null,{"$f":"144*0.334","v":48.096000000000004},null,null,null,{"$f":"(1559.46+7339)*0.334","v":2972.0856399999998},null,null,null,null,null,null,null,{"$f":"8*0.334","v":2.6720000000000002},{"$f":"79*0.334","v":26.386000000000003},{"$f":"(9+158)*0.334","v":55.778000000000006},null,{"$f":"1367*0.55*0.334","v":251.11790000000002},{"$f":"9*0.334","v":3.0060000000000002},{"$f":"1367*0.45*0.334","v":205.46010000000001},3564.6016399999999,"Import fjernvarme",22.9,null,53.5,null,{"$f":"X61*Z61%","v":816.29377555999986},null,{"$f":"X61*AB61%","v":1907.0618774},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF56:AF61)","v":-1907.0618774},{"$f":"-AF62*AC62/100","v":1472.2517693528},1472.2517693528002,{"$f":"AG62*63.9%","v":940.76888061643922},{"$f":"AG62*9.3%","v":136.91941454981043},{"$f":"AG62*13.3%","v":195.80948532392242},{"$f":"AG62*7.1%","v":104.52987562404878},{"$f":"AG62*0%","v":0},{"$f":"AG62*4.9%","v":72.1403366982872},{"$f":"AG62*1.5%","v":22.083776540292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",null,null,null,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrændingsmotor",null,null,null,null,0,null,{"$f":"X64*AB64/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,{"$f":"X65*AB65/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kedel",null,null,null,null,0,null,{"$f":"X66*AB66/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,{"$f":"X67*AB67/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,{"$f":"(16.55+1048)*0.333","v":354.49515000000002},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,{"$f":"-AE69","v":-145.10808},{"$f":"435.76*0.333","v":145.10808},null,null,145.10808,null,null,null,null,null,{"$f":"AE69","v":145.10808}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF63:AF70)","v":-354.49515000000002},{"$f":"-AF71*AC71/100","v":273.67025580000001},273.67025580000001,{"$f":"AG71*63.9%","v":174.87529345620001},{"$f":"AG71*9.3%","v":25.451333789400003},{"$f":"AG71*13.3%","v":36.3981440214},{"$f":"AG71*7.1%","v":19.430588161799999},{"$f":"AG71*0%","v":0},{"$f":"AG71*4.9%","v":13.409842534200001},{"$f":"AG71*1.5%","v":4.1050538369999998}]
[null,null,null,null,null,null,null,560.18331599999999,null,null,null,null,null,null,null,19.296684000000003,null,null,null,null,null,null,null,{"$f":"SUM(A72:W72)","v":579.48},"Benzinbiler",null,20,null,null,null,null,null,null,115.896,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":115.896}]
[null,null,null,null,null,303.42281300000002,null,null,null,null,null,null,null,null,null,11.887186999999999,null,null,null,null,null,null,null,315.31,"Dieselbiler",null,25,null,null,null,null,null,null,78.827500000000001,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":78.827500000000001}]
[null,null,null,null,null,{"$f":"198.123*(1-3.8%)","v":190.594326},null,null,null,null,null,null,null,null,null,{"$f":"198.123*3.8%","v":7.5286739999999996},null,null,null,null,null,null,null,198.12299999999999,"Varebiler",null,25,null,null,null,null,null,null,49.530749999999998,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":49.530749999999998}]
[null,null,null,null,null,{"$f":"17.89*(1-3.8%)","v":17.210180000000001},null,null,null,null,null,null,null,null,null,{"$f":"17.89*3.8%","v":0.67981999999999998},null,null,null,null,null,null,null,17.89,"Busser",null,33,null,null,null,null,null,null,5.9036999999999997,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":5.9036999999999997}]
[null,null,null,null,null,342.925228,null,null,null,null,null,null,null,null,null,13.434771999999999,null,null,null,null,null,null,null,356.36,"Lastbiler m.m.",null,33,null,null,null,null,null,null,117.59880000000001,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":117.59880000000001}]
[null,null,null,null,null,34.73903,null,null,null,null,null,null,null,null,null,1.36097,null,null,null,null,null,null,null,36.1,"Traktorer",null,33,null,null,null,null,null,null,11.913,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":11.913}]
[null,null,null,null,null,30.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.4,"Tog",null,33,null,null,{"$f":"-AE78/$D$2%","v":0},null,null,null,10.032,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":10.032}]
[null,null,null,null,null,null,344,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344.6,"Fly",null,33,null,null,null,null,null,null,113.71800000000002,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":113.71800000000002}]
[null,null,null,6.6,null,50.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.5,"Skibe",null,33,null,null,null,null,null,null,18.975000000000001,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":18.975000000000001}]
[{"$f":"SUM(A8:A80)","v":444.51701048702216},21.3,0,523.6,170.096,970.19157699999994,344,560.78331600000001,7659.0246399999996,15.228,0,2.9,0,0.93399999999999994,0,54.188107000000009,29.672000000000001,184.386,121.47800000000001,0,251.11790000000002,12.206,205.46010000000001,{"$f":"SUM(X8:X80)","v":11571.08265048702},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":-2.8421709430404007E-14},1189.111033488098,0,1745.9220251528,8283.2198211034902,1639.6297007709538,317.43939569327841,341.50739127590543,219.33406439345615,9.0648733193819986,5178.2517590441275,27.296677719411601,38.595408886975207,512.10055]
[{"$f":"A81*A89/1000","v":78.234993845715906},{"$f":"B81*B87/1000","v":0},{"$f":"C81*C87/1000","v":0},{"$f":"D81*D89/1000","v":40.840800000000002},12.587104,71.794176698000001,24.768000000000001,40.937182067999998,436.33463374079997,0,0,0,0,0,0,0,0,0,0,0,0,0,16.892929422000002,{"$f":"SUM(A82:W82)","v":722.3898197745159},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":14.417807356189444},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":6.4905093709938022},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,"","","","","",0,6.8160293993767054,4.2940893699747695,42.034627380567002,"","","","","",{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":13.188799832765827},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[29]
["  Elimport   (heraf VE-andel:"]
[176,65,95,78,74,74,72,73,56.97,null,null,null,null,null,null,null,null,null,null,null,null,null,82.22,"CO2-emission (tons/TJ)"]

{"sheet":"e2g-format 2013","index":8,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":8509.726269194447},null,null,{"$f":"-C6","v":7636.2972691944469},0,186.14475000000002,687.28425000000004,26.943000000000001,177.255,0,245.38200000000001,0,0,0,237.70425,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-7636.2972691944469},{"$f":"-AX6","v":0},-186.14475000000002,-687.28425000000004,-26.943000000000001,-177.255,0,-245.38200000000001,0,0,0,-237.70425,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8509.726269194447,"Transport af brændsler","TRAP",null,null,8509.726269194447,null,null,{"$f":"-1*(C8+C20)","v":7636.2972691944469},0,186.14475000000002,687.28425000000004,26.943000000000001,177.255,0,245.38200000000001,0,0,0,237.70425,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,29.759999999999877,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":29.759999999999877},{"$f":"P8*-1","v":15.6},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-3144.2904089999997},0,-186.14475000000002,-435.53925000000004,-2.9430000000000001,-21.255000000000003,0,-173.637,0,0,0,-237.70425,-29.759999999999877,-15.6,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-47.088000000000001,0,0,0,0,0,0,0,-47.088000000000001,0,0,0,0,0,-317.36984999999999,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-4160.1922589999995,"Indgang el, varme og olieprodukter","TS",null,null,6276.7445218377452,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,2578.5765735960476,0,0,0,528.90565989501488,0,335.22584887306454,906.92485768498454,0,0,0,0,1410.9958327886973,2287.1721154530001,0,0,0,946.99247743199976,277.37696757119153]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3062.8047402697448,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":2578.5765735960476},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":528.90565989501488},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":335.22584887306454},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":906.92485768498454},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":484.22816667369727},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2013'!A89/1000","v":77.476506667791554}]
[null,null,{"$f":"('Plan Energi 2013'!I32+'Plan Energi 2013'!I33+'Plan Energi 2013'!I34+'Plan Energi 2013'!I35+'Plan Energi 2013'!I40+'Plan Energi 2013'!I42+'Plan Energi 2013'!I44+'Plan Energi 2013'!I45+'Plan Energi 2013'!I46+'Plan Energi 2013'!I51+'Plan Energi 2013'!I53+'Plan Energi 2013'!I61+'Plan Energi 2013'!I63+'Plan Energi 2013'!I64+'Plan Energi 2013'!I65+'Plan Energi 2013'!I67)*-1","v":-3144.2904089999997},{"$f":"('Plan Energi 2013'!C32+'Plan Energi 2013'!C33+'Plan Energi 2013'!C34+'Plan Energi 2013'!C35+'Plan Energi 2013'!C40+'Plan Energi 2013'!C42+'Plan Energi 2013'!C44+'Plan Energi 2013'!C45+'Plan Energi 2013'!C46+'Plan Energi 2013'!C51+'Plan Energi 2013'!C53+'Plan Energi 2013'!C61+'Plan Energi 2013'!C63+'Plan Energi 2013'!C64+'Plan Energi 2013'!C65+'Plan Energi 2013'!C67)*-1","v":0},{"$f":"('Plan Energi 2013'!W32+'Plan Energi 2013'!W33+'Plan Energi 2013'!W34+'Plan Energi 2013'!W35+'Plan Energi 2013'!W40+'Plan Energi 2013'!W42+'Plan Energi 2013'!W44+'Plan Energi 2013'!W45+'Plan Energi 2013'!W46+'Plan Energi 2013'!W51+'Plan Energi 2013'!W53+'Plan Energi 2013'!W61+'Plan Energi 2013'!W63+'Plan Energi 2013'!W64+'Plan Energi 2013'!W65+'Plan Energi 2013'!W67)*-1","v":-186.14475000000002},-435.53925000000004,{"$f":"('Plan Energi 2013'!Q32+'Plan Energi 2013'!Q33+'Plan Energi 2013'!Q34+'Plan Energi 2013'!Q35+'Plan Energi 2013'!Q40+'Plan Energi 2013'!Q42+'Plan Energi 2013'!Q44+'Plan Energi 2013'!Q45+'Plan Energi 2013'!Q46+'Plan Energi 2013'!Q51+'Plan Energi 2013'!Q53+'Plan Energi 2013'!Q61+'Plan Energi 2013'!Q63+'Plan Energi 2013'!Q64+'Plan Energi 2013'!Q65+'Plan Energi 2013'!Q67)*-1","v":-2.9430000000000001},{"$f":"('Plan Energi 2013'!R32+'Plan Energi 2013'!R33+'Plan Energi 2013'!R34+'Plan Energi 2013'!R35+'Plan Energi 2013'!R40+'Plan Energi 2013'!R42+'Plan Energi 2013'!R44+'Plan Energi 2013'!R45+'Plan Energi 2013'!R46+'Plan Energi 2013'!R51+'Plan Energi 2013'!R53+'Plan Energi 2013'!R61+'Plan Energi 2013'!R63+'Plan Energi 2013'!R64+'Plan Energi 2013'!R65+'Plan Energi 2013'!R67)*-1","v":-21.255000000000003},null,{"$f":"('Plan Energi 2013'!S32+'Plan Energi 2013'!S33+'Plan Energi 2013'!S34+'Plan Energi 2013'!S35+'Plan Energi 2013'!S40+'Plan Energi 2013'!S42+'Plan Energi 2013'!S44+'Plan Energi 2013'!S45+'Plan Energi 2013'!S46+'Plan Energi 2013'!S51+'Plan Energi 2013'!S53+'Plan Energi 2013'!S61+'Plan Energi 2013'!S63+'Plan Energi 2013'!S64+'Plan Energi 2013'!S65+'Plan Energi 2013'!S67)*-1","v":-173.637},null,{"$f":"('Plan Energi 2013'!O32+'Plan Energi 2013'!O33+'Plan Energi 2013'!O34+'Plan Energi 2013'!O35+'Plan Energi 2013'!O40+'Plan Energi 2013'!O42+'Plan Energi 2013'!O44+'Plan Energi 2013'!O45+'Plan Energi 2013'!O46+'Plan Energi 2013'!O51+'Plan Energi 2013'!O53+'Plan Energi 2013'!O61+'Plan Energi 2013'!O63+'Plan Energi 2013'!O64+'Plan Energi 2013'!O65+'Plan Energi 2013'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2013'!T32+'Plan Energi 2013'!T33+'Plan Energi 2013'!T34+'Plan Energi 2013'!T35+'Plan Energi 2013'!T40+'Plan Energi 2013'!T42+'Plan Energi 2013'!T44+'Plan Energi 2013'!T45+'Plan Energi 2013'!T46+'Plan Energi 2013'!T51+'Plan Energi 2013'!T53+'Plan Energi 2013'!T61+'Plan Energi 2013'!T63+'Plan Energi 2013'!T64+'Plan Energi 2013'!T65+'Plan Energi 2013'!T67+'Plan Energi 2013'!U32+'Plan Energi 2013'!U33+'Plan Energi 2013'!U34+'Plan Energi 2013'!U35+'Plan Energi 2013'!U40+'Plan Energi 2013'!U42+'Plan Energi 2013'!U44+'Plan Energi 2013'!U45+'Plan Energi 2013'!U46+'Plan Energi 2013'!U51+'Plan Energi 2013'!U53+'Plan Energi 2013'!U61+'Plan Energi 2013'!U63+'Plan Energi 2013'!U64+'Plan Energi 2013'!U65+'Plan Energi 2013'!U67+'Plan Energi 2013'!V32+'Plan Energi 2013'!V33+'Plan Energi 2013'!V34+'Plan Energi 2013'!V35+'Plan Energi 2013'!V40+'Plan Energi 2013'!V42+'Plan Energi 2013'!V44+'Plan Energi 2013'!V45+'Plan Energi 2013'!V46+'Plan Energi 2013'!V51+'Plan Energi 2013'!V53+'Plan Energi 2013'!V61+'Plan Energi 2013'!V63+'Plan Energi 2013'!V64+'Plan Energi 2013'!V65+'Plan Energi 2013'!V67)*-1","v":-237.70425},0,null,0,null,null,null,null,null,null,-47.088000000000001,null,null,null,null,null,null,{"$f":"('Plan Energi 2013'!F32+'Plan Energi 2013'!F33+'Plan Energi 2013'!F34+'Plan Energi 2013'!F35+'Plan Energi 2013'!F40+'Plan Energi 2013'!F42+'Plan Energi 2013'!F44+'Plan Energi 2013'!F45+'Plan Energi 2013'!F46+'Plan Energi 2013'!F51+'Plan Energi 2013'!F53+'Plan Energi 2013'!F61+'Plan Energi 2013'!F63+'Plan Energi 2013'!F64+'Plan Energi 2013'!F65+'Plan Energi 2013'!F67)*-1","v":0},{"$f":"('Plan Energi 2013'!D32+'Plan Energi 2013'!D33+'Plan Energi 2013'!D34+'Plan Energi 2013'!D35+'Plan Energi 2013'!D40+'Plan Energi 2013'!D42+'Plan Energi 2013'!D44+'Plan Energi 2013'!D45+'Plan Energi 2013'!D46+'Plan Energi 2013'!D51+'Plan Energi 2013'!D53+'Plan Energi 2013'!D61+'Plan Energi 2013'!D63+'Plan Energi 2013'!D64+'Plan Energi 2013'!D65+'Plan Energi 2013'!D67+'Plan Energi 2013'!E32+'Plan Energi 2013'!E33+'Plan Energi 2013'!E34+'Plan Energi 2013'!E35+'Plan Energi 2013'!E40+'Plan Energi 2013'!E42+'Plan Energi 2013'!E44+'Plan Energi 2013'!E45+'Plan Energi 2013'!E46+'Plan Energi 2013'!E51+'Plan Energi 2013'!E53+'Plan Energi 2013'!E61+'Plan Energi 2013'!E63+'Plan Energi 2013'!E64+'Plan Energi 2013'!E65+'Plan Energi 2013'!E67)*-1","v":-47.088000000000001},null,null,null,null,null,null,null,0,-3813.0624089999997,"El og varmeproduktion","ELOGVARME","TS",null,2866.0699315679999,{"$f":"AT10/AO10*-1","v":0.75164516709802431},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!AD32+'Plan Energi 2013'!AD33+'Plan Energi 2013'!AD34+'Plan Energi 2013'!AD35+'Plan Energi 2013'!AD40+'Plan Energi 2013'!AD41+'Plan Energi 2013'!AD42+'Plan Energi 2013'!AD44+'Plan Energi 2013'!AD45+'Plan Energi 2013'!AD46+'Plan Energi 2013'!AD51+'Plan Energi 2013'!AD53+'Plan Energi 2013'!AD54+'Plan Energi 2013'!AD47+'Plan Energi 2013'!AD61+'Plan Energi 2013'!AD63+'Plan Energi 2013'!AD64+'Plan Energi 2013'!AD65+'Plan Energi 2013'!AD66+'Plan Energi 2013'!AD67+'Plan Energi 2013'!AD68","v":896.267666115},{"$f":"'Plan Energi 2013'!AF32+'Plan Energi 2013'!AF33+'Plan Energi 2013'!AF34+'Plan Energi 2013'!AF35+'Plan Energi 2013'!AF40+'Plan Energi 2013'!AF42+'Plan Energi 2013'!AF44+'Plan Energi 2013'!AF45+'Plan Energi 2013'!AF46+'Plan Energi 2013'!AF51+'Plan Energi 2013'!AF53+'Plan Energi 2013'!AF61+'Plan Energi 2013'!AF63+'Plan Energi 2013'!AF64+'Plan Energi 2013'!AF65+'Plan Energi 2013'!AF67","v":1969.802265453},null,null,null,{"$f":"(AT10+AO10)*-1","v":946.99247743199976},{"$f":"-(C10*'Plan Energi 2013'!$I$89/1000+D10*'Plan Energi 2013'!$C$89/1000+E10*'Plan Energi 2013'!$W$89/1000+X10*'Plan Energi 2013'!$F$89/1000)","v":199.90046090339996}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,14.9,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2013'!J27+'Plan Energi 2013'!J28)","v":14.9},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2013'!$I$89/1000+D12*'Plan Energi 2013'!$C$89/1000+E12*'Plan Energi 2013'!$W$89/1000+X12*'Plan Energi 2013'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2013'!$I$89/1000+D13*'Plan Energi 2013'!$C$89/1000+E13*'Plan Energi 2013'!$W$89/1000+X13*'Plan Energi 2013'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-15.6,{"$f":"CD14*-1","v":-15.6},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-15.6,"Solceller","SOLSTR","TS",null,15.6,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!L26","v":15.6},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2013'!$I$89/1000+D14*'Plan Energi 2013'!$C$89/1000+E14*'Plan Energi 2013'!$W$89/1000+X14*'Plan Energi 2013'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2013'!I36+'Plan Energi 2013'!I41+'Plan Energi 2013'!I47+'Plan Energi 2013'!I54+'Plan Energi 2013'!I56+'Plan Energi 2013'!I66)*-1","v":0},{"$f":"('Plan Energi 2013'!C36+'Plan Energi 2013'!C41+'Plan Energi 2013'!C47+'Plan Energi 2013'!C54+'Plan Energi 2013'!C56+'Plan Energi 2013'!C66)*-1","v":0},{"$f":"('Plan Energi 2013'!W36+'Plan Energi 2013'!W41+'Plan Energi 2013'!W47+'Plan Energi 2013'!W54+'Plan Energi 2013'!W56+'Plan Energi 2013'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2013'!Q36+'Plan Energi 2013'!Q41+'Plan Energi 2013'!Q47+'Plan Energi 2013'!Q54+'Plan Energi 2013'!Q56+'Plan Energi 2013'!Q66)*-1","v":0},{"$f":"('Plan Energi 2013'!R36+'Plan Energi 2013'!R41+'Plan Energi 2013'!R47+'Plan Energi 2013'!R54+'Plan Energi 2013'!R56+'Plan Energi 2013'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2013'!S36+'Plan Energi 2013'!S41+'Plan Energi 2013'!S47+'Plan Energi 2013'!S54+'Plan Energi 2013'!S56+'Plan Energi 2013'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2013'!O36+'Plan Energi 2013'!O41+'Plan Energi 2013'!O47+'Plan Energi 2013'!O54+'Plan Energi 2013'!O56+'Plan Energi 2013'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2013'!T36+'Plan Energi 2013'!T41+'Plan Energi 2013'!T47+'Plan Energi 2013'!T54+'Plan Energi 2013'!T56+'Plan Energi 2013'!T66+'Plan Energi 2013'!U36+'Plan Energi 2013'!U41+'Plan Energi 2013'!U47+'Plan Energi 2013'!U54+'Plan Energi 2013'!U56+'Plan Energi 2013'!U66+'Plan Energi 2013'!V36+'Plan Energi 2013'!V41+'Plan Energi 2013'!V47+'Plan Energi 2013'!V54+'Plan Energi 2013'!V56+'Plan Energi 2013'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2013'!F36+'Plan Energi 2013'!F41+'Plan Energi 2013'!F47+'Plan Energi 2013'!F54+'Plan Energi 2013'!F56+'Plan Energi 2013'!F66)*-1","v":0},{"$f":"('Plan Energi 2013'!D36+'Plan Energi 2013'!D41+'Plan Energi 2013'!D47+'Plan Energi 2013'!D54+'Plan Energi 2013'!D56+'Plan Energi 2013'!D66+'Plan Energi 2013'!E36+'Plan Energi 2013'!E41+'Plan Energi 2013'!E47+'Plan Energi 2013'!E54+'Plan Energi 2013'!E56+'Plan Energi 2013'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!AF36+'Plan Energi 2013'!AF41+'Plan Energi 2013'!AF47+'Plan Energi 2013'!AF54+'Plan Energi 2013'!AF56+'Plan Energi 2013'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2013'!$I$89/1000+D15*'Plan Energi 2013'!$C$89/1000+E15*'Plan Energi 2013'!$W$89/1000+X15*'Plan Energi 2013'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2013'!L37+'Plan Energi 2013'!L38+'Plan Energi 2013'!L48+'Plan Energi 2013'!L49+'Plan Energi 2013'!L50+'Plan Energi 2013'!L57+'Plan Energi 2013'!L58+'Plan Energi 2013'!L59+'Plan Energi 2013'!L60+'Plan Energi 2013'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2013'!M37+'Plan Energi 2013'!M38+'Plan Energi 2013'!M48+'Plan Energi 2013'!M49+'Plan Energi 2013'!M50+'Plan Energi 2013'!M57+'Plan Energi 2013'!M58+'Plan Energi 2013'!M59+'Plan Energi 2013'!M60+'Plan Energi 2013'!M68)*-1","v":0},{"$f":"('Plan Energi 2013'!N37+'Plan Energi 2013'!N38+'Plan Energi 2013'!N48+'Plan Energi 2013'!N49+'Plan Energi 2013'!N50+'Plan Energi 2013'!N57+'Plan Energi 2013'!N58+'Plan Energi 2013'!N59+'Plan Energi 2013'!N60+'Plan Energi 2013'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2013'!AD37+'Plan Energi 2013'!AD38+'Plan Energi 2013'!AD48+'Plan Energi 2013'!AD49+'Plan Energi 2013'!AD50+'Plan Energi 2013'!AD57+'Plan Energi 2013'!AD58+'Plan Energi 2013'!AD59+'Plan Energi 2013'!AD60+'Plan Energi 2013'!AD68)","v":0},null,{"$f":"'Plan Energi 2013'!AF68*-1","v":-317.36984999999999},null,0,-317.36984999999999,"Anden varmeproduktion","ANDENV","TS",null,317.36984999999999,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!AF37+'Plan Energi 2013'!AF38+'Plan Energi 2013'!AF48+'Plan Energi 2013'!AF49+'Plan Energi 2013'!AF50+'Plan Energi 2013'!AF57+'Plan Energi 2013'!AF58+'Plan Energi 2013'!AF59+'Plan Energi 2013'!AF60+'Plan Energi 2013'!AF68","v":317.36984999999999},null,null,null,0,{"$f":"-(C16*'Plan Energi 2013'!$I$89/1000+D16*'Plan Energi 2013'!$C$89/1000+E16*'Plan Energi 2013'!$W$89/1000+X16*'Plan Energi 2013'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2013'!$I$89/1000+D17*'Plan Energi 2013'!$C$89/1000+E17*'Plan Energi 2013'!$W$89/1000+X17*'Plan Energi 2013'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-2578.5765735960476,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-20.385157019170293},0,-528.90565989501488,0,-335.22584887306454,-906.92485768498454,-787.13505012381347,0,0,0,{"$f":"CD18*-1/'Plan Energi 2013'!D2*100","v":-1410.9958327886973},{"$f":"CE18*('Plan Energi 2013'!AF39+'Plan Energi 2013'!AF43+'Plan Energi 2013'!AF52+'Plan Energi 2013'!AF55+'Plan Energi 2013'!AF62+'Plan Energi 2013'!AF71)/('Plan Energi 2013'!AG39+'Plan Energi 2013'!AG43+'Plan Energi 2013'!AG52+'Plan Energi 2013'!AG55+'Plan Energi 2013'!AG62+'Plan Energi 2013'!AG71)","v":-2289.459287568453},null,null,0,-6279.0316939531976,"Transport af el, fjernvarme, mv.","TRAS",null,null,5649.9609931252589,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":2578.5765735960476},0,20.385157019170293,0,528.90565989501488,0,335.22584887306454,906.92485768498454,787.13505012381347,0,0,0,1303.921849526366,1767.4625700028457,null,null,null,629.07070082793871]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,3.8525931843645553,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":3.8525931843645553},{"$f":"P20*-1","v":3.000753402947522},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,0.85183978141703331,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-4492.0068601944467},0,0,-251.745,-24,-156,0,-71.745000000000005,0,0,0,0,-3.8525931843645553,-3.000753402947522,0,0,0,0,0,-0.85183978141703331,-84.465608999999986,-2578.5765735960476,0,-20.385157019170293,0,-528.90565989501488,0,-335.22584887306454,-906.92485768498454,-787.13505012381347,0,0,0,-1303.921849526366,-1767.4625700028457,0,0,0,-10482.031055504071,"Afgang fra energisystemet","A",null,null,8353.7243163508083,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8353.7243163508083,0,2128.3067391532618,449.55426159330767]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2013'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-84.465608999999986,-1782.1017993320629,0,-4.0770314038340585,0,-528.90565989501488,0,-335.22584887306454,-906.92485768498454,-6.9684014751648684,0,0,0,0,0,0,0,0,-1866.567408332063,"Transport","AT","A",null,502.24029631977243,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,502.24029631977243,0,1364.3271120122902,131.87553315057266]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-84.465608999999986,-1317.8843910000001,{"$f":"SUM(Y24:Y27)","v":0},0,0,-528.28059599999995,0,0,-789.6037950000001,0,0,0,0,0,0,0,0,0,-1402.3500000000001,"Vejtrafik","ATV","AT",null,350.3939719334569,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,350.3939719334569,0,1051.9560280665428,97.523444933999997]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2013'!P72+'Plan Energi 2013'!P73)*-1","v":-53.581403999999992},{"$f":"SUM(Y24:AI24)","v":-859.97859599999992},null,null,null,{"$f":"'Plan Energi 2013'!H72*-1","v":-528.28059599999995},null,null,{"$f":"'Plan Energi 2013'!F73*-1","v":-331.69800000000004},null,null,null,null,null,null,null,null,0,-913.56,"Personbil ","PERSON","ATV",null,200.41200000000001,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!AQ72+'Plan Energi 2013'!AQ73","v":200.41200000000001},null,713.14799999999991,{"$f":"-(C24*'Plan Energi 2013'!$I$89/1000+D24*'Plan Energi 2013'!$C$89/1000+E24*'Plan Energi 2013'!$W$89/1000+X24*'Plan Energi 2013'!$F$89/1000)","v":63.638416103999994}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2013'!P76*-1","v":-19.081784999999996},{"$f":"SUM(Y25:AI25)","v":-282.36821499999996},null,null,null,0,null,null,{"$f":"'Plan Energi 2013'!F76*-1","v":-282.36821499999996},null,null,null,null,null,null,null,null,0,-301.44999999999993,"Lastbil","LAST","ATV",null,99.478499999999983,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!AQ76","v":99.478499999999983},null,201.97149999999993,{"$f":"-(C25*'Plan Energi 2013'!$I$89/1000+D25*'Plan Energi 2013'!$C$89/1000+E25*'Plan Energi 2013'!$W$89/1000+X25*'Plan Energi 2013'!$F$89/1000)","v":20.895247909999998}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2013'!P74*-1","v":-10.13355},-150.71645000000001,null,null,null,0,null,null,{"$f":"'Plan Energi 2013'!F74*-1","v":-150.71645000000001},null,null,null,null,null,null,null,null,0,-160.85000000000002,"Varebil","VARE","ATV",null,40.212500000000006,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!AQ74","v":40.212500000000006},null,120.63750000000002,{"$f":"-(C26*'Plan Energi 2013'!$I$89/1000+D26*'Plan Energi 2013'!$C$89/1000+E26*'Plan Energi 2013'!$W$89/1000+X26*'Plan Energi 2013'!$F$89/1000)","v":11.153017300000002}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2013'!P75*-1","v":-1.6688699999999999},-24.82113,null,null,null,0,null,null,{"$f":"'Plan Energi 2013'!F75*-1","v":-24.82113},null,null,null,null,null,null,null,null,0,-26.49,"Bus","BUS","ATV",null,10.290971933456941,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2013'!AQ75+'Plan Energi 2013'!AQ16","v":10.290971933456941},null,16.199028066543057,{"$f":"-(C27*'Plan Energi 2013'!$I$89/1000+D27*'Plan Energi 2013'!$C$89/1000+E27*'Plan Energi 2013'!$W$89/1000+X27*'Plan Energi 2013'!$F$89/1000)","v":1.8367636199999999}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30.107094424259472,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!F78*-1","v":-30.107094424259472},0,0,0,0,{"$f":"'Plan Energi 2013'!AQ13*-1","v":0},0,0,0,0,-30.107094424259472,"Tog","ATT","AT",null,9.9353411600056258,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!AQ78+'Plan Energi 2013'!AQ13","v":9.9353411600056258},0,20.171753264253844,{"$f":"-(C28*'Plan Energi 2013'!$I$89/1000+D28*'Plan Energi 2013'!$C$89/1000+E28*'Plan Energi 2013'!$W$89/1000+X28*'Plan Energi 2013'!$F$89/1000)","v":2.227924987395201}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-335.85091276807952,0,0,0,{"$f":"'Plan Energi 2013'!H79*-1","v":-0.62506389501498216},0,{"$f":"'Plan Energi 2013'!G79*-1","v":-335.22584887306454},0,0,0,0,0,0,0,0,0,0,-335.85091276807952,"Fly","ATF","AT",null,110.83080121346624,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!AQ79","v":110.83080121346624},0,225.02011155461327,{"$f":"-(C29*'Plan Energi 2013'!$I$89/1000+D29*'Plan Energi 2013'!$C$89/1000+E29*'Plan Energi 2013'!$W$89/1000+X29*'Plan Energi 2013'!$F$89/1000)","v":24.852967544837885}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-56.580870091678406,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!F80*-1","v":-49.612468616513539},{"$f":"'Plan Energi 2013'!D80*-1","v":-6.9684014751648684},0,0,0,0,0,0,0,0,-56.580870091678406,"Færge","ATFÆRGE","AT",null,18.671687130253876,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!AQ80","v":18.671687130253876},0,37.909182961424534,{"$f":"-(C30*'Plan Energi 2013'!$I$89/1000+D30*'Plan Energi 2013'!$C$89/1000+E30*'Plan Energi 2013'!$W$89/1000+X30*'Plan Energi 2013'!$F$89/1000)","v":4.1869843867842018}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.678531048045549,0,{"$f":"'Plan Energi 2013'!B16*'Plan Energi 2013'!AQ16/SUM('Plan Energi 2013'!AI16:AQ16)*-1","v":-4.0770314038340585},0,0,0,0,{"$f":"'Plan Energi 2013'!F77*-1","v":-37.601499644211493},0,0,0,0,0,0,0,0,0,-41.678531048045549,"Non-Road (landbrug)","ATNONR","AT",null,12.408494882589794,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!AP77","v":12.408494882589794},0,29.270036165455757,{"$f":"-(C31*'Plan Energi 2013'!$I$89/1000+D31*'Plan Energi 2013'!$C$89/1000+E31*'Plan Energi 2013'!$W$89/1000+X31*'Plan Energi 2013'!$F$89/1000)","v":3.0842112975553704}]
[null,null,{"$f":"SUM('Plan Energi 2013'!I17:I22)*-1","v":-0.69954274921984905},{"$f":"SUM('Plan Energi 2013'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!W17:W22)*-1","v":0},-248,{"$f":"SUM('Plan Energi 2013'!Q17:Q22)*-1","v":-24},{"$f":"SUM('Plan Energi 2013'!R17:R22)*-1","v":-156},0,{"$f":"SUM('Plan Energi 2013'!S17:S22)*-1","v":-68},0,{"$f":"SUM('Plan Energi 2013'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!T17:V22)*-1","v":0},-3.8525931843645553,{"$f":"SUM('Plan Energi 2013'!L17:L22)*-1","v":-3.000753402947522},{"$f":"SUM('Plan Energi 2013'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2013'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2013'!N14+SUM('Plan Energi 2013'!N17:N22))*-1","v":-0.85183978141703331},{"$f":"SUM('Plan Energi 2013'!P17:P22)*-1","v":0},-92.077031403834056,0,{"$f":"'Plan Energi 2013'!B16*'Plan Energi 2013'!AI16/SUM('Plan Energi 2013'!AI16:AQ16)*-1","v":-4.0770314038340585},0,{"$f":"SUM('Plan Energi 2013'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!D17:E22)*-1","v":-88},0,0,0,{"$f":"('Plan Energi 2013'!AE14+'Plan Energi 2013'!AI8*'Plan Energi 2013'!AE8/'Plan Energi 2013'!AH8+'Plan Energi 2013'!AI9*'Plan Energi 2013'!AE9/'Plan Energi 2013'!AH9+'Plan Energi 2013'!AI10*'Plan Energi 2013'!AE10/'Plan Energi 2013'!AH10+'Plan Energi 2013'!AI11*'Plan Energi 2013'!AE11/'Plan Energi 2013'!AH11+'Plan Energi 2013'!AI12*'Plan Energi 2013'!AE12/'Plan Energi 2013'!AH12+'Plan Energi 2013'!AI13*'Plan Energi 2013'!AE13/'Plan Energi 2013'!AH13)*-1","v":-295.34716294277223},{"$f":"('Plan Energi 2013'!AI39+'Plan Energi 2013'!AI43+'Plan Energi 2013'!AI52+'Plan Energi 2013'!AI55+'Plan Energi 2013'!AI62+'Plan Energi 2013'!AI71)*-1","v":-1137.1087862955371},0,0,0,-1777.0851165757279,"Husholdninger","AH","A",null,1636.4777902072806,{"$f":"AT32/AO32*-1","v":0.92087755107679703},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!AI81","v":1636.4777902072806},0,140.60732636844727,{"$f":"-(C32*'Plan Energi 2013'!$I$89/1000+D32*'Plan Energi 2013'!$C$89/1000+E32*'Plan Energi 2013'!$W$89/1000+X32*'Plan Energi 2013'!$F$89/1000)","v":6.853993986238784}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!B16*'Plan Energi 2013'!AJ16/SUM('Plan Energi 2013'!AI16:AQ16)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2013'!AJ8*'Plan Energi 2013'!AE8/'Plan Energi 2013'!AH8+'Plan Energi 2013'!AJ9*'Plan Energi 2013'!AE9/'Plan Energi 2013'!AH9+'Plan Energi 2013'!AJ10*'Plan Energi 2013'!AE10/'Plan Energi 2013'!AH10+'Plan Energi 2013'!AJ11*'Plan Energi 2013'!AE11/'Plan Energi 2013'!AH11+'Plan Energi 2013'!AJ12*'Plan Energi 2013'!AE12/'Plan Energi 2013'!AH12+'Plan Energi 2013'!AJ13*'Plan Energi 2013'!AE13/'Plan Energi 2013'!AH13)*-1","v":-242.781680268},{"$f":"('Plan Energi 2013'!AJ39+'Plan Energi 2013'!AJ43+'Plan Energi 2013'!AJ52+'Plan Energi 2013'!AJ55+'Plan Energi 2013'!AJ62+'Plan Energi 2013'!AJ71)*-1","v":-173.03829356671218},0,0,0,-415.81997383471219,"Offentlig ","AO","A",null,357.74985300918615,{"$f":"AT33/AO33*-1","v":0.86034792823923167},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2013'!AJ81","v":357.74985300918615},0,58.070120825526033,{"$f":"-(C33*'Plan Energi 2013'!$I$89/1000+D33*'Plan Energi 2013'!$C$89/1000+E33*'Plan Energi 2013'!$W$89/1000+X33*'Plan Energi 2013'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2013'!I23:I24)*-1","v":-378.82928581078011},{"$f":"SUM('Plan Energi 2013'!C23:C24)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!W23:W24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!Q23:Q24)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!R23:R24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!S23:S24)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2013'!T23:V24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!L23:L24)*-1","v":0},0,0,0,0,{"$f":"SUM('Plan Energi 2013'!M23:M24)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!N23:N24)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!P23:P24)*-1","v":0},-21.16664864864865,0,{"$f":"'Plan Energi 2013'!B16*(SUM('Plan Energi 2013'!AK16:AM16,'Plan Energi 2013'!AO16:AP16))/SUM('Plan Energi 2013'!AI16:AQ16)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!H23:H24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!G23:G24)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!F23:F24)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!D23:E24)*-1","v":-21.16664864864865},0,0,0,{"$f":"(SUM('Plan Energi 2013'!AK8:AM8,'Plan Energi 2013'!AO8:AP8)*'Plan Energi 2013'!AE8/'Plan Energi 2013'!AH8+SUM('Plan Energi 2013'!AK9:AM9,'Plan Energi 2013'!AO9:AP9)*'Plan Energi 2013'!AE9/'Plan Energi 2013'!AH9+SUM('Plan Energi 2013'!AK10:AM10,'Plan Energi 2013'!AO10:AP10)*'Plan Energi 2013'!AE10/'Plan Energi 2013'!AH10+SUM('Plan Energi 2013'!AK11:AM11,'Plan Energi 2013'!AO11:AP11)*'Plan Energi 2013'!AE11/'Plan Energi 2013'!AH11+SUM('Plan Energi 2013'!AK12:AM12,'Plan Energi 2013'!AO12:AP12)*'Plan Energi 2013'!AE12/'Plan Energi 2013'!AH12+SUM('Plan Energi 2013'!AK13:AM13,'Plan Energi 2013'!AO13:AP13)*'Plan Energi 2013'!AE13/'Plan Energi 2013'!AH13+SUM('Plan Energi 2013'!AK69:AM69,'Plan Energi 2013'!AO69:AP69)*'Plan Energi 2013'!D2/100++'Plan Energi 2013'!AN8*'Plan Energi 2013'!AE8/'Plan Energi 2013'!AH8+'Plan Energi 2013'!AN9*'Plan Energi 2013'!AE9/'Plan Energi 2013'!AH9+'Plan Energi 2013'!AN10*'Plan Energi 2013'!AE10/'Plan Energi 2013'!AH10+'Plan Energi 2013'!AN11*'Plan Energi 2013'!AE11/'Plan Energi 2013'!AH11)*-1","v":-276.99815453083198},{"$f":"(SUM('Plan Energi 2013'!AK70:AM70,'Plan Energi 2013'!AO70:AP70)+SUM('Plan Energi 2013'!AK39:AM39,'Plan Energi 2013'!AO39:AP39)+SUM('Plan Energi 2013'!AK43:AM43,'Plan Energi 2013'!AO43:AP43)+SUM('Plan Energi 2013'!AK52:AM52,'Plan Energi 2013'!AO52:AP52)+SUM('Plan Energi 2013'!AK55:AM55,'Plan Energi 2013'!AO55:AP55)+SUM('Plan Energi 2013'!AK62:AM62,'Plan Energi 2013'!AO62:AP62)+SUM('Plan Energi 2013'!AK71:AM71,'Plan Energi 2013'!AO71:AP71)+'Plan Energi 2013'!AN70+'Plan Energi 2013'!AN39+'Plan Energi 2013'!AN43+'Plan Energi 2013'!AN52+'Plan Energi 2013'!AN55+'Plan Energi 2013'!AN62+'Plan Energi 2013'!AN71)*-1","v":-457.31549014059652},0,0,0,-1134.3095791308572,"Erhverv","AE","A",null,987.79184862758552,0.87083091494692477,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2013'!AK8:AM80,'Plan Energi 2013'!AO8:AP80)+'Plan Energi 2013'!AN23+'Plan Energi 2013'!AN24","v":987.79184862758552},0,146.51773050327165,{"$f":"-(C34*'Plan Energi 2013'!$I$89/1000+D34*'Plan Energi 2013'!$C$89/1000+E34*'Plan Energi 2013'!$W$89/1000+X34*'Plan Energi 2013'!$F$89/1000)","v":23.386898862700935}]
[null,null,{"$f":"SUM('Plan Energi 2013'!I25:I25)*-1","v":-4112.4780316344468},{"$f":"SUM('Plan Energi 2013'!C25:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!W25:W25)*-1","v":0},-3.7450000000000001,{"$f":"SUM('Plan Energi 2013'!Q25:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!R25:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!S25:S25)*-1","v":-3.7450000000000001},0,{"$f":"SUM('Plan Energi 2013'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!T25:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!L25:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2013'!M25:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!N25:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!P25:P25)*-1","v":0},-683.23109421150218,0,{"$f":"'Plan Energi 2013'!B16*'Plan Energi 2013'!AN16/SUM('Plan Energi 2013'!AI16:AQ16)*-1","v":-12.231094211502175},0,{"$f":"SUM('Plan Energi 2013'!H25:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2013'!G25:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!F25:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2013'!D25:E25)*-1","v":-671},0,0,0,{"$f":"('Plan Energi 2013'!AN12*'Plan Energi 2013'!AE12/'Plan Energi 2013'!AH12+'Plan Energi 2013'!AN13*'Plan Energi 2013'!AE13/'Plan Energi 2013'!AH13+'Plan Energi 2013'!AN69*'Plan Energi 2013'!D2/100)*-1","v":-488.79485178476193},0,0,0,0,-5288.2489776307102,"Tung proces ","AP","A",null,4869.4645281869834,0.92080848477157851,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2013'!AN8:AN80)-'Plan Energi 2013'!AN23-'Plan Energi 2013'!AN24","v":4869.4645281869834},0,418.78444944372677,{"$f":"-(C35*'Plan Energi 2013'!$I$89/1000+D35*'Plan Energi 2013'!$C$89/1000+E35*'Plan Energi 2013'!$W$89/1000+X35*'Plan Energi 2013'!$F$89/1000)","v":287.43783559379528}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2013'!I81","v":0},{"$f":"D6+'Plan Energi 2013'!C81","v":0},{"$f":"E6+'Plan Energi 2013'!W81","v":0},null,{"$f":"G6+'Plan Energi 2013'!Q81","v":0},{"$f":"H6+'Plan Energi 2013'!R81","v":0},null,{"$f":"J6+'Plan Energi 2013'!S81","v":0},null,{"$f":"L6+'Plan Energi 2013'!O81","v":0},null,{"$f":"N6+'Plan Energi 2013'!T81+'Plan Energi 2013'!U81+'Plan Energi 2013'!V81","v":0},null,{"$f":"P8+P20+'Plan Energi 2013'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2013'!J81","v":0.74000000000012101},null,null,null,{"$f":"U20+U8+'Plan Energi 2013'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2013'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2013'!P81","v":0},null,null,{"$f":"Z18+Z8+'Plan Energi 2013'!B81","v":0},null,{"$f":"AB18+AB8+'Plan Energi 2013'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2013'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2013'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2013'!D81+'Plan Energi 2013'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2013'!A15","v":484.22816667369761},{"$f":"AK18-('Plan Energi 2013'!AF32+'Plan Energi 2013'!AF39+'Plan Energi 2013'!AF43+'Plan Energi 2013'!AF52+'Plan Energi 2013'!AF55+'Plan Energi 2013'!AF62+'Plan Energi 2013'!AF71)","v":-2.2871721154529041}]
[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":"CD9-'Plan Energi 2013'!A15","v":0}]

{"sheet":"Plan Energi 2013","index":9,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20]]}
["Antal indbyggere:",null,null,50374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,92.411459993421104,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2013"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A8:W8)","v":0},"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-44.911523259246778},{"$f":"AH8/AA8%","v":41.503394349154853},null,null,{"$f":"SUM(AI8:AQ8)","v":18.261493513628135},18.261493513628135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-5.6052433194966236,{"$f":"AH9/AB9%","v":5.1798871877305315},null,null,4.6618984689574781,4.6618984689574781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-23.782246655578522,{"$f":"AH10/AB10%","v":21.977521353656677},null,null,21.977521353656677,21.977521353656677]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-203.08361472254148,{"$f":"AH11/AA11%","v":187.67253337251489},null,null,93.836266686257446,20.751697174577423,32.775526836180006,14.074527807000001,12.326094225,0.29709115178400003,11.081845883016003,0.1213162029,2.4081674057999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-150.94859513456944,{"$f":"AH12/AA12%","v":139.49380060341383},null,null,209.24070090512075,73.501172573180696,0,47.290413431520008,41.415676596000004,1.1883646071360003,44.327383532064012,7.2789721740000021E-2,1.4449004434799995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elmotorer m.m.",null,85,null,null,-829.01526719752405,{"$f":"AH13/AA13%","v":766.105111985593},null,null,651.18934518775404,115.39282448237604,150.646032606294,44.982190871172001,39.394197143099994,7.2391210651367999,270.02764468282322,1.1274319122840004,22.379902424567995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":0.85183978141703331},null,null,null,null,null,null,null,null,null,0.85183978141703331,"Varmepumper, individuel",null,null,300,null,-0.46089509974070147,0.42591989070851666,null,null,1.27775967212555,1.27775967212555]
[{"$f":"Z15%*AD15","v":484.22816667369761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484.22816667369761,"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":484.22816667369761},null,null,null,{"$f":"SUM(AI15:AQ15)","v":0}]
[null,20.38515701917029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.38515701917029,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,7.7463596672847101,{"$f":"X16*AB16/100*0.2","v":1.549271933456942},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":4.6478158003708261},null,null,{"$f":"X16*AB16/100*0.2","v":1.549271933456942}]
[null,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,70.400000000000006,{"$f":"X17*AB17/100","v":70.400000000000006}]
[null,null,null,null,null,null,null,null,0.69954274921984905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69954274921984905,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.59461133683687162,0.59461133683687162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,null,68,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,51,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,null,null,null,null,null,156,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,101.4,101.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,24,"Halmfyr, individuel",null,null,65,null,null,null,null,null,15.6,15.6]
[null,null,null,null,null,null,null,null,null,null,null,3.000753402947522,null,null,null,null,null,null,null,null,null,null,null,3.000753402947522,"Solvarmeanlæg",null,null,100,null,null,null,null,null,3.000753402947522,3.000753402947522]
[null,null,null,null,21.16664864864865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.16664864864865,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,19.049983783783784,null,null,null,null,null,{"$f":"X23*AA23/100","v":19.049983783783784}]
[null,null,null,null,null,null,null,null,378.82928581078011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378.82928581078011,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,340.94635722970213,null,null,null,null,null,{"$f":"X24*AA24/100","v":340.94635722970213}]
[null,null,null,671,null,null,null,null,4112.4780316344468,null,null,null,null,null,null,null,null,null,3.7450000000000001,null,null,null,null,4787.2230316344467,"Industrikedel, erhverv ",null,90,null,null,null,null,null,null,4308.5007284710018,null,null,null,null,null,{"$f":"X25*AA25/100","v":4308.5007284710018}]
[null,null,null,null,null,null,null,null,null,null,null,15.6,null,null,null,null,null,null,null,null,null,null,null,15.6,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":15.6},null,null,null,0]
[null,null,null,null,null,null,null,null,null,14.9,null,null,null,null,null,null,null,null,null,null,null,null,null,14.9,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":14.9},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,{"$f":"Z29*X29/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, opgradering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, dampturbine",34.4,null,51.6,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,0,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,0,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},0,{"$f":"AG39*64.5%","v":0},{"$f":"AG39*9.9%","v":0},{"$f":"AG39*13%","v":0},{"$f":"AG39*6.9%","v":0},{"$f":"AG39*0%","v":0},{"$f":"AG39*4.1%","v":0},{"$f":"AG39*1.7%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0,{"$f":"AG43*64.5%","v":0},{"$f":"AG43*9.9%","v":0},{"$f":"AG43*13%","v":0},{"$f":"AG43*6.9%","v":0},{"$f":"AG43*0%","v":0},{"$f":"AG43*4.1%","v":0},{"$f":"AG43*1.7%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AG48/$D$2%","v":0},null,{"$f":"X48*AB48/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AG49/$D$2%","v":0},null,{"$f":"AE49*AB49%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0,{"$f":"AG52*64.5%","v":0},{"$f":"AG52*9.9%","v":0},{"$f":"AG52*13%","v":0},{"$f":"AG52*6.9%","v":0},{"$f":"AG52*0%","v":0},{"$f":"AG52*4.1%","v":0},{"$f":"AG52*1.7%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,"Lokale KV-værker, motor",30.1,43,null,null,{"$f":"X53*Z53/100","v":0.90300000000000014},null,{"$f":"X53*AB53/100","v":0},null,{"$f":"SUM(AI53:AQ53)","v":1.29},null,{"$f":"X53*AA53/100","v":1.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF53:AF54)","v":0},{"$f":"-AF55*AC55/100","v":0},0,{"$f":"AG55*64.5%","v":0},{"$f":"AG55*9.9%","v":0},{"$f":"AG55*13%","v":0},{"$f":"AG55*6.9%","v":0},{"$f":"AG55*0%","v":0},{"$f":"AG55*4.1%","v":0},{"$f":"AG55*1.7%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AG57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,null,null,{"$f":"AE58*AB58%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, solvarme",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,null,null,null,47.088000000000001,null,null,null,3144.2904089999997,null,null,null,null,null,null,null,2.9430000000000001,21.255000000000003,173.637,null,227.51025000000001,7.194,186.14475000000002,3810.0624090000001,"Import fjernvarme",23.5,null,51.7,null,{"$f":"X61*Z61%","v":895.36466611499998},null,{"$f":"X61*AB61%","v":1969.802265453},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF56:AF61)","v":-1969.802265453},{"$f":"-AF62*AC62/100","v":1520.6873489297161},1522.2080362786457,{"$f":"AG62*64.4%","v":979.3226527107372},{"$f":"AG62*9.8%","v":149.02736019511218},{"$f":"AG62*13.1%","v":199.21004270979282},{"$f":"AG62*6.9%","v":104.92742707615042},{"$f":"AG62*0%","v":0},{"$f":"AG62*4.4%","v":66.910243352907514},{"$f":"AG62*1.5%","v":22.810310233945742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",null,null,null,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrændingsmotor",null,null,null,null,0,null,{"$f":"X64*AB64/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,{"$f":"X65*AB65/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kedel",null,null,null,null,0,null,{"$f":"X66*AB66/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,{"$f":"X67*AB67/100","v":0},null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,{"$f":"(16.55+954)*0.327","v":317.36984999999999},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,{"$f":"-AE69","v":-153.1884474},{"$f":"468.4662*0.327","v":153.1884474},null,null,153.1884474,null,null,null,null,null,{"$f":"AE69","v":153.1884474}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF63:AF70)","v":-317.36984999999999},{"$f":"-AF71*AC71/100","v":245.00952420000002},245.25453372420003,{"$f":"AG71*64.4%","v":157.78613358480001},{"$f":"AG71*9.8%","v":24.010933371600004},{"$f":"AG71*13.1%","v":32.0962476702},{"$f":"AG71*6.9%","v":16.905657169800001},{"$f":"AG71*0%","v":0},{"$f":"AG71*4.4%","v":10.780419064800002},{"$f":"AG71*1.5%","v":3.675142863}]
[null,null,null,null,null,null,null,{"$f":"559.56*0.9441","v":528.28059599999995},null,null,null,null,null,null,null,{"$f":"559.56*0.0559","v":31.279403999999996},null,null,null,null,null,null,null,{"$f":"SUM(A72:W72)","v":559.55999999999995},"Benzinbiler",null,20,null,null,null,null,null,null,111.91199999999999,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":111.91199999999999}]
[null,null,null,null,null,{"$f":"354*(1-6.3%)","v":331.69800000000004},null,null,null,null,null,null,null,null,null,{"$f":"354*6.3%","v":22.302},null,null,null,null,null,null,null,354.00000000000006,"Dieselbiler",null,25,null,null,null,null,null,null,88.500000000000014,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":88.500000000000014}]
[null,null,null,null,null,{"$f":"160.85*(1-6.3%)","v":150.71645000000001},null,null,null,null,null,null,null,null,null,{"$f":"160.85*(6.3%)","v":10.13355},null,null,null,null,null,null,null,160.85000000000002,"Varebiler",null,25,null,null,null,null,null,null,40.212500000000006,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":40.212500000000006}]
[null,null,null,null,null,{"$f":"26.49*(1-6.3%)","v":24.82113},null,null,null,null,null,null,null,null,null,{"$f":"26.49*(6.3%)","v":1.6688699999999999},null,null,null,null,null,null,null,26.49,"Busser",null,33,null,null,null,null,null,null,8.7416999999999998,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":8.7416999999999998}]
[null,null,null,null,null,282.36821499999996,null,null,null,null,null,null,null,null,null,19.081784999999996,null,null,null,null,null,null,null,301.44999999999993,"Lastbiler m.m.",null,33,null,null,null,null,null,null,99.478499999999983,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":99.478499999999983}]
[null,null,null,null,null,37.601499644211493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.601499644211493,"Traktorer",null,33,null,null,null,null,null,null,12.408494882589794,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":12.408494882589794}]
[null,null,null,null,null,30.107094424259472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.107094424259472,"Tog",null,33,null,null,{"$f":"-AE78/$D$2%","v":0},null,null,null,9.9353411600056258,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":9.9353411600056258}]
[null,null,null,null,null,null,335.22584887306454,0.62506389501498216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335.85091276807952,"Fly",null,33,null,null,null,null,null,null,110.83080121346624,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":110.83080121346624}]
[null,null,null,6.9684014751648684,null,49.612468616513539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.580870091678406,"Skibe",null,33,null,null,null,null,null,null,18.671687130253876,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":18.671687130253876}]
[{"$f":"SUM(A8:A80)","v":484.22816667369761},20.38515701917029,0,677.96840147516491,156.25464864864864,906.92485768498443,335.22584887306454,528.90565989501488,7636.2972691944469,14.9,0,18.600753402947522,0,0.85183978141703331,0,84.465608999999986,26.943000000000001,177.255,245.38200000000001,0,227.51025000000001,10.193999999999999,186.14475000000002,{"$f":"SUM(X8:X80)","v":11738.437211648557},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":-2.8421709430404007E-14},1315.5466161427723,0,1765.6968731297161,8341.3158214682171,1636.4777902072806,357.74985300918615,337.65342248968483,214.96905221005042,8.7245768240568005,5229.4608692004695,27.806990933869745,38.641465156437789,489.83180143718272]
[{"$f":"A81*A89/1000","v":77.476506667791625},{"$f":"B81*B89/1000","v":1.2863034079096454},{"$f":"C81*C87/1000","v":0},{"$f":"D81*D89/1000","v":52.881535315062862},11.562843999999998,67.112439468688848,24.136261118860645,38.610113172336085,439.85072270560016,{"$f":"J81*J87/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W81*W89/1000","v":15.304821345000001},{"$f":"SUM(A82:W82)","v":728.2215472012499},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":14.456297836210146},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":7.7270233523889331},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J83>0,J81/J83*100,\"\")","v":""},{"$f":"IF(K83>0,K81/K83*100,\"\")","v":""},"","","",0,12.521203129314234,3.8991523960376853,40.408967472272323,"","","",{"$f":"IF(V83>0,V81/V83*100,\"\")","v":""},"",{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":14.192662852343947},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[33]
["  Elimport   (heraf VE-andel:"]
[160,63.1,94.25,78,74,74,72,73,57.6,null,null,null,null,null,null,null,null,null,null,null,null,null,82.22,"CO2-emission (tons/TJ)"]

{"sheet":"e2g-format 2015","index":10,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":8952.7216000000008},null,null,{"$f":"-C6","v":8148.5669000000007},0,229.99545000000001,574.15925000000004,22,154.30799999999999,0,102.2269,0,0,0,295.62435000000005,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-8148.5669000000007},{"$f":"-AX6","v":0},-229.99545000000001,-574.15925000000004,-22,-154.30799999999999,0,-102.2269,0,0,0,-295.62435000000005,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8952.7216000000008,"Transport af brændsler","TRAP",null,null,8952.7216000000008,null,null,{"$f":"-1*(C8+C20)","v":8148.5669000000007},0,229.99545000000001,574.15925000000004,22,154.30799999999999,0,102.2269,0,0,0,295.62435000000005,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,39.059999999999874,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":39.059999999999874},{"$f":"P8*-1","v":24.9},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-2973.9669000000004},0,-229.99545000000001,-321.35925000000003,0,-1.3080000000000001,0,-24.426900000000003,0,0,0,-295.62435000000005,-39.059999999999874,-24.9,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-8.7309000000000001,0,0,0,0,0,0,0,-8.7309000000000001,0,0,0,0,0,-389.13,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-3962.2425000000003,"Indgang el, varme og olieprodukter","TS",null,null,7037.5437540306739,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,3420.4120444242599,0,0,0,527.63599999999997,0,348.6,954.87604442425959,0,0,0,0,1425.6349346064148,2191.4967750000001,0,0,0,1003.6709099999998,270.19894041137621]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,4076.1321640306746,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":3420.4120444242599},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":527.63599999999997},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":348.6},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":954.87604442425959},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":655.72011960641476},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2015'!A89/1000","v":79.342134472376188}]
[null,null,{"$f":"('Plan Energi 2015'!I32+'Plan Energi 2015'!I33+'Plan Energi 2015'!I34+'Plan Energi 2015'!I35+'Plan Energi 2015'!I40+'Plan Energi 2015'!I42+'Plan Energi 2015'!I44+'Plan Energi 2015'!I45+'Plan Energi 2015'!I46+'Plan Energi 2015'!I51+'Plan Energi 2015'!I53+'Plan Energi 2015'!I61+'Plan Energi 2015'!I63+'Plan Energi 2015'!I64+'Plan Energi 2015'!I65+'Plan Energi 2015'!I67)*-1","v":-2973.9669000000004},{"$f":"('Plan Energi 2015'!C32+'Plan Energi 2015'!C33+'Plan Energi 2015'!C34+'Plan Energi 2015'!C35+'Plan Energi 2015'!C40+'Plan Energi 2015'!C42+'Plan Energi 2015'!C44+'Plan Energi 2015'!C45+'Plan Energi 2015'!C46+'Plan Energi 2015'!C51+'Plan Energi 2015'!C53+'Plan Energi 2015'!C61+'Plan Energi 2015'!C63+'Plan Energi 2015'!C64+'Plan Energi 2015'!C65+'Plan Energi 2015'!C67)*-1","v":0},{"$f":"('Plan Energi 2015'!W32+'Plan Energi 2015'!W33+'Plan Energi 2015'!W34+'Plan Energi 2015'!W35+'Plan Energi 2015'!W40+'Plan Energi 2015'!W42+'Plan Energi 2015'!W44+'Plan Energi 2015'!W45+'Plan Energi 2015'!W46+'Plan Energi 2015'!W51+'Plan Energi 2015'!W53+'Plan Energi 2015'!W61+'Plan Energi 2015'!W63+'Plan Energi 2015'!W64+'Plan Energi 2015'!W65+'Plan Energi 2015'!W67)*-1","v":-229.99545000000001},-321.35925000000003,{"$f":"('Plan Energi 2015'!Q32+'Plan Energi 2015'!Q33+'Plan Energi 2015'!Q34+'Plan Energi 2015'!Q35+'Plan Energi 2015'!Q40+'Plan Energi 2015'!Q42+'Plan Energi 2015'!Q44+'Plan Energi 2015'!Q45+'Plan Energi 2015'!Q46+'Plan Energi 2015'!Q51+'Plan Energi 2015'!Q53+'Plan Energi 2015'!Q61+'Plan Energi 2015'!Q63+'Plan Energi 2015'!Q64+'Plan Energi 2015'!Q65+'Plan Energi 2015'!Q67)*-1","v":0},{"$f":"('Plan Energi 2015'!R32+'Plan Energi 2015'!R33+'Plan Energi 2015'!R34+'Plan Energi 2015'!R35+'Plan Energi 2015'!R40+'Plan Energi 2015'!R42+'Plan Energi 2015'!R44+'Plan Energi 2015'!R45+'Plan Energi 2015'!R46+'Plan Energi 2015'!R51+'Plan Energi 2015'!R53+'Plan Energi 2015'!R61+'Plan Energi 2015'!R63+'Plan Energi 2015'!R64+'Plan Energi 2015'!R65+'Plan Energi 2015'!R67)*-1","v":-1.3080000000000001},null,{"$f":"('Plan Energi 2015'!S32+'Plan Energi 2015'!S33+'Plan Energi 2015'!S34+'Plan Energi 2015'!S35+'Plan Energi 2015'!S40+'Plan Energi 2015'!S42+'Plan Energi 2015'!S44+'Plan Energi 2015'!S45+'Plan Energi 2015'!S46+'Plan Energi 2015'!S51+'Plan Energi 2015'!S53+'Plan Energi 2015'!S61+'Plan Energi 2015'!S63+'Plan Energi 2015'!S64+'Plan Energi 2015'!S65+'Plan Energi 2015'!S67)*-1","v":-24.426900000000003},null,{"$f":"('Plan Energi 2015'!O32+'Plan Energi 2015'!O33+'Plan Energi 2015'!O34+'Plan Energi 2015'!O35+'Plan Energi 2015'!O40+'Plan Energi 2015'!O42+'Plan Energi 2015'!O44+'Plan Energi 2015'!O45+'Plan Energi 2015'!O46+'Plan Energi 2015'!O51+'Plan Energi 2015'!O53+'Plan Energi 2015'!O61+'Plan Energi 2015'!O63+'Plan Energi 2015'!O64+'Plan Energi 2015'!O65+'Plan Energi 2015'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2015'!T32+'Plan Energi 2015'!T33+'Plan Energi 2015'!T34+'Plan Energi 2015'!T35+'Plan Energi 2015'!T40+'Plan Energi 2015'!T42+'Plan Energi 2015'!T44+'Plan Energi 2015'!T45+'Plan Energi 2015'!T46+'Plan Energi 2015'!T51+'Plan Energi 2015'!T53+'Plan Energi 2015'!T61+'Plan Energi 2015'!T63+'Plan Energi 2015'!T64+'Plan Energi 2015'!T65+'Plan Energi 2015'!T67+'Plan Energi 2015'!U32+'Plan Energi 2015'!U33+'Plan Energi 2015'!U34+'Plan Energi 2015'!U35+'Plan Energi 2015'!U40+'Plan Energi 2015'!U42+'Plan Energi 2015'!U44+'Plan Energi 2015'!U45+'Plan Energi 2015'!U46+'Plan Energi 2015'!U51+'Plan Energi 2015'!U53+'Plan Energi 2015'!U61+'Plan Energi 2015'!U63+'Plan Energi 2015'!U64+'Plan Energi 2015'!U65+'Plan Energi 2015'!U67+'Plan Energi 2015'!V32+'Plan Energi 2015'!V33+'Plan Energi 2015'!V34+'Plan Energi 2015'!V35+'Plan Energi 2015'!V40+'Plan Energi 2015'!V42+'Plan Energi 2015'!V44+'Plan Energi 2015'!V45+'Plan Energi 2015'!V46+'Plan Energi 2015'!V51+'Plan Energi 2015'!V53+'Plan Energi 2015'!V61+'Plan Energi 2015'!V63+'Plan Energi 2015'!V64+'Plan Energi 2015'!V65+'Plan Energi 2015'!V67)*-1","v":-295.62435000000005},0,null,0,null,null,null,null,null,null,-8.7309000000000001,null,null,null,null,null,null,{"$f":"('Plan Energi 2015'!F32+'Plan Energi 2015'!F33+'Plan Energi 2015'!F34+'Plan Energi 2015'!F35+'Plan Energi 2015'!F40+'Plan Energi 2015'!F42+'Plan Energi 2015'!F44+'Plan Energi 2015'!F45+'Plan Energi 2015'!F46+'Plan Energi 2015'!F51+'Plan Energi 2015'!F53+'Plan Energi 2015'!F61+'Plan Energi 2015'!F63+'Plan Energi 2015'!F64+'Plan Energi 2015'!F65+'Plan Energi 2015'!F67)*-1","v":0},{"$f":"('Plan Energi 2015'!D32+'Plan Energi 2015'!D33+'Plan Energi 2015'!D34+'Plan Energi 2015'!D35+'Plan Energi 2015'!D40+'Plan Energi 2015'!D42+'Plan Energi 2015'!D44+'Plan Energi 2015'!D45+'Plan Energi 2015'!D46+'Plan Energi 2015'!D51+'Plan Energi 2015'!D53+'Plan Energi 2015'!D61+'Plan Energi 2015'!D63+'Plan Energi 2015'!D64+'Plan Energi 2015'!D65+'Plan Energi 2015'!D67+'Plan Energi 2015'!E32+'Plan Energi 2015'!E33+'Plan Energi 2015'!E34+'Plan Energi 2015'!E35+'Plan Energi 2015'!E40+'Plan Energi 2015'!E42+'Plan Energi 2015'!E44+'Plan Energi 2015'!E45+'Plan Energi 2015'!E46+'Plan Energi 2015'!E51+'Plan Energi 2015'!E53+'Plan Energi 2015'!E61+'Plan Energi 2015'!E63+'Plan Energi 2015'!E64+'Plan Energi 2015'!E65+'Plan Energi 2015'!E67)*-1","v":-8.7309000000000001},null,null,null,null,null,null,null,0,-3534.0525000000002,"El og varmeproduktion","ELOGVARME","TS",null,2530.3815900000004,{"$f":"AT10/AO10*-1","v":0.71600000000000008},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!AD32+'Plan Energi 2015'!AD33+'Plan Energi 2015'!AD34+'Plan Energi 2015'!AD35+'Plan Energi 2015'!AD40+'Plan Energi 2015'!AD41+'Plan Energi 2015'!AD42+'Plan Energi 2015'!AD44+'Plan Energi 2015'!AD45+'Plan Energi 2015'!AD46+'Plan Energi 2015'!AD51+'Plan Energi 2015'!AD53+'Plan Energi 2015'!AD54+'Plan Energi 2015'!AD47+'Plan Energi 2015'!AD61+'Plan Energi 2015'!AD63+'Plan Energi 2015'!AD64+'Plan Energi 2015'!AD65+'Plan Energi 2015'!AD66+'Plan Energi 2015'!AD67+'Plan Energi 2015'!AD68","v":728.01481500000011},{"$f":"'Plan Energi 2015'!AF32+'Plan Energi 2015'!AF33+'Plan Energi 2015'!AF34+'Plan Energi 2015'!AF35+'Plan Energi 2015'!AF40+'Plan Energi 2015'!AF42+'Plan Energi 2015'!AF44+'Plan Energi 2015'!AF45+'Plan Energi 2015'!AF46+'Plan Energi 2015'!AF51+'Plan Energi 2015'!AF53+'Plan Energi 2015'!AF61+'Plan Energi 2015'!AF63+'Plan Energi 2015'!AF64+'Plan Energi 2015'!AF65+'Plan Energi 2015'!AF67","v":1802.3667750000002},null,null,null,{"$f":"(AT10+AO10)*-1","v":1003.6709099999998},{"$f":"-(C10*'Plan Energi 2015'!$I$89/1000+D10*'Plan Energi 2015'!$C$89/1000+E10*'Plan Energi 2015'!$W$89/1000+X10*'Plan Energi 2015'!$F$89/1000)","v":190.85680593900003}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,17,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2015'!J27+'Plan Energi 2015'!J28)","v":17},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2015'!$I$89/1000+D12*'Plan Energi 2015'!$C$89/1000+E12*'Plan Energi 2015'!$W$89/1000+X12*'Plan Energi 2015'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2015'!$I$89/1000+D13*'Plan Energi 2015'!$C$89/1000+E13*'Plan Energi 2015'!$W$89/1000+X13*'Plan Energi 2015'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-24.9,{"$f":"CD14*-1","v":-24.9},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-24.9,"Solceller","SOLSTR","TS",null,24.9,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!L26","v":24.9},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2015'!$I$89/1000+D14*'Plan Energi 2015'!$C$89/1000+E14*'Plan Energi 2015'!$W$89/1000+X14*'Plan Energi 2015'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2015'!I36+'Plan Energi 2015'!I41+'Plan Energi 2015'!I47+'Plan Energi 2015'!I54+'Plan Energi 2015'!I56+'Plan Energi 2015'!I66)*-1","v":0},{"$f":"('Plan Energi 2015'!C36+'Plan Energi 2015'!C41+'Plan Energi 2015'!C47+'Plan Energi 2015'!C54+'Plan Energi 2015'!C56+'Plan Energi 2015'!C66)*-1","v":0},{"$f":"('Plan Energi 2015'!W36+'Plan Energi 2015'!W41+'Plan Energi 2015'!W47+'Plan Energi 2015'!W54+'Plan Energi 2015'!W56+'Plan Energi 2015'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2015'!Q36+'Plan Energi 2015'!Q41+'Plan Energi 2015'!Q47+'Plan Energi 2015'!Q54+'Plan Energi 2015'!Q56+'Plan Energi 2015'!Q66)*-1","v":0},{"$f":"('Plan Energi 2015'!R36+'Plan Energi 2015'!R41+'Plan Energi 2015'!R47+'Plan Energi 2015'!R54+'Plan Energi 2015'!R56+'Plan Energi 2015'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2015'!S36+'Plan Energi 2015'!S41+'Plan Energi 2015'!S47+'Plan Energi 2015'!S54+'Plan Energi 2015'!S56+'Plan Energi 2015'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2015'!O36+'Plan Energi 2015'!O41+'Plan Energi 2015'!O47+'Plan Energi 2015'!O54+'Plan Energi 2015'!O56+'Plan Energi 2015'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2015'!T36+'Plan Energi 2015'!T41+'Plan Energi 2015'!T47+'Plan Energi 2015'!T54+'Plan Energi 2015'!T56+'Plan Energi 2015'!T66+'Plan Energi 2015'!U36+'Plan Energi 2015'!U41+'Plan Energi 2015'!U47+'Plan Energi 2015'!U54+'Plan Energi 2015'!U56+'Plan Energi 2015'!U66+'Plan Energi 2015'!V36+'Plan Energi 2015'!V41+'Plan Energi 2015'!V47+'Plan Energi 2015'!V54+'Plan Energi 2015'!V56+'Plan Energi 2015'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2015'!F36+'Plan Energi 2015'!F41+'Plan Energi 2015'!F47+'Plan Energi 2015'!F54+'Plan Energi 2015'!F56+'Plan Energi 2015'!F66)*-1","v":0},{"$f":"('Plan Energi 2015'!D36+'Plan Energi 2015'!D41+'Plan Energi 2015'!D47+'Plan Energi 2015'!D54+'Plan Energi 2015'!D56+'Plan Energi 2015'!D66+'Plan Energi 2015'!E36+'Plan Energi 2015'!E41+'Plan Energi 2015'!E47+'Plan Energi 2015'!E54+'Plan Energi 2015'!E56+'Plan Energi 2015'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!AF36+'Plan Energi 2015'!AF41+'Plan Energi 2015'!AF47+'Plan Energi 2015'!AF54+'Plan Energi 2015'!AF56+'Plan Energi 2015'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2015'!$I$89/1000+D15*'Plan Energi 2015'!$C$89/1000+E15*'Plan Energi 2015'!$W$89/1000+X15*'Plan Energi 2015'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2015'!L37+'Plan Energi 2015'!L38+'Plan Energi 2015'!L48+'Plan Energi 2015'!L49+'Plan Energi 2015'!L50+'Plan Energi 2015'!L57+'Plan Energi 2015'!L58+'Plan Energi 2015'!L59+'Plan Energi 2015'!L60+'Plan Energi 2015'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2015'!M37+'Plan Energi 2015'!M38+'Plan Energi 2015'!M48+'Plan Energi 2015'!M49+'Plan Energi 2015'!M50+'Plan Energi 2015'!M57+'Plan Energi 2015'!M58+'Plan Energi 2015'!M59+'Plan Energi 2015'!M60+'Plan Energi 2015'!M68)*-1","v":0},{"$f":"('Plan Energi 2015'!N37+'Plan Energi 2015'!N38+'Plan Energi 2015'!N48+'Plan Energi 2015'!N49+'Plan Energi 2015'!N50+'Plan Energi 2015'!N57+'Plan Energi 2015'!N58+'Plan Energi 2015'!N59+'Plan Energi 2015'!N60+'Plan Energi 2015'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2015'!AD37+'Plan Energi 2015'!AD38+'Plan Energi 2015'!AD48+'Plan Energi 2015'!AD49+'Plan Energi 2015'!AD50+'Plan Energi 2015'!AD57+'Plan Energi 2015'!AD58+'Plan Energi 2015'!AD59+'Plan Energi 2015'!AD60+'Plan Energi 2015'!AD68)","v":0},null,{"$f":"'Plan Energi 2015'!AF68*-1","v":-389.13},null,0,-389.13,"Anden varmeproduktion","ANDENV","TS",null,389.13,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!AF37+'Plan Energi 2015'!AF38+'Plan Energi 2015'!AF48+'Plan Energi 2015'!AF49+'Plan Energi 2015'!AF50+'Plan Energi 2015'!AF57+'Plan Energi 2015'!AF58+'Plan Energi 2015'!AF59+'Plan Energi 2015'!AF60+'Plan Energi 2015'!AF68","v":389.13},null,null,null,0,{"$f":"-(C16*'Plan Energi 2015'!$I$89/1000+D16*'Plan Energi 2015'!$C$89/1000+E16*'Plan Energi 2015'!$W$89/1000+X16*'Plan Energi 2015'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2015'!$I$89/1000+D17*'Plan Energi 2015'!$C$89/1000+E17*'Plan Energi 2015'!$W$89/1000+X17*'Plan Energi 2015'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-3420.4120444242599,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-20.9},0,-527.63599999999997,0,-348.6,-954.87604442425959,-1568.4,0,0,0,{"$f":"CD18*-1/'Plan Energi 2015'!D2*100","v":-1425.6349346064148},{"$f":"CE18*('Plan Energi 2015'!AF39+'Plan Energi 2015'!AF43+'Plan Energi 2015'!AF52+'Plan Energi 2015'!AF55+'Plan Energi 2015'!AF62+'Plan Energi 2015'!AF71)/('Plan Energi 2015'!AG39+'Plan Energi 2015'!AG43+'Plan Energi 2015'!AG52+'Plan Energi 2015'!AG55+'Plan Energi 2015'!AG62+'Plan Energi 2015'!AG71)","v":-2193.688271775},null,null,0,-7039.7352508056738,"Transport af el, fjernvarme, mv.","TRAS",null,null,6426.0937840463048,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":3420.4120444242599},0,20.9,0,527.63599999999997,0,348.6,954.87604442425959,1568.4,0,0,0,1312.1543938117443,1693.5273458103004,null,null,null,613.641466759369]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,3.8007534029475218,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":3.8007534029475218},{"$f":"P20*-1","v":3.000753402947522},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,0.79999999999999993,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-5174.6000000000004},0,0,-252.8,-22,-153,0,-77.8,0,0,0,0,-3.8007534029475218,-3.000753402947522,0,0,0,0,0,-0.79999999999999993,-80.945050000000009,-3420.4120444242599,0,-20.9,0,-527.63599999999997,0,-348.6,-954.87604442425959,-1568.4,0,0,0,-1312.1543938117443,-1693.5273458103004,0,0,0,-11938.239587449252,"Afgang fra energisystemet","A",null,null,9623.8962435321737,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9623.8962435321737,0,2314.3433439170781,551.16745128739512]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2015'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-80.945050000000009,-1835.6920444242596,0,-4.18,0,-527.63599999999997,0,-348.6,-954.87604442425959,-0.4,0,0,0,0,0,0,0,0,-1916.6370944242597,"Transport","AT","A",null,517.69764116000556,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517.69764116000556,0,1398.9394532642536,135.8412112873952]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-80.945050000000009,-1365.6049499999999,{"$f":"SUM(Y24:Y27)","v":0},0,0,-527.13599999999997,0,0,-838.46895000000006,0,0,0,0,0,0,0,0,0,-1446.55,"Vejtrafik","ATV","AT",null,363.94829999999996,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,363.94829999999996,0,1082.6016999999997,101.0547663]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2015'!P72+'Plan Energi 2015'!P73)*-1","v":-44.554000000000002},{"$f":"SUM(Y24:AI24)","v":-889.44599999999991},null,null,null,{"$f":"'Plan Energi 2015'!H72*-1","v":-527.13599999999997},null,null,{"$f":"'Plan Energi 2015'!F73*-1","v":-362.31},null,null,null,null,null,null,null,null,0,-933.99999999999989,"Personbil ","PERSON","ATV",null,206.3,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!AQ72+'Plan Energi 2015'!AQ73","v":206.3},null,727.69999999999982,{"$f":"-(C24*'Plan Energi 2015'!$I$89/1000+D24*'Plan Energi 2015'!$C$89/1000+E24*'Plan Energi 2015'!$W$89/1000+X24*'Plan Energi 2015'!$F$89/1000)","v":65.819003999999993}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2015'!P76*-1","v":-22.72},{"$f":"SUM(Y25:AI25)","v":-297.28000000000003},null,null,null,0,null,null,{"$f":"'Plan Energi 2015'!F76*-1","v":-297.28000000000003},null,null,null,null,null,null,null,null,0,-320,"Lastbil","LAST","ATV",null,105.6,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!AQ76","v":105.6},null,214.4,{"$f":"-(C25*'Plan Energi 2015'!$I$89/1000+D25*'Plan Energi 2015'!$C$89/1000+E25*'Plan Energi 2015'!$W$89/1000+X25*'Plan Energi 2015'!$F$89/1000)","v":21.998720000000002}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2015'!P74*-1","v":-11.609919999999999},-151.91008000000002,null,null,null,0,null,null,{"$f":"'Plan Energi 2015'!F74*-1","v":-151.91008000000002},null,null,null,null,null,null,null,null,0,-163.52000000000001,"Varebil","VARE","ATV",null,40.880000000000003,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!AQ74","v":40.880000000000003},null,122.64000000000001,{"$f":"-(C26*'Plan Energi 2015'!$I$89/1000+D26*'Plan Energi 2015'!$C$89/1000+E26*'Plan Energi 2015'!$W$89/1000+X26*'Plan Energi 2015'!$F$89/1000)","v":11.241345920000002}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2015'!P75*-1","v":-2.0611299999999999},-26.968870000000003,null,null,null,0,null,null,{"$f":"'Plan Energi 2015'!F75*-1","v":-26.968870000000003},null,null,null,null,null,null,null,null,0,-29.03,"Bus","BUS","ATV",null,11.1683,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2015'!AQ75+'Plan Energi 2015'!AQ16","v":11.1683},null,17.861699999999999,{"$f":"-(C27*'Plan Energi 2015'!$I$89/1000+D27*'Plan Energi 2015'!$C$89/1000+E27*'Plan Energi 2015'!$W$89/1000+X27*'Plan Energi 2015'!$F$89/1000)","v":1.99569638}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30.107094424259472,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!F78*-1","v":-30.107094424259472},0,0,0,0,{"$f":"'Plan Energi 2015'!AQ13*-1","v":0},0,0,0,0,-30.107094424259472,"Tog","ATT","AT",null,9.9353411600056258,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!AQ78+'Plan Energi 2015'!AQ13","v":9.9353411600056258},0,20.171753264253844,{"$f":"-(C28*'Plan Energi 2015'!$I$89/1000+D28*'Plan Energi 2015'!$C$89/1000+E28*'Plan Energi 2015'!$W$89/1000+X28*'Plan Energi 2015'!$F$89/1000)","v":2.227924987395201}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-349.1,0,0,0,{"$f":"'Plan Energi 2015'!H79*-1","v":-0.5},0,{"$f":"'Plan Energi 2015'!G79*-1","v":-348.6},0,0,0,0,0,0,0,0,0,0,-349.1,"Fly","ATF","AT",null,115.20300000000002,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!AQ79","v":115.20300000000002},0,233.89699999999999,{"$f":"-(C29*'Plan Energi 2015'!$I$89/1000+D29*'Plan Energi 2015'!$C$89/1000+E29*'Plan Energi 2015'!$W$89/1000+X29*'Plan Energi 2015'!$F$89/1000)","v":25.833400000000001}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50.6,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!F80*-1","v":-50.2},{"$f":"'Plan Energi 2015'!D80*-1","v":-0.4},0,0,0,0,0,0,0,0,-50.6,"Færge","ATFÆRGE","AT",null,16.698,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!AQ80","v":16.698},0,33.902000000000001,{"$f":"-(C30*'Plan Energi 2015'!$I$89/1000+D30*'Plan Energi 2015'!$C$89/1000+E30*'Plan Energi 2015'!$W$89/1000+X30*'Plan Energi 2015'!$F$89/1000)","v":3.7444000000000002}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40.28,0,{"$f":"'Plan Energi 2015'!B16*'Plan Energi 2015'!AQ16/SUM('Plan Energi 2015'!AI16:AQ16)*-1","v":-4.18},0,0,0,0,{"$f":"'Plan Energi 2015'!F77*-1","v":-36.1},0,0,0,0,0,0,0,0,0,-40.28,"Non-Road (landbrug)","ATNONR","AT",null,11.913,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!AP77","v":11.913},0,28.367000000000001,{"$f":"-(C31*'Plan Energi 2015'!$I$89/1000+D31*'Plan Energi 2015'!$C$89/1000+E31*'Plan Energi 2015'!$W$89/1000+X31*'Plan Energi 2015'!$F$89/1000)","v":2.9807200000000003}]
[null,null,{"$f":"SUM('Plan Energi 2015'!I17:I22)*-1","v":-0.6},{"$f":"SUM('Plan Energi 2015'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!W17:W22)*-1","v":0},-250,{"$f":"SUM('Plan Energi 2015'!Q17:Q22)*-1","v":-22},{"$f":"SUM('Plan Energi 2015'!R17:R22)*-1","v":-153},0,{"$f":"SUM('Plan Energi 2015'!S17:S22)*-1","v":-75},0,{"$f":"SUM('Plan Energi 2015'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!T17:V22)*-1","v":0},-3.8007534029475218,{"$f":"SUM('Plan Energi 2015'!L17:L22)*-1","v":-3.000753402947522},{"$f":"SUM('Plan Energi 2015'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2015'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2015'!N14+SUM('Plan Energi 2015'!N17:N22))*-1","v":-0.79999999999999993},{"$f":"SUM('Plan Energi 2015'!P17:P22)*-1","v":0},-78.180000000000007,0,{"$f":"'Plan Energi 2015'!B16*'Plan Energi 2015'!AI16/SUM('Plan Energi 2015'!AI16:AQ16)*-1","v":-4.18},0,{"$f":"SUM('Plan Energi 2015'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!D17:E22)*-1","v":-74},0,0,0,{"$f":"('Plan Energi 2015'!AE14+'Plan Energi 2015'!AI8*'Plan Energi 2015'!AE8/'Plan Energi 2015'!AH8+'Plan Energi 2015'!AI9*'Plan Energi 2015'!AE9/'Plan Energi 2015'!AH9+'Plan Energi 2015'!AI10*'Plan Energi 2015'!AE10/'Plan Energi 2015'!AH10+'Plan Energi 2015'!AI11*'Plan Energi 2015'!AE11/'Plan Energi 2015'!AH11+'Plan Energi 2015'!AI12*'Plan Energi 2015'!AE12/'Plan Energi 2015'!AH12+'Plan Energi 2015'!AI13*'Plan Energi 2015'!AE13/'Plan Energi 2015'!AH13)*-1","v":-269.63214497920382},{"$f":"('Plan Energi 2015'!AI39+'Plan Energi 2015'!AI43+'Plan Energi 2015'!AI52+'Plan Energi 2015'!AI55+'Plan Energi 2015'!AI62+'Plan Energi 2015'!AI71)*-1","v":-1089.5420686332002},0,0,0,-1691.7549670153514,"Husholdninger","AH","A",null,1557.1412220361478,{"$f":"AT32/AO32*-1","v":0.92042952578605786},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!AI81","v":1557.1412220361478},0,134.6137449792036,{"$f":"-(C32*'Plan Energi 2015'!$I$89/1000+D32*'Plan Energi 2015'!$C$89/1000+E32*'Plan Energi 2015'!$W$89/1000+X32*'Plan Energi 2015'!$F$89/1000)","v":5.8198800000000004}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!B16*'Plan Energi 2015'!AJ16/SUM('Plan Energi 2015'!AI16:AQ16)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2015'!AJ8*'Plan Energi 2015'!AE8/'Plan Energi 2015'!AH8+'Plan Energi 2015'!AJ9*'Plan Energi 2015'!AE9/'Plan Energi 2015'!AH9+'Plan Energi 2015'!AJ10*'Plan Energi 2015'!AE10/'Plan Energi 2015'!AH10+'Plan Energi 2015'!AJ11*'Plan Energi 2015'!AE11/'Plan Energi 2015'!AH11+'Plan Energi 2015'!AJ12*'Plan Energi 2015'!AE12/'Plan Energi 2015'!AH12+'Plan Energi 2015'!AJ13*'Plan Energi 2015'!AE13/'Plan Energi 2015'!AH13)*-1","v":-254.56470588235294},{"$f":"('Plan Energi 2015'!AJ39+'Plan Energi 2015'!AJ43+'Plan Energi 2015'!AJ52+'Plan Energi 2015'!AJ55+'Plan Energi 2015'!AJ62+'Plan Energi 2015'!AJ71)*-1","v":-165.79988000940003},0,0,0,-420.36458589175299,"Offentlig ","AO","A",null,358.09988000940007,{"$f":"AT33/AO33*-1","v":0.85187927819783904},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2015'!AJ81","v":358.09988000940007},0,62.264705882352928,{"$f":"-(C33*'Plan Energi 2015'!$I$89/1000+D33*'Plan Energi 2015'!$C$89/1000+E33*'Plan Energi 2015'!$W$89/1000+X33*'Plan Energi 2015'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2015'!I23:I24)*-1","v":-392},{"$f":"SUM('Plan Energi 2015'!C23:C24)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!W23:W24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!Q23:Q24)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!R23:R24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!S23:S24)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2015'!T23:V24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!L23:L24)*-1","v":0},0,0,0,0,{"$f":"SUM('Plan Energi 2015'!M23:M24)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!N23:N24)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!P23:P24)*-1","v":0},-10,0,{"$f":"'Plan Energi 2015'!B16*(SUM('Plan Energi 2015'!AK16:AM16,'Plan Energi 2015'!AO16:AP16))/SUM('Plan Energi 2015'!AI16:AQ16)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!H23:H24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!G23:G24)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!F23:F24)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!D23:E24)*-1","v":-10},0,0,0,{"$f":"(SUM('Plan Energi 2015'!AK8:AM8,'Plan Energi 2015'!AO8:AP8)*'Plan Energi 2015'!AE8/'Plan Energi 2015'!AH8+SUM('Plan Energi 2015'!AK9:AM9,'Plan Energi 2015'!AO9:AP9)*'Plan Energi 2015'!AE9/'Plan Energi 2015'!AH9+SUM('Plan Energi 2015'!AK10:AM10,'Plan Energi 2015'!AO10:AP10)*'Plan Energi 2015'!AE10/'Plan Energi 2015'!AH10+SUM('Plan Energi 2015'!AK11:AM11,'Plan Energi 2015'!AO11:AP11)*'Plan Energi 2015'!AE11/'Plan Energi 2015'!AH11+SUM('Plan Energi 2015'!AK12:AM12,'Plan Energi 2015'!AO12:AP12)*'Plan Energi 2015'!AE12/'Plan Energi 2015'!AH12+SUM('Plan Energi 2015'!AK13:AM13,'Plan Energi 2015'!AO13:AP13)*'Plan Energi 2015'!AE13/'Plan Energi 2015'!AH13+SUM('Plan Energi 2015'!AK69:AM69,'Plan Energi 2015'!AO69:AP69)*'Plan Energi 2015'!D2/100++'Plan Energi 2015'!AN8*'Plan Energi 2015'!AE8/'Plan Energi 2015'!AH8+'Plan Energi 2015'!AN9*'Plan Energi 2015'!AE9/'Plan Energi 2015'!AH9+'Plan Energi 2015'!AN10*'Plan Energi 2015'!AE10/'Plan Energi 2015'!AH10+'Plan Energi 2015'!AN11*'Plan Energi 2015'!AE11/'Plan Energi 2015'!AH11)*-1","v":-220.04132733577632},{"$f":"(SUM('Plan Energi 2015'!AK70:AM70,'Plan Energi 2015'!AO70:AP70)+SUM('Plan Energi 2015'!AK39:AM39,'Plan Energi 2015'!AO39:AP39)+SUM('Plan Energi 2015'!AK43:AM43,'Plan Energi 2015'!AO43:AP43)+SUM('Plan Energi 2015'!AK52:AM52,'Plan Energi 2015'!AO52:AP52)+SUM('Plan Energi 2015'!AK55:AM55,'Plan Energi 2015'!AO55:AP55)+SUM('Plan Energi 2015'!AK62:AM62,'Plan Energi 2015'!AO62:AP62)+SUM('Plan Energi 2015'!AK71:AM71,'Plan Energi 2015'!AO71:AP71)+'Plan Energi 2015'!AN70+'Plan Energi 2015'!AN39+'Plan Energi 2015'!AN43+'Plan Energi 2015'!AN52+'Plan Energi 2015'!AN55+'Plan Energi 2015'!AN62+'Plan Energi 2015'!AN71)*-1","v":-438.1853971677001},0,0,0,-1060.2267245034764,"Erhverv","AE","A",null,916.54309047342008,0.86447838871695493,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2015'!AK8:AM80,'Plan Energi 2015'!AO8:AP80)+'Plan Energi 2015'!AN23+'Plan Energi 2015'!AN24","v":916.54309047342008},0,143.68363403005628,{"$f":"-(C34*'Plan Energi 2015'!$I$89/1000+D34*'Plan Energi 2015'!$C$89/1000+E34*'Plan Energi 2015'!$W$89/1000+X34*'Plan Energi 2015'!$F$89/1000)","v":23.319199999999999}]
[null,null,{"$f":"SUM('Plan Energi 2015'!I25:I25)*-1","v":-4782},{"$f":"SUM('Plan Energi 2015'!C25:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!W25:W25)*-1","v":0},-2.8,{"$f":"SUM('Plan Energi 2015'!Q25:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!R25:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!S25:S25)*-1","v":-2.8},0,{"$f":"SUM('Plan Energi 2015'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!T25:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!L25:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2015'!M25:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!N25:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!P25:P25)*-1","v":0},-1496.54,0,{"$f":"'Plan Energi 2015'!B16*'Plan Energi 2015'!AN16/SUM('Plan Energi 2015'!AI16:AQ16)*-1","v":-12.539999999999997},0,{"$f":"SUM('Plan Energi 2015'!H25:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2015'!G25:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!F25:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2015'!D25:E25)*-1","v":-1484},0,0,0,{"$f":"('Plan Energi 2015'!AN12*'Plan Energi 2015'!AE12/'Plan Energi 2015'!AH12+'Plan Energi 2015'!AN13*'Plan Energi 2015'!AE13/'Plan Energi 2015'!AH13+'Plan Energi 2015'!AN69*'Plan Energi 2015'!D2/100)*-1","v":-567.91621561441104},0,0,0,0,-6849.2562156144113,"Tung proces ","AP","A",null,6274.4144098531997,0.91607237520904372,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2015'!AN8:AN80)-'Plan Energi 2015'!AN23-'Plan Energi 2015'!AN24","v":6274.4144098531997},0,574.84180576121162,{"$f":"-(C35*'Plan Energi 2015'!$I$89/1000+D35*'Plan Energi 2015'!$C$89/1000+E35*'Plan Energi 2015'!$W$89/1000+X35*'Plan Energi 2015'!$F$89/1000)","v":386.18715999999995}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2015'!I81","v":0},{"$f":"D6+'Plan Energi 2015'!C81","v":0},{"$f":"E6+'Plan Energi 2015'!W81","v":0},null,{"$f":"G6+'Plan Energi 2015'!Q81","v":0},{"$f":"H6+'Plan Energi 2015'!R81","v":0},null,{"$f":"J6+'Plan Energi 2015'!S81","v":0},null,{"$f":"L6+'Plan Energi 2015'!O81","v":0},null,{"$f":"N6+'Plan Energi 2015'!T81+'Plan Energi 2015'!U81+'Plan Energi 2015'!V81","v":0},null,{"$f":"P8+P20+'Plan Energi 2015'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2015'!J81","v":2.8400000000001207},null,null,null,{"$f":"U20+U8+'Plan Energi 2015'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2015'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2015'!P81","v":0},null,null,{"$f":"Z18+Z8+'Plan Energi 2015'!B81","v":0},null,{"$f":"AB18+AB8+'Plan Energi 2015'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2015'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2015'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2015'!D81+'Plan Energi 2015'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2015'!A15","v":655.7201196064143},{"$f":"AK18-('Plan Energi 2015'!AF32+'Plan Energi 2015'!AF39+'Plan Energi 2015'!AF43+'Plan Energi 2015'!AF52+'Plan Energi 2015'!AF55+'Plan Energi 2015'!AF62+'Plan Energi 2015'!AF71)","v":-2.191496774999905}]
[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":"CD9-'Plan Energi 2015'!A15","v":0}]

{"sheet":"Plan Energi 2015","index":11,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20]]}
["Antal indbyggere:",null,null,50689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,92.04,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2015"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A8:W8)","v":0},"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-41.483939789024525},{"$f":"AH8/AA8%","v":38.18181818181818},null,null,{"$f":"SUM(AI8:AQ8)","v":16.8},16.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-4.8288183881404221,{"$f":"AH9/AB9%","v":4.4444444444444446},null,null,4,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-20.317253368100822,{"$f":"AH10/AB10%","v":18.7},null,null,18.7,18.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-194.4743397474663,{"$f":"AH11/AA11%","v":178.99418230356801},null,null,89.497091151784005,19.100000000000001,34.4,10.7,9.9,0.29709115178400003,13.6,0.1,1.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-139.9307291084572,{"$f":"AH12/AA12%","v":128.79224307142402},null,null,193.18836460713604,67.5,0,35.9,33.200000000000003,1.1883646071360003,54.5,0.1,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elmotorer m.m.",null,85,null,null,-870.97681315029251,{"$f":"AH13/AA13%","v":801.64705882352928},null,null,681.39999999999986,106,157.9,34.200000000000003,31.6,5.9,332,0.9,12.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":0.79999999999999993},null,null,null,null,null,null,null,null,null,0.79999999999999993,"Varmepumper, individuel",null,null,300,null,{"$f":"-AE14/$D$2%","v":-0.43459365493263796},0.4,null,null,1.2,1.2]
[{"$f":"Z15%*AD15","v":655.7201196064143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655.7201196064143,"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":655.7201196064143},null,null,null,{"$f":"SUM(AI15:AQ15)","v":0}]
[null,20.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.9,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,7.9419999999999993,{"$f":"X16*AB16/100*0.2","v":1.5884},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":4.7651999999999992},null,null,{"$f":"X16*AB16/100*0.2","v":1.5884}]
[null,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,59.2,{"$f":"X17*AB17/100","v":59.2}]
[null,null,null,null,null,null,null,null,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.51,0.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,null,null,null,75,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,56.25,56.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,null,null,null,null,null,153,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,99.45,99.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,22,"Halmfyr, individuel",null,null,65,null,null,null,null,null,14.3,14.3]
[null,null,null,null,null,null,null,null,null,null,null,3.000753402947522,null,null,null,null,null,null,null,null,null,null,null,3.000753402947522,"Solvarmeanlæg",null,null,100,null,null,null,null,null,3.000753402947522,3.000753402947522]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,9,null,null,null,null,null,{"$f":"X23*AA23/100","v":9}]
[null,null,null,null,null,null,null,null,392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,352.8,null,null,null,null,null,{"$f":"X24*AA24/100","v":352.8}]
[null,null,null,1484,null,null,null,null,4782,null,null,null,null,null,null,null,null,null,2.8,null,null,null,null,6268.8,"Industrikedel, erhverv ",null,90,null,null,null,null,null,null,5641.92,null,null,null,null,null,{"$f":"X25*AA25/100","v":5641.92}]
[null,null,null,null,null,null,null,null,null,null,null,24.9,null,null,null,null,null,null,null,null,null,null,null,24.9,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":24.9},null,null,null,0]
[null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":17},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,{"$f":"Z29*X29/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, opgradering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, dampturbine",34.4,null,51.6,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,0,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,0,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},{"$f":"SUM(AI39:AQ39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AE48/$D$2%","v":0},null,{"$f":"AE48*AB48%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AE49/$D$2%","v":0},null,{"$f":"AE49*AB49%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, motor",null,null,null,null,{"$f":"X53*Z53/100","v":0},null,{"$f":"X53*AB53/100","v":0},null,{"$f":"SUM(AI53:AQ53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF53:AF54)","v":0},{"$f":"-AF55*AC55/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AE57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,{"$f":"-AE58/$D$2%","v":0},null,{"$f":"X58*AB58/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, solvarme",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,null,null,null,{"$f":"26.7*0.327","v":8.7309000000000001},null,null,null,{"$f":"(2006.4+7088.3)*0.327","v":2973.9669000000004},null,null,null,null,null,null,null,null,{"$f":"4*0.327","v":1.3080000000000001},{"$f":"(60.9+13.8)*0.327","v":24.426900000000003},null,{"$f":"1563*0.55*0.327","v":281.10555000000005},{"$f":"44.4*0.327","v":14.518800000000001},{"$f":"1563*0.45*0.327","v":229.99545000000001},3534.0525000000002,"Import fjernvarme",20.6,null,51,null,{"$f":"X61*Z61%","v":728.01481500000011},null,{"$f":"X61*AB61%","v":1802.3667750000002},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF56:AF61)","v":-1802.3667750000002},{"$f":"-AF62*AC62/100","v":1391.4271503000002},1392.8185774503002,{"$f":"AG62*64.4%","v":896.0790847932002},{"$f":"AG62*9.8%","v":136.35986072940003},{"$f":"AG62*13.1%","v":182.27695668930005},{"$f":"AG62*6.9%","v":96.008473370700017},{"$f":"AG62*0%","v":0},{"$f":"AG62*4.4%","v":61.222794613200016},{"$f":"AG62*1.5%","v":20.871407254500003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",null,null,null,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrændingsmotor",null,null,null,null,0,null,{"$f":"X64*AB64/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,{"$f":"X65*AB65/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kedel",null,null,null,null,0,null,{"$f":"X66*AB66/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,{"$f":"X67*AB67/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,{"$f":"1190*0.327","v":389.13},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,{"$f":"-AE69","v":-153.1884474},{"$f":"468.4662*0.327","v":153.1884474},null,null,153.1884474,null,null,null,null,null,{"$f":"AE69","v":153.1884474}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,77.2,null,null,{"$f":"-SUM(AF63:AF70)","v":-389.13},{"$f":"-AF71*AC71/100","v":300.40836000000002},300.70876836000002,{"$f":"AG71*64.4%","v":193.46298384000002},{"$f":"AG71*9.8%","v":29.440019280000001},{"$f":"AG71*13.1%","v":39.353495160000001},{"$f":"AG71*6.9%","v":20.728176840000003},{"$f":"AG71*0%","v":0},{"$f":"AG71*4.4%","v":13.217967840000002},{"$f":"AG71*1.5%","v":4.5061254000000002}]
[null,null,null,null,null,null,null,{"$f":"544*0.969","v":527.13599999999997},null,null,null,null,null,null,null,{"$f":"544*0.031","v":16.864000000000001},null,null,null,null,null,null,null,{"$f":"SUM(A72:W72)","v":544},"Benzinbiler",null,20,null,null,null,null,null,null,108.8,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":108.8}]
[null,null,null,null,null,{"$f":"390*0.929","v":362.31},null,null,null,null,null,null,null,null,null,{"$f":"390*0.071","v":27.689999999999998},null,null,null,null,null,null,null,390,"Dieselbiler",null,25,null,null,null,null,null,null,97.5,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":97.5}]
[null,null,null,null,null,{"$f":"163.52*0.929","v":151.91008000000002},null,null,null,null,null,null,null,null,null,{"$f":"163.52*0.071","v":11.609919999999999},null,null,null,null,null,null,null,163.52000000000001,"Varebiler",null,25,null,null,null,null,null,null,40.880000000000003,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":40.880000000000003}]
[null,null,null,null,null,{"$f":"29.03*0.929","v":26.968870000000003},null,null,null,null,null,null,null,null,null,{"$f":"29.03*0.071","v":2.0611299999999999},null,null,null,null,null,null,null,29.03,"Busser",null,33,null,null,null,null,null,null,9.5799000000000003,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":9.5799000000000003}]
[null,null,null,null,null,{"$f":"320*0.929","v":297.28000000000003},null,null,null,null,null,null,null,null,null,{"$f":"320*0.071","v":22.72},null,null,null,null,null,null,null,320,"Lastbiler m.m.",null,33,null,null,null,null,null,null,105.6,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":105.6}]
[null,null,null,null,null,{"$f":"36.1","v":36.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.1,"Traktorer m.m.",null,33,null,null,null,null,null,null,11.913,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":11.913}]
[null,null,null,null,null,30.107094424259472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.107094424259472,"Tog",null,33,null,null,{"$f":"-AE78/$D$2%","v":0},null,null,null,9.9353411600056258,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":9.9353411600056258}]
[null,null,null,null,null,null,348.6,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349.1,"Fly",null,33,null,null,null,null,null,null,115.20300000000002,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":115.20300000000002}]
[null,null,null,0.4,null,50.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.6,"Skibe",null,33,null,null,null,null,null,null,16.698,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":16.698}]
[{"$f":"SUM(A8:A80)","v":655.7201196064143},20.9,0,1484.4,92.730900000000005,954.8760444242597,348.6,527.63599999999997,8148.5669000000007,17,0,27.900753402947522,0,0.79999999999999993,0,80.945050000000009,22,154.30799999999999,102.2269,0,281.10555000000005,14.518800000000001,229.99545000000001,{"$f":"SUM(X8:X80)","v":13164.230467433625},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":8.5265128291212022E-14},1324.348194224784,0,1691.8355103000004,9611.9832435321732,1557.1412220361478,358.09988000940007,302.43045184930008,191.43665021070001,7.3854557589200009,6636.2144098531999,26.477532654500003,27.013000000000002,505.78464116000566]
[{"$f":"A81*A89/1000","v":79.342134472376131},{"$f":"B81*B87/1000","v":0},0,{"$f":"D81*D89/1000","v":115.78320000000001},6.8620866000000005,70.660827287395222,25.0992,38.517428000000002,469.35745344000009,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W81*W87/1000","v":0},{"$f":"SUM(A82:W82)","v":805.62232979977148},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":15.893435060856822},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":7.0037505192400165},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J83>0,J81/J83*100,\"\")","v":""},{"$f":"IF(K83>0,K81/K83*100,\"\")","v":""},"","","",0,11.999314577397973,3.183808511035485,35.177721095096878,"","","",{"$f":"IF(V83>0,V81/V83*100,\"\")","v":""},"",{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":12.6483065151007},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[41]
["  Elimport   (heraf VE-andel:"]
[121,63.1,94.25,78,74,74,72,73,57.6,null,null,null,null,null,null,null,null,null,null,null,null,null,82.22,"CO2-emission (tons/TJ)"]

{"sheet":"Plan Energi 2019","index":12,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28]]}
["Antal indbyggere:",null,null,50868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,91.84,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2017"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas og raffinaderigas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A8:W8)","v":0},"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-39.594551789673744},{"$f":"AH8/AA8%","v":36.363636363636367},null,null,{"$f":"SUM(AI8:AQ8)","v":16},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-5.2022841656988001,{"$f":"AH9/AB9%","v":4.7777777777777777},null,null,4.3,4.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-21.994773519163761,{"$f":"AH10/AB10%","v":20.2},null,null,20.2,20.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-159.8432055749129,{"$f":"AH11/AA11%","v":146.80000000000001},null,null,73.400000000000006,18.2,18.600000000000001,8.1,9,0.2,18.600000000000001,0,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-143.00232288037168,{"$f":"AH12/AA12%","v":131.33333333333334},null,null,197,64.400000000000006,0,27.1,30.1,0.6,74.400000000000006,0,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A13:W13)","v":0},"Elmotorer m.m.",null,85,null,null,-905.02664480426324,{"$f":"AH13/AA13%","v":831.17647058823536},null,null,706.5,101.1,85.6,25.8,28.7,3.7,453.3,0.4,6.6,1.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":-0.4},null,null,null,null,null,null,null,null,null,-0.4,"Varmepumper, individuel",null,null,300,null,{"$f":"-AE14/$D$2%","v":-0.43554006968641118},{"$f":"0.1+0.3","v":0.4},null,null,0]
[{"$f":"Z15%*AD15","v":681.62819960377055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A15:W15)","v":681.62819960377055},"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":681.62819960377055},null,null,null,{"$f":"SUM(AI15:AQ15)","v":0}]
[null,22.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,8.4550000000000001,{"$f":"X16*AB16/100*0.2","v":1.6910000000000001},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":5.0729999999999995},null,null,{"$f":"X16*AB16/100*0.2","v":1.6910000000000001}]
[null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,40,{"$f":"X17*AB17/100","v":40}]
[null,null,null,null,null,null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.34,0.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,82,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,61.5,61.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,null,null,null,134,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,87.1,87.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,20,"Halmfyr, individuel",null,null,65,null,null,null,null,null,13,13]
[null,null,null,null,null,null,null,null,null,null,null,3.09,null,null,null,null,null,null,null,null,null,null,null,3.09,"Solvarmeanlæg",null,null,100,null,null,null,null,null,3.09,3.09]
[null,null,null,null,27.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.38,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,24.641999999999999,null,null,null,null,null,{"$f":"X23*AA23/100","v":24.641999999999999}]
[null,null,null,null,null,null,null,null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,677.7,null,null,null,null,null,{"$f":"X24*AA24/100","v":677.7}]
[null,null,null,520.89,null,null,null,null,4657.29,null,null,null,null,null,null,null,null,null,3.9,null,null,null,null,5182.08,"Industrikedel, erhverv",null,90,null,null,null,null,null,null,4663.8720000000003,null,null,null,null,null,{"$f":"X25*AA25/100","v":4663.8720000000003}]
[null,null,null,null,null,null,null,null,null,null,null,18.670000000000002,null,null,null,null,null,null,null,null,null,null,null,18.670000000000002,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":18.670000000000002},null,null,null,0]
[null,null,null,null,null,null,null,null,null,14.16,null,null,null,null,null,null,null,null,null,null,null,null,null,14.16,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":14.16},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,{"$f":"Z29*X29/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, opgradering",null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, dampturbine",null,null,null,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,null,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,null,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},{"$f":"SUM(AI39:AQ39)","v":0},{"$f":"AG39*65.1%","v":0},{"$f":"AG39*9.9%","v":0},{"$f":"AG39*13.3%","v":0},{"$f":"AG39*7%","v":0},{"$f":"AG39*0%","v":0},{"$f":"AG39*3.2%","v":0},{"$f":"AG39*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0,{"$f":"AG43*65.1%","v":0},{"$f":"AG43*9.9%","v":0},{"$f":"AG43*13.3%","v":0},{"$f":"AG43*7%","v":0},{"$f":"AG43*0%","v":0},{"$f":"AG43*3.2%","v":0},{"$f":"AG43*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AE48/$D$2%","v":0},null,{"$f":"AE48*AB48%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AE49/$D$2%","v":0},null,{"$f":"AE49*AB49%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0,{"$f":"AG52*65.1%","v":0},{"$f":"AG52*9.9%","v":0},{"$f":"AG52*13.3%","v":0},{"$f":"AG52*7%","v":0},{"$f":"AG52*0%","v":0},{"$f":"AG52*3.2%","v":0},{"$f":"AG52*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, motor",null,null,null,null,{"$f":"X53*Z53/100","v":0},null,{"$f":"X53*AB53/100","v":0},null,{"$f":"SUM(AI53:AQ53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF53:AF54)","v":0},{"$f":"-AF55*AC55/100","v":0},0,{"$f":"AG55*65.1%","v":0},{"$f":"AG55*9.9%","v":0},{"$f":"AG55*13.3%","v":0},{"$f":"AG55*7%","v":0},{"$f":"AG55*0%","v":0},{"$f":"AG55*3.2%","v":0},{"$f":"AG55*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AE57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,{"$f":"-AE58/$D$2%","v":0},null,{"$f":"X58*AB58/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, sol",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,null,null,null,{"$f":"5.4*31.8%","v":1.7172000000000001},null,null,null,{"$f":"(1802.4+4668.2)*31.8%","v":2057.6508000000003},null,null,null,null,null,null,null,null,{"$f":"1708.2*31.8%","v":543.20760000000007},{"$f":"(5.5+37.4)*31.8%","v":13.642199999999999},null,{"$f":"1512.3*0.55*31.8%","v":264.50126999999998},{"$f":"43*31.8%","v":13.673999999999999},{"$f":"1512.3*0.45*31.8%","v":216.41012999999998},3110.8032000000003,"Import fjernvarme",22.6,null,52.5,null,{"$f":"X61*Z61/100","v":703.04152320000003},null,{"$f":"X61*AB61%","v":1633.1716800000002},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF56:AF61)","v":-1633.1716800000002},{"$f":"-AF62*AC62/100","v":1296.7383139200001},{"$f":"SUM(AI62:AQ62)","v":1296.7383139199999},{"$f":"AG62*65.1%","v":844.1766423619199},{"$f":"AG62*9.9%","v":128.37709307808001},{"$f":"AG62*13.3%","v":172.46619575136003},{"$f":"AG62*7%","v":90.771681974400011},{"$f":"AG62*0%","v":0},{"$f":"AG62*3.2%","v":41.495626045440005},{"$f":"AG62*1.5%","v":19.4510747088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",null,null,null,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrændingsmotor",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kedel",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,{"$f":"1171.8*31.8%","v":372.63240000000002},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,{"$f":"-AE69","v":-142.40040000000002},{"$f":"447.8*31.8%","v":142.40040000000002},null,null,142.40040000000002,null,null,null,null,null,{"$f":"AE69","v":142.40040000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF63:AF70)","v":-372.63240000000002},{"$f":"-AF71*AC71/100","v":295.87012560000005},{"$f":"SUM(AI71:AQ71)","v":295.87012560000005},{"$f":"AG71*65.1%","v":192.61145176560001},{"$f":"AG71*9.9%","v":29.291142434400008},{"$f":"AG71*13.3%","v":39.35072670480001},{"$f":"AG71*7%","v":20.710908792000005},{"$f":"AG71*0%","v":0},{"$f":"AG71*3.2%","v":9.4678440192000011},{"$f":"AG71*1.5%","v":4.4380518840000009}]
[null,null,null,null,null,null,null,{"$f":"541.39*(100%-3.1%)","v":524.60690999999997},null,null,null,null,null,null,null,{"$f":"541.39*3.1%","v":16.783089999999998},null,null,null,null,null,null,null,{"$f":"SUM(A72:W72)","v":541.39},"Benzinbiler",null,20,null,null,null,null,null,null,108.27799999999999,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":108.27799999999999}]
[null,null,null,null,null,{"$f":"411.28*(100%-6.9%)","v":382.90168},null,null,null,null,null,null,null,null,null,{"$f":"411.28*6.9%","v":28.378320000000002},null,null,null,null,null,null,null,411.28,"Dieselbiler",null,25,null,null,null,null,null,null,102.82,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":102.82}]
[null,null,null,null,null,{"$f":"170.73*(100%-6.9%)","v":158.94962999999998},null,null,null,null,null,null,null,null,null,{"$f":"170.73*6.9%","v":11.78037},null,null,null,null,null,null,null,170.73,"Varebiler",null,25,null,null,null,null,null,null,42.682499999999997,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":42.682499999999997}]
[null,null,null,null,null,{"$f":"49.1*(100%-6.9%)","v":45.712100000000007},null,null,null,null,null,null,null,null,null,{"$f":"49.1*6.9%","v":3.3879000000000006},null,null,null,null,null,null,null,49.100000000000009,"Busser",null,33,null,null,null,null,null,null,16.203000000000003,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":16.203000000000003}]
[null,null,null,null,null,{"$f":"330.7*(100%-6.9%)","v":307.88170000000002},null,null,null,null,null,null,null,null,null,{"$f":"330.7*6.9%","v":22.818300000000001},null,null,null,null,null,null,null,330.70000000000005,"Lastbiler m.m.",null,33,null,null,null,null,null,null,109.13100000000003,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":109.13100000000003}]
[null,null,null,null,null,34.909999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.909999999999997,"Traktorer",null,33,null,null,{"$f":"-AE77/$D$2%","v":0},null,null,null,11.520299999999999,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":11.520299999999999}]
[null,null,null,null,null,29.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.17,"Tog",null,33,null,null,null,null,null,null,9.626100000000001,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":9.626100000000001}]
[null,null,null,null,null,null,385.51,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385.78,"Fly",null,33,null,null,null,null,null,null,127.3074,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":127.3074}]
[null,null,null,0,null,54.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.99,"Skibe",null,33,null,null,null,null,null,null,18.146699999999999,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":18.146699999999999}]
[{"$f":"SUM(A8:A80)","v":681.62819960377055},{"$f":"SUM(B8:B80)","v":22.25},0,520.89,79.097200000000001,1014.5151099999999,385.51,524.87690999999995,7468.3407999999999,14.16,0,21.76,0,-0.4,0,83.147980000000004,20,677.20760000000007,99.542200000000008,0,264.50126999999998,13.673999999999999,216.41012999999998,{"$f":"SUM(X8:X80)","v":12107.111399603773},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":-2.8421709430404007E-14},1313.451618062983,0,1592.60843952,8877.8228395199985,1467.7090941275196,261.86823551248,272.81692245616006,179.28259076640001,4.5,6110.9508700646411,24.289126592799999,19.220299999999998,537.18570000000011]
[{"$f":"A81*A89/1000","v":75.606199900050228},{"$f":"B81*B89/1000","v":1.4039750000000002},0,41.066967600000005,5.8531927999999995,75.074118139999996,27.756720000000001,38.316014429999996,425.69542560000002,0,0,0,0,0,0,0,0,0,{"$f":"S81*S89/1000","v":0},0,0,0,{"$f":"W81*W89/1000","v":17.793240888599996},{"$f":"SUM(A82:W82)","v":708.56585435865031},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":13.929500950669386},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":11.340720453558681},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J83>0,J81/J83*100,\"\")","v":""},{"$f":"IF(K83>0,K81/K83*100,\"\")","v":""},"","","",0,{"$f":"IF(P83>0,P81/P83*100,\"\")","v":12.325877474844912},2.8943713736686227,154.38357101563062,"","","",{"$f":"IF(V83>0,V81/V83*100,\"\")","v":""},"",{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":38.367578408143984},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas og raffinaderigas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[50]
["  Elimport   (heraf VE-andel:"]
[110.92,63.1,94.95,78.84,74,74,72,73,57,null,null,null,null,null,null,null,null,null,null,null,null,null,82.22,"CO2-emission (tons/TJ)"]

{"sheet":"Plan Energi 2017","index":13,"n_rows":89,"n_cols":43,"rows_kept":89,"cut":false,"hidden":true,"merged":[[0,3,0,4],[0,24,1,24],[2,24,3,24],[5,0,5,23],[5,25,5,28],[5,31,5,32],[5,34,5,42],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,87,5],[85,6,87,6],[85,7,87,7],[85,8,87,8],[5,29,5,30],[85,9,87,9],[85,10,87,10],[85,11,87,11],[85,12,87,12],[85,13,87,13],[85,14,87,14],[85,21,87,21],[85,22,87,22],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,20,87,20]]}
["Antal indbyggere:",null,null,50868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geografisk energibalance for "]
["Elnetvirkningsgrad:",null,null,91.84,"%"]
["Enheder:",null,null,"TJ, tons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fredericia Kommune 2017"]
[]
[]
["Brændsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anlægstype","Virkningsgrad",null,null,null,"Elnet",null,"Fjernvarmenet",null,null,"Slutforbrug"]
["  Elimport","  LPG og petroleum","  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas og raffinaderigas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt","  Faktisk energiforbrug",null,"  El","  Proces","  Varme","  Fjernvarmenet","  Ab værk","  An forbruger","  Ab værk","  An forbruger","  Samlet","  Boliger og fritidshuse","  Offentlig service","  Privat service","  Detail- og engroshandel","  Bygge- og anlægsvirksomhed","  Fremstillingsvirksomhed","  Gartneri","  Landbrug","  Transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A8:W8)","v":0},"Elkomfur",null,44,null,null,{"$f":"-AE8/$D$2%","v":-39.594551789673744},{"$f":"AH8/AA8%","v":36.363636363636367},null,null,{"$f":"SUM(AI8:AQ8)","v":16},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elvandvarmer",null,null,90,null,-5.2022841656988001,{"$f":"AH9/AB9%","v":4.7777777777777777},null,null,4.3,4.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elradiator",null,null,100,null,-21.994773519163761,{"$f":"AH10/AB10%","v":20.2},null,null,20.2,20.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Belysning",null,50,null,null,-159.8432055749129,{"$f":"AH11/AA11%","v":146.80000000000001},null,null,73.400000000000006,18.2,18.600000000000001,8.1,9,0.2,18.600000000000001,0,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Elkompressorer",null,150,null,null,-143.00232288037168,{"$f":"AH12/AA12%","v":131.33333333333334},null,null,197,64.400000000000006,0,27.1,30.1,0.6,74.400000000000006,0,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A13:W13)","v":0},"Elmotorer m.m.",null,85,null,null,-905.02664480426324,{"$f":"AH13/AA13%","v":831.17647058823536},null,null,706.5,101.1,85.6,25.8,28.7,3.7,453.3,0.4,6.6,1.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH14-AE14","v":-0.4},null,null,null,null,null,null,null,null,null,-0.4,"Varmepumper, individuel",null,null,300,null,{"$f":"-AE14/$D$2%","v":-0.43554006968641118},{"$f":"0.1+0.3","v":0.4},null,null,0]
[{"$f":"Z15%*AD15","v":681.62819960377055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A15:W15)","v":681.62819960377055},"Elimport",100,null,null,null,{"$f":"-SUM(AD16:AD80,AD8:AD14)","v":681.62819960377055},null,null,null,{"$f":"SUM(AI15:AQ15)","v":0}]
[null,22.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,"Gaskomfur, proces, m.m.",null,null,38,null,null,null,null,null,8.4550000000000001,{"$f":"X16*AB16/100*0.2","v":1.6910000000000001},null,null,null,null,{"$f":"X16*AB16/100*0.6","v":5.0729999999999995},null,null,{"$f":"X16*AB16/100*0.2","v":1.6910000000000001}]
[null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Gasoliekedel, individuel",null,null,80,null,null,null,null,null,40,{"$f":"X17*AB17/100","v":40}]
[null,null,null,null,null,null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Naturgaskedel, individuel",null,null,85,null,null,null,null,null,0.34,0.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,82,"Træpillekedel, individuel",null,null,75,null,null,null,null,null,61.5,61.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,null,null,null,134,"Brændekedel og -ovn, individuel",null,null,65,null,null,null,null,null,87.1,87.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,20,"Halmfyr, individuel",null,null,65,null,null,null,null,null,13,13]
[null,null,null,null,null,null,null,null,null,null,null,3.09,null,null,null,null,null,null,null,null,null,null,null,3.09,"Solvarmeanlæg",null,null,100,null,null,null,null,null,3.09,3.09]
[null,null,null,null,27.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.38,"Gasoliekedel, erhverv ",null,90,null,null,null,null,null,null,24.641999999999999,null,null,null,null,null,{"$f":"X23*AA23/100","v":24.641999999999999}]
[null,null,null,null,null,null,null,null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,"Naturgaskedel, erhverv ",null,90,null,null,null,null,null,null,677.7,null,null,null,null,null,{"$f":"X24*AA24/100","v":677.7}]
[null,null,null,520.89,null,null,null,null,4657.29,null,null,null,null,null,null,null,null,null,3.9,null,null,null,null,5182.08,"Industrikedel, erhverv",null,90,null,null,null,null,null,null,4663.8720000000003,null,null,null,null,null,{"$f":"X25*AA25/100","v":4663.8720000000003}]
[null,null,null,null,null,null,null,null,null,null,null,18.670000000000002,null,null,null,null,null,null,null,null,null,null,null,18.670000000000002,"Solcelleanlæg ",100,null,null,null,{"$f":"X26*Z26/100","v":18.670000000000002},null,null,null,0]
[null,null,null,null,null,null,null,null,null,14.16,null,null,null,null,null,null,null,null,null,null,null,null,null,14.16,"Vindkraftanlæg, land",100,null,null,null,{"$f":"Z27*X27/100","v":14.16},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vindkraftanlæg, kystnære (50 %)",100,null,null,null,{"$f":"Z28*X28/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Vandkraftanlæg",100,null,null,null,{"$f":"Z29*X29/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Bølgekraftanlæg",100,null,null,null,{"$f":"Z30*X30/100","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"-(O31+T31)*AA31%","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, opgradering",null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Biogasanlæg, motor",null,null,null,null,{"$f":"X32*Z32/100","v":0},null,{"$f":"X32*AB32/100","v":0},null,{"$f":"SUM(AI32:AQ32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, dampturbine",null,null,null,null,{"$f":"X33*Z33/100","v":0},null,{"$f":"X33*AB33/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, forbrændingsmotor",null,null,null,null,{"$f":"X34*Z34/100","v":0},null,{"$f":"X34*AB34","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, gasturbine",null,null,null,null,{"$f":"X35*Z35/100","v":0},null,{"$f":"X35*AB35","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, kedel",null,null,null,null,null,null,{"$f":"X36*AB36/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF37-AE37","v":0},null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, varmepumpe",null,null,null,null,{"$f":"-AE37/$D$2%","v":0},null,{"$f":"AE37*AB37%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, elpatron",null,null,null,null,{"$f":"-AE38/$D$2%","v":0},null,{"$f":"AE38*AB38%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Centrale kraftværker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF33:AF36)","v":0},{"$f":"-AF39*AC39/100","v":0},{"$f":"SUM(AI39:AQ39)","v":0},{"$f":"AG39*65.1%","v":0},{"$f":"AG39*9.9%","v":0},{"$f":"AG39*13.3%","v":0},{"$f":"AG39*7%","v":0},{"$f":"AG39*0%","v":0},{"$f":"AG39*3.2%","v":0},{"$f":"AG39*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, dampturbine",null,null,null,null,{"$f":"X40*Z40/100","v":0},null,{"$f":"X40*AB40/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kedel",null,null,null,null,{"$f":"X41*Z41/100","v":0},null,{"$f":"X41*AB41/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, kombianlæg",null,null,null,null,{"$f":"X42*Z42/100","v":0},null,{"$f":"X42*AB42/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Affaldsforbrændingsanlæg, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF40:AF42)","v":0},{"$f":"-AF43*AC43/100","v":0},0,{"$f":"AG43*65.1%","v":0},{"$f":"AG43*9.9%","v":0},{"$f":"AG43*13.3%","v":0},{"$f":"AG43*7%","v":0},{"$f":"AG43*0%","v":0},{"$f":"AG43*3.2%","v":0},{"$f":"AG43*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, dampturbine",null,null,null,null,{"$f":"X44*Z44/100","v":0},null,{"$f":"X44*AB44/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, forbrændingsmotor",null,null,null,null,{"$f":"X45*Z45/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, gasturbine",null,null,null,null,{"$f":"X46*Z46/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kedel",null,null,null,null,{"$f":"X47*Z47/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF48-AE48","v":0},null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, varmepumpe",null,null,null,null,{"$f":"-AE48/$D$2%","v":0},null,{"$f":"AE48*AB48%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, elpatron",null,null,null,null,{"$f":"-AE49/$D$2%","v":0},null,{"$f":"AE49*AB49%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, solvarme",null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, kombianlæg",null,null,null,null,{"$f":"X51*Z51/100","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Decentrale KV-værker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF44:AF51)","v":0},{"$f":"-AF52*AC52/100","v":0},0,{"$f":"AG52*65.1%","v":0},{"$f":"AG52*9.9%","v":0},{"$f":"AG52*13.3%","v":0},{"$f":"AG52*7%","v":0},{"$f":"AG52*0%","v":0},{"$f":"AG52*3.2%","v":0},{"$f":"AG52*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, motor",null,null,null,null,{"$f":"X53*Z53/100","v":0},null,{"$f":"X53*AB53/100","v":0},null,{"$f":"SUM(AI53:AQ53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, kedel",null,null,null,null,{"$f":"X54*Z54/100","v":0},null,{"$f":"X54*AB54/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Lokale KV-værker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF53:AF54)","v":0},{"$f":"-AF55*AC55/100","v":0},0,{"$f":"AG55*65.1%","v":0},{"$f":"AG55*9.9%","v":0},{"$f":"AG55*13.3%","v":0},{"$f":"AG55*7%","v":0},{"$f":"AG55*0%","v":0},{"$f":"AG55*3.2%","v":0},{"$f":"AG55*1.5%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, kedel",null,null,null,null,null,null,{"$f":"X56*AB56/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF57-AE57","v":0},null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, varmepumpe",null,null,null,null,{"$f":"-AE57/$D$2%","v":0},null,{"$f":"AE57*AB57%","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, elpatron",null,null,null,null,{"$f":"-AE58/$D$2%","v":0},null,{"$f":"X58*AB58/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, geotermi",null,null,null,null,null,null,{"$f":"X59*AB59/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, sol",null,null,null,null,null,null,{"$f":"X60*AB60/100","v":0},null,0]
[null,null,null,null,{"$f":"5.4*31.8%","v":1.7172000000000001},null,null,null,{"$f":"(1802.4+4668.2)*31.8%","v":2057.6508000000003},null,null,null,null,null,null,null,null,{"$f":"1708.2*31.8%","v":543.20760000000007},{"$f":"(5.5+37.4)*31.8%","v":13.642199999999999},null,{"$f":"1512.3*0.55*31.8%","v":264.50126999999998},{"$f":"43*31.8%","v":13.673999999999999},{"$f":"1512.3*0.45*31.8%","v":216.41012999999998},3110.8032000000003,"Import fjernvarme",22.6,null,52.5,null,{"$f":"X61*Z61/100","v":703.04152320000003},null,{"$f":"X61*AB61%","v":1633.1716800000002},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Fjernvarmeværker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF56:AF61)","v":-1633.1716800000002},{"$f":"-AF62*AC62/100","v":1296.7383139200001},{"$f":"SUM(AI62:AQ62)","v":1296.7383139199999},{"$f":"AG62*65.1%","v":844.1766423619199},{"$f":"AG62*9.9%","v":128.37709307808001},{"$f":"AG62*13.3%","v":172.46619575136003},{"$f":"AG62*7%","v":90.771681974400011},{"$f":"AG62*0%","v":0},{"$f":"AG62*3.2%","v":41.495626045440005},{"$f":"AG62*1.5%","v":19.4510747088}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, dampturbine",null,null,null,null,{"$f":"Z63/100*X63","v":0},null,{"$f":"X63*AB63/100","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrændingsmotor",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, gasturbine",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kedel",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, kombianlæg",null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, overskudsvarme",null,null,null,null,0,null,{"$f":"1171.8*31.8%","v":372.63240000000002},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, el",null,null,null,null,{"$f":"-AE69","v":-142.40040000000002},{"$f":"447.8*31.8%","v":142.40040000000002},null,null,142.40040000000002,null,null,null,null,null,{"$f":"AE69","v":142.40040000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, forbrug, eget forbrug, varme",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-AF70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"Industrielle KV-værker, fjernvarmeproduktion",null,null,null,{"$f":"100-20.6","v":79.400000000000006},null,null,{"$f":"-SUM(AF63:AF70)","v":-372.63240000000002},{"$f":"-AF71*AC71/100","v":295.87012560000005},{"$f":"SUM(AI71:AQ71)","v":295.87012560000005},{"$f":"AG71*65.1%","v":192.61145176560001},{"$f":"AG71*9.9%","v":29.291142434400008},{"$f":"AG71*13.3%","v":39.35072670480001},{"$f":"AG71*7%","v":20.710908792000005},{"$f":"AG71*0%","v":0},{"$f":"AG71*3.2%","v":9.4678440192000011},{"$f":"AG71*1.5%","v":4.4380518840000009}]
[null,null,null,null,null,null,null,{"$f":"541.39*(100%-3.1%)","v":524.60690999999997},null,null,null,null,null,null,null,{"$f":"541.39*3.1%","v":16.783089999999998},null,null,null,null,null,null,null,{"$f":"SUM(A72:W72)","v":541.39},"Benzinbiler",null,20,null,null,null,null,null,null,108.27799999999999,null,null,null,null,null,null,null,null,{"$f":"X72*AA72/100","v":108.27799999999999}]
[null,null,null,null,null,{"$f":"411.28*(100%-6.9%)","v":382.90168},null,null,null,null,null,null,null,null,null,{"$f":"411.28*6.9%","v":28.378320000000002},null,null,null,null,null,null,null,411.28,"Dieselbiler",null,25,null,null,null,null,null,null,102.82,null,null,null,null,null,null,null,null,{"$f":"X73*AA73/100","v":102.82}]
[null,null,null,null,null,{"$f":"170.73*(100%-6.9%)","v":158.94962999999998},null,null,null,null,null,null,null,null,null,{"$f":"170.73*6.9%","v":11.78037},null,null,null,null,null,null,null,170.73,"Varebiler",null,25,null,null,null,null,null,null,42.682499999999997,null,null,null,null,null,null,null,null,{"$f":"X74*AA74/100","v":42.682499999999997}]
[null,null,null,null,null,{"$f":"49.1*(100%-6.9%)","v":45.712100000000007},null,null,null,null,null,null,null,null,null,{"$f":"49.1*6.9%","v":3.3879000000000006},null,null,null,null,null,null,null,49.100000000000009,"Busser",null,33,null,null,null,null,null,null,16.203000000000003,null,null,null,null,null,null,null,null,{"$f":"X75*AA75/100","v":16.203000000000003}]
[null,null,null,null,null,{"$f":"330.7*(100%-6.9%)","v":307.88170000000002},null,null,null,null,null,null,null,null,null,{"$f":"330.7*6.9%","v":22.818300000000001},null,null,null,null,null,null,null,330.70000000000005,"Lastbiler m.m.",null,33,null,null,null,null,null,null,109.13100000000003,null,null,null,null,null,null,null,null,{"$f":"X76*AA76/100","v":109.13100000000003}]
[null,null,null,null,null,34.909999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.909999999999997,"Traktorer",null,33,null,null,{"$f":"-AE77/$D$2%","v":0},null,null,null,11.520299999999999,null,null,null,null,null,null,null,{"$f":"X77*AA77%","v":11.520299999999999}]
[null,null,null,null,null,29.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.17,"Tog",null,33,null,null,null,null,null,null,9.626100000000001,null,null,null,null,null,null,null,null,{"$f":"X78*AA78/100+AE78*AA78%","v":9.626100000000001}]
[null,null,null,null,null,null,385.51,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385.78,"Fly",null,33,null,null,null,null,null,null,127.3074,null,null,null,null,null,null,null,null,{"$f":"X79*AA79/100","v":127.3074}]
[null,null,null,0,null,54.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.99,"Skibe",null,33,null,null,null,null,null,null,18.146699999999999,null,null,null,null,null,null,null,null,{"$f":"X80*AA80/100","v":18.146699999999999}]
[{"$f":"SUM(A8:A80)","v":681.62819960377055},{"$f":"SUM(B8:B80)","v":22.25},0,520.89,79.097200000000001,1014.5151099999999,385.51,524.87690999999995,7468.3407999999999,14.16,0,21.76,0,-0.4,0,83.147980000000004,20,677.20760000000007,99.542200000000008,0,264.50126999999998,13.673999999999999,216.41012999999998,{"$f":"SUM(X8:X80)","v":12107.111399603773},"Samlet",null,null,null,null,{"$f":"SUM(AD8:AD80)","v":-2.8421709430404007E-14},1313.451618062983,0,1592.60843952,8877.8228395199985,1467.7090941275196,261.86823551248,272.81692245616006,179.28259076640001,4.5,6110.9508700646411,24.289126592799999,19.220299999999998,537.18570000000011]
[{"$f":"A81*A89/1000","v":75.606199900050228},{"$f":"B81*B89/1000","v":1.4039750000000002},0,41.066967600000005,5.8531927999999995,75.074118139999996,27.756720000000001,38.316014429999996,425.69542560000002,0,0,0,0,0,0,0,0,0,{"$f":"S81*S89/1000","v":0},0,0,0,{"$f":"W81*W89/1000","v":17.793240888599996},{"$f":"SUM(A82:W82)","v":708.56585435865031},"CO2-emissioner (1.000 tons)",{"$f":"X82*1000/D1","v":13.929500950669386},"tons/indbygger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.66365161464361,674.58061439999994,690.99633108414662,438.65263353147589,null,null,null,null,null,{"$f":"SUM(A83:W83)","v":2033.8932306302661},"Lokalt biomassepotentiale",{"$f":"(SUM(J14:V14)+AD15*A87%+SUM(J19:V19)+SUM(J20:V20)+SUM(J21:V21)+SUM(J22:V22)+SUM(J25:V25)+SUM(J72:V72)+SUM(J73:V73)+SUM(J74:V74)+SUM(J75:V75)+SUM(J76:V76)+SUM(J77:V77)+SUM(J78:V78)+SUM(J79:V79)+SUM(J80:V80)+SUM(J26:V26)*(Z26%+AB26%)+SUM(J27:V27)*(Z27%+AB27%)+SUM(J28:V28)*(Z28%+AB28%)+SUM(J29:V29)*(Z29%+AB29%)+SUM(J30:V30)*(Z30%+AB30%)+SUM(J32:V32)*(Z32%+AA32%+AB32%)+SUM(J31:V31)*(AA31%)+SUM(J33:V33)*(Z33%+AB33%)+SUM(J34:V34)*(Z34%+AB34%)+SUM(J35:V35)*(Z35%+AB35%)+SUM(J36:V36)*(Z36%+AB36%)+SUM(J37:V37)*(Z37%+AB37%)+SUM(J40:V40)*(Z40%+AB40%)+SUM(J41:V41)*(Z41%+AB41%)+SUM(J42:V42)*(Z42%+AB42%)+SUM(J44:V44)*(Z44%+AB44%)+SUM(J45:V45)*(Z45%+AB45%)+SUM(J46:V46)*(Z46%+AB46%)+SUM(J47:V47)*(Z47%+AB47%)+SUM(J48:V48)*(Z48%+AB48%)+SUM(J50:V50)*(Z50%+AB50%)+SUM(J51:V51)*(Z51%+AB51%)+SUM(J53:V53)*(Z53%+AA53%+AB53%)+SUM(J54:V54)*(Z54%+AA54%+AB54%)+SUM(J56:V56)*(Z56%+AB56%)+SUM(J57:V57)*(Z57%+AB57%)+SUM(J59:V59)*(Z59%+AB59%)+SUM(J60:V60)*(Z60%+AB60%)+SUM(J61:V61)*(Z61%+AB61%)+SUM(J63:V63)*(Z63%+AB63%)+SUM(J64:V64)*(Z64%+AB64%)+SUM(J65:V65)*(Z65%+AB65%)+SUM(J66:V66)*(Z66%+AB66%)+SUM(J67:V67)*(Z67%+AB67%)+SUM(J68:V68)*(Z68%+AB68%))/(SUM(X8:X14)+SUM(X16:X25)+SUM(X72:X80)+(AG39/AC39%+AG43/AC43%+AG52/AC52%+AG55/AC55%+AG62/AC62%+AG71/AC71%)+AE81+SUM(AE8:AE14)*(1-D2%)+(-AF70))*100","v":11.340720453558681},"% VE (Global)"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J83>0,J81/J83*100,\"\")","v":""},{"$f":"IF(K83>0,K81/K83*100,\"\")","v":""},"","","",0,{"$f":"IF(P83>0,P81/P83*100,\"\")","v":12.325877474844912},2.8943713736686227,154.38357101563062,"","","",{"$f":"IF(V83>0,V81/V83*100,\"\")","v":""},"",{"$f":"SUMIF(J83:W83,\">0\",J81:W81)/SUM(J83:W83)%","v":38.367578408143984},"Udnyttelsesprocent af lokalt biomassepotentiale"]
[]
["%)",{"$f":"B7","v":"  LPG og petroleum"},"  Kul","  Fuelolie","  Brændselsolie","  Dieselolie","  JP1","  Benzin","  Naturgas og raffinaderigas","  Vindenergi","  Vandenergi","  Solenergi","  Geotermi","  Varmekilder til varmepumper","  Husdyrsgødning","  Biobrændstof og energiafgrøder","  Halm","  Brænde og træflis","  Træpiller og træaffald","  Organisk affald, industri","  Organisk affald, husholdninger","  Deponi, slam, renseanlæg","  Affald, ikke bionedbrydeligt"]
[50]
["  Elimport   (heraf VE-andel:"]
[110.92,63.1,94.95,78.84,74,74,72,73,57,null,null,null,null,null,null,null,null,null,null,null,null,null,82.22,"CO2-emission (tons/TJ)"]

{"sheet":"Meta data","index":14,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
["Culture","da-DK"]
["Navn","Fredericia 2017 E&C-regnskab til interface-beskrivelse"]
["Type","Års"]
["Energi Enhed","TJ"]
["CO2 Enhed","kTon"]
["Tab Sum",{"$f":"'e2g-format 2017'!CI8+'e2g-format 2017'!CI20+'e2g-format 2017'!CI18","v":3590.1508650438018}]
["CO2 Sum",{"$f":"'e2g-format 2017'!CJ8+'e2g-format 2017'!CJ20","v":707.55546140281706}]

{"sheet":"Emissionsfaktorer","index":15,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[null,"mio. ton/PJ"]
["El",{"$f":"Elproduktion!P10","v":0.11092}]
["Residualel (hvor bruges denne faktor?)",{"$f":"Energi!B43/3.6","v":0.11111979329761477}]
["Fjernvarme",{"$f":"Energi!B44/3.6","v":2.3872617766726837E-2}]
["Naturgas",{"$f":"Energi!B45/3.6","v":5.6999999999999995E-2}]
["Olie",{"$f":"Energi!B46/3.6","v":7.400000000000001E-2}]
["Kul",{"$f":"Energi!B47/3.6","v":9.4950000000000007E-2}]
["Affald",{"$f":"B6","v":7.400000000000001E-2}]
["VE",0]
["Renset biomasse",0.1,3.6]
[]
[]
["El år 2030",{"$f":"Elproduktion!V10","v":4.0000000000000001E-3}]
["El år 2025",{"$f":"Elproduktion!T10","v":1.7000000000000001E-2}]

{"sheet":"Størrelse på strømme","index":16,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Niveau 1"]
[null,"Størrelse","Energi","Under kasser","Energi/%"]
["Udgang transport af brændsel",50,{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"(C5)/(B5-D5*4)","v":{"$error":"#REF!"}}]
["Indgang On-Grid VE",14,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(C6)/(B6-D6*4)","v":{"$error":"#REF!"}}]
["Indgang el, fjernvarme og olieprodukter",60,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},7,{"$error":"#REF!"}]
["Udgang el, fjernvarme og olieprodukter",45,{"$f":"#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"}]
["Under el, fjernvarme og olieprodukter",5,{"$f":"(#REF!+#REF!+#REF!+#REF!+#REF!)*-1","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Indgang transport af el, fjernvarme og olieprodukter",50,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Indgang Off-Grid VE",10,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Exit Energy",60,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},6,{"$error":"#REF!"}]
["Tab konvertering",24,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Tab slutforbrug",24,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Tab transport af el mv.",7.6,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
[]
["Lokal VE"]
["Udgang On-Grid VE",14,{"$f":"#REF!","v":{"$error":"#REF!"}},1,{"$f":"(C19)/(B19-D19*4)","v":{"$error":"#REF!"}}]
["Udgang Off-Grid VE",14,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
["Transport",45,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},6,{"$error":"#REF!"}]
[]
["Vejtransport",45,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},6,{"$error":"#REF!"}]
[]
["Tog",45,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},6,{"$error":"#REF!"}]
[]
["Fly",45,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},2,{"$error":"#REF!"}]
[]
["Non-road",45,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},5,{"$error":"#REF!"}]
[]
["Indgang7udgang el, varme  og olieprodukter",45,{"$f":"#REF!","v":{"$error":"#REF!"}},8,{"$error":"#REF!"}]
["Tab indgang el, varme og olieprodukter",25,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Udgang energi",60,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},6,{"$error":"#REF!"}]
["Tab udgang",25,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Transport brændsler",50,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Tab transport af brændsler",25,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Transport af el, varme og olieprodukter",50,{"$f":"#REF!*-1","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Tab transport af el, varme og olieprodukter",25,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
["CO2",10,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]

{"sheet":"BF20 2018","index":17,"n_rows":37,"n_cols":31,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["National energibalance - 2018"]
["Enhed: TJ"]
["year"," ","Kul & Koks","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Naturgas","Affald, ikke bionedbrydeligt","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Elektricitet","Fjernvarme","Bygas","El til varmepumpe"]
["","","Kul & Koks","Råolie","Orimulsion","Petrokoks","Fuelolie og Spildolie","Gas & Dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderigas","Naturgas","Affald, ikke bionedbrydeligt","Affald, bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrig","Energiafgrøder","Biogas","Bionaturgas","Solenergi","Omgivelsesvarme","Vindenergi","Anden VE","Elektricitet","Fjernvarme","Bygas"]
[null,"Energiforbrug i alt",67582,299759,0,7544,-35273,7488,446,-30352,39811,-2894,0,112785,17297,21141,17606,28637,55666,33904,9190,13414,0,6195,10345,50036,54,18808,114,0,{"$f":"Y5/(3.5-1)","v":4138}]
[null,"Primær produktion",0,243629,0,0,3,0,0,0,0,0,0,155071,15103,18459,17606,22375,2728,31326,234,13414,0,6195,10345,50036,54,0,0,0,{"$f":"Y6/(3.5-1)","v":4138}]
[null,"Nettoimport",66940,55620,0,5883,-32574,28528,262,-33058,38495,-3074,0,-43146,2194,2682,0,6311,52939,2578,9021,0,0,0,0,0,0,18808,114,0,0]
[null,"Grænsehandel",0,0,0,628,0,-12195,0,1642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Udenrigsbunkring",0,0,0,0,-9066,-15810,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lagertræk og statistisk difference",642,510,0,1033,6364,6965,184,1064,1316,179,0,860,0,0,0,-49,0,0,-65,0,0,0,0,0,0,0,0,0,0]
[null,"Energisektor",0,-299759,0,0,47547,138729,0,88089,4915,5555,1566,-20987,0,0,0,0,0,0,0,0,0,0,0,0,0,-3415,-612,0,0]
[null,"Udvinding og forgasning",0,0,0,0,0,0,0,0,0,0,0,-20987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Raffinaderiproduktion",0,0,0,0,47919,138729,0,88089,4915,5555,15662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forbrug ved raffinaderiprod.",0,-299759,0,0,-372,0,0,0,0,0,-14096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1093,-612,0,0]
[null,"Forbrug ved distribution",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2322,0,0,0]
[null,"Power2X",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Konverteringssektor",-61990,0,0,0,-1237,-981,0,0,0,-1,-1566,-31318,-16311,-19935,-12693,-26766,-36611,-4120,-234,-12722,4651,-5591,-110,-50036,-54,104442,134078,632,-44]
[null,"Centrale anlæg",-61841,0,0,0,-622,-209,0,0,0,0,0,-3995,0,0,-3386,-8690,-33819,-1604,0,-8,-307,0,0,0,0,38823,46930,0,0]
[null,"Vindmøller og vandkraftsanlæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50036,-54,50089,0,0,0]
[null,"Decentrale anlæg",-39,0,0,0,-1,-16,0,0,0,0,0,-11107,-2421,-2960,-3456,-5685,-451,-672,0,-3344,-854,0,0,0,0,9277,18820,0,0]
[null,"Fjernvarmeanlæg",-110,0,0,0,-164,-626,0,0,0,0,0,-12675,-236,-288,-5809,-11846,-2342,-756,-221,-62,-975,-2161,-110,0,0,-1059,38943,0,-44]
[null,"Sekundære producenter",0,0,0,0,-450,-131,0,0,0,-1,-1566,-2998,-13653,-16687,-42,-545,0,-1088,-13,-2129,-231,-3431,0,0,0,11106,30240,0,0]
[null,"Bygasværker",0,0,0,0,0,0,0,0,0,0,0,-542,0,0,0,0,0,0,0,-7179,7018,0,0,0,0,0,0,632,0]
[null,"Egetforbrug ved produktion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3795,-855,0,0]
[null,"Distributionstab m.m.",0,0,0,0,0,0,0,0,0,0,0,-110,0,0,0,0,0,0,0,0,-8,0,0,0,0,-7931,-26838,-25,0]
[null,"Endeligt energiforbrug",-5601,0,0,-7565,-11040,-145627,-451,-57737,-44726,-2689,0,-61478,-996,-1218,-5051,-1891,-19609,-30596,-8956,-703,-4728,-603,-10460,0,0,-112130,-109993,-617,-4184]
[null,"Ikke energiformål",0,0,0,0,-10007,0,-262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport",0,0,0,0,-5,-110467,0,-56807,-44726,0,0,-306,0,0,0,0,0,0,-8956,0,-23,0,0,0,0,-1451,0,0,0]
[null,"Landbrug, skovbrug, gartneri og fiskeri",-369,0,0,0,-39,-17285,-1,-65,0,-208,0,-1454,0,0,-2012,-27,0,-188,0,-108,-112,0,-837,0,0,-6280,-1648,0,-334.8]
[null,"Fremstillingsvirksomhed",-5231,0,0,-6886,-977,-2574,-16,-31,0,-1046,0,-27540,-672,-821,0,-1606,-1535,-4594,0,-365,-2118,0,-2138,0,0,-29671,-3429,-207,-855.2]
[null,"Byggeri- og anlægsvirksomhed",0,0,0,0,0,-5438,0,-28,0,-122,0,-286,0,0,0,0,0,0,0,0,-22,0,0,0,0,-1474,0,0,0]
[null,"Privat service inkl. engros- og detailhandel",0,0,0,-8,-13,-990,-26,0,0,-241,0,-5038,-325,-397,0,-18,0,-257,0,-229,-387,0,0,0,0,-29252,-22292,-13,0]
[null,"Offentlig service",0,0,0,-8,0,-1153,-27,0,0,-170,0,-2554,0,0,0,-154,-1375,0,0,0,-196,-91,0,0,0,-8661,-10866,-20,0]
[null,"Husholdninger",0,0,0,-662,0,-7719,-119,-806,0,-901,0,-24300,0,0,-3039,-85,-16699,-25557,0,0,-1869,-513,-7485,0,0,-35342,-71757,-377,-2994]
[null,"Øvrige energirelatede aktiviteter (ikke inkluderet ovenfor)",-27443,0,0,0,-513,-124,0,0,0,-10,0,-10276,0,0,0,-2032,-6429,0,-14,0,-108,0,0,0,0,0,0,0]
[null,"Elhandelskorrektion",-27443,0,0,0,-513,-124,0,0,0,-10,0,-6280,0,0,0,-2032,-6429,0,-14,0,-108,0,0,0,0,0,0,0]
[null,"Flaring",0,0,0,0,0,0,0,0,0,0,0,-3996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BF 2030","index":18,"n_rows":33,"n_cols":46,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Ikke-brændsel VE","Sol","Vind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Ikke-brændsel VE","Sol","Vind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FLVE","FLVE1","FLVE2","FLVE3","FLVE4","FLVE5","FS","FOO ","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PLVE","PLVE1","PLVE2","PLVE3","PLVE4","PLVE5","PS","POO","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","F","FLVE ","FLVE ","FLVE ","FLVE ","FLVE ","F ","F ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","P","PLVE ","PLVE ","PLVE ","PLVE ","PLVE ","P ","P ","P ","P ","P ","P ","P"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,G5,M5,N5,O5:Q5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AB5:AE5,AF5,AL5,AM5,AN5:AQ5)","v":4691.2151503803725},null,null,{"$f":"-C6","v":1869.1023104316876},{"$f":"-D6","v":414.31931686866744},{"$f":"-E6","v":258.19686430944898},{"$f":"-F6","v":2149.5966587705684},{"$f":"AG5+AH5+AI5+AJ5+AK5","v":0}]
[null,null,{"$f":"-AB6","v":-1869.1023104316876},{"$f":"-AC6","v":-414.31931686866744},{"$f":"-AD6","v":-258.19686430944898},{"$f":"-AE6","v":-2149.5966587705684},{"$f":"H6+I6+J6+K6+L6","v":0},null,null,null,null,null,null,null,null,null,null,null,0,-4691.2151503803725,"Transport af brændsler","TRAP",null,null,4691.2151503803725,null,null,{"$f":"-1*(C8+C18)","v":1869.1023104316876},{"$f":"-1*(D8+D18)","v":414.31931686866744},{"$f":"-1*(E8+E18)","v":258.19686430944898},{"$f":"-1*(F8+F18)","v":2149.5966587705684},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,805.48065430347992,null,null,null,null,null,null,805.48065430347992,{"$f":"H8*-1","v":763.75823524520229},{"$f":"I11*-1","v":41.722419058277687}]
[null,null,{"$f":"SUM(C9:C11,C12:C15)","v":-78.139128107914075},{"$f":"SUM(D9:D11,D12:D15)","v":0},{"$f":"SUM(E9:E11,E12:E15)","v":-133.9144473346372},{"$f":"SUM(F9:F11,F12:F15)","v":-1286.7186796073909},{"$f":"H8+I8+J8+K8+L8","v":-856.51236682505419},{"$f":"SUM(H9:H11,H12:H15)","v":-763.75823524520229},-41.722419058277687,0,0,-51.031712521574228,-0.7591811255826274,-24.88212327513067,-20.41268500862969,0,0,0,0,-2401.3386112843391,"Indgang el, varme og olieprodukter","TS",null,null,7822.5239221980273,null,null,{"$f":"SUM(AB9:AB11,AB12:AB15)","v":0},{"$f":"SUM(AC9:AC11,AC12:AC15)","v":0},{"$f":"SUM(AD9:AD11,AD12:AD15)","v":0},null,0,{"$f":"SUM(AG9:AG11,AG12:AG15)","v":0},null,{"$f":"SUM(AI9:AI11,AI12:AI15)","v":0},{"$f":"SUM(AJ9:AJ11,AJ12:AJ15)","v":0},{"$f":"SUM(AK9:AK11,AK12:AK15)","v":0},{"$f":"-M18","v":837.60761147693881},{"$f":"(N16+N8)*-1","v":4176.4909789276817},{"$f":"(O16+O8)*-1","v":939.1639692586964},{"$f":"P16*-1","v":1869.2613625347105},{"$f":"SUM(AP9:AP11,AP12:AP15)","v":0},{"$f":"SUM(AQ9:AQ11,AQ12:AQ15)","v":0},{"$f":"SUM(AR9:AR11,AR12:AR15)","v":0},{"$f":"SUM(AS9:AS11,AS12:AS15)","v":72.514096581107367},{"$f":"SUM(AT9:AT11,AT12:AT15)","v":80.086986827690765}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,5493.7137778061669,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AL15-AL8<0,(AL15-AL8)*-1,0)","v":837.60761147693881},{"$f":"IF(AM8-AM15>0,AM8-AM15,0)","v":4176.4909789276817},{"$f":"IF(AN8-AN10-AN11-AN12>0,AN8-AN10-AN11-AN12,0)","v":474.78676278084419},{"$f":"(AO8-AO15)*Fjernvarmetransmission!R4","v":4.8284246207019077},null,null,null,null,{"$f":"AN9*Elproduktion!R10+AL9*PtX!R9/1000","v":63.882110300416848}]
[null,null,{"$f":"$Y$10/Fjernvarmeproduktion!$R$25*Fjernvarmeproduktion!$R$5*-1","v":-52.127604140043154},{"$f":"$Y$10/Fjernvarmeproduktion!$R$25*Fjernvarmeproduktion!$R$6*-1","v":0},{"$f":"$Y$10/Fjernvarmeproduktion!$R$25*Fjernvarmeproduktion!$R$7*-1","v":-131.0547008399239},{"$f":"$Y$10/Fjernvarmeproduktion!$R$25*Fjernvarmeproduktion!$R$8*-1","v":-908.04565173828064},{"$f":"H10+I10+J10+K10+L10","v":0},null,null,null,null,null,{"$f":"$Y$10/Fjernvarmeproduktion!$R$25*Fjernvarmeproduktion!$R$9*-1","v":-0.12030158952965757},{"$f":"$Y$10/Fjernvarmeproduktion!$R$25*Fjernvarmeproduktion!$R$10*-1","v":-20.988000388712567},null,null,null,null,0,-1112.3362586964899,"El og varmeproduktion","ELOGVARME","TS",null,1039.8221621153825,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"AO10*Fjernvarmeproduktion!R22","v":264.93186204958204},{"$f":"('BF 2030'!AO8-AO15)*Fjernvarmetransmission!R5","v":774.89030006580049},null,null,null,{"$f":"(Y10+T10)*-1","v":72.514096581107424},{"$f":"-(C10*Emissionsfaktorer!$B$5+D10*Emissionsfaktorer!$B$7+E10*Emissionsfaktorer!$B$8+N10*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!R4)+F10*Emissionsfaktorer!B10*'CO2-rensning '!R4","v":14.222433326901559}]
[null,null,0,0,0,0,-41.722419058277687,0,{"$f":"AN11*-1","v":-41.722419058277687},0,0,0,0,0,0,0,0,0,0,-41.722419058277687,"Vindmøller","VIND","TS",null,41.722419058277687,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"Elproduktion!R5*3.5*3.6","v":41.722419058277687},null,null,null,null,0,{"$f":"-('BF 2030'!C11*Emissionsfaktorer!$B$5+'BF 2030'!D11*Emissionsfaktorer!$B$7+'BF 2030'!E11*Emissionsfaktorer!$B$8+N11*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,null,-157.72292536999254,{"$f":"AN12*-1","v":-157.72292536999254},null,null,null,null,null,null,null,null,null,null,0,-157.72292536999254,"Solceller","SOLSTR","TS",null,157.72292536999254,null,null,null,null,null,null,{"$f":"AG12+AH12+AI12+AJ12+AK12","v":0},null,null,null,null,null,null,null,{"$f":"Elproduktion!R6*3.5*1.1","v":157.72292536999254},null,null,null,null,{"$f":"(Y12+T12)*-1","v":0},{"$f":"-('BF 2030'!C12*Emissionsfaktorer!$B$5+'BF 2030'!D12*Emissionsfaktorer!$B$7+'BF 2030'!E12*Emissionsfaktorer!$B$8+N12*Emissionsfaktorer!$B$6)","v":0}]
[null,null,{"$f":"$Y$13/Fjernvarmeproduktion!$R$26*Fjernvarmeproduktion!$R$12*-1","v":-26.011523967870914},{"$f":"$Y$13/Fjernvarmeproduktion!$R$26*Fjernvarmeproduktion!$R$13*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$R$26*Fjernvarmeproduktion!$R$14*-1","v":-2.8597464947132938},{"$f":"$Y$13/Fjernvarmeproduktion!$R$26*Fjernvarmeproduktion!$R$15*-1","v":-378.67302786911023},0,null,null,null,null,null,{"$f":"$Y$13/Fjernvarmeproduktion!$R$26*Fjernvarmeproduktion!$R$16*-1","v":-0.63887953605296988},{"$f":"$Y$13/Fjernvarmeproduktion!$R$26*Fjernvarmeproduktion!$R$17*-1","v":-3.8941228864181019},null,null,null,null,0,-412.07730075416549,"Fjernvarmekedler","KEDLER","TS",null,412.07730075416555,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"(AO8-AO15)*Fjernvarmetransmission!R6","v":412.07730075416555},null,null,null,{"$f":"(Y13+T13)*-1","v":-5.6843418860808015E-14},{"$f":"-(C13*Emissionsfaktorer!$B$5+D13*Emissionsfaktorer!$B$7+E13*Emissionsfaktorer!$B$8+N13*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!R5)+'CO2-rensning '!R5*Emissionsfaktorer!B10*F13","v":1.9824432003723653}]
[null,null,null,null,null,null,-657.06702239678407,{"$f":"AO14*Fjernvarmeproduktion!R19*-1","v":-606.0353098752098},null,null,null,{"$f":"AO14*Fjernvarmeproduktion!R20*(1-1/Fjernvarmeproduktion!R24)*-1","v":-51.031712521574228},null,null,{"$f":"AO14/Fjernvarmeproduktion!R24*Fjernvarmeproduktion!R20*-1","v":-20.41268500862969},null,{"$f":"AO14*Fjernvarmeproduktion!R21*-1","v":0},null,0,-677.47970740541371,"Anden varmeproduktion","ANDENV","TS",null,677.47970740541371,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"(AO8-AO15)*Fjernvarmetransmission!R7","v":677.47970740541371},null,null,null,{"$f":"(Y14+T14)*-1","v":0},{"$f":"-('BF 2030'!C14*Emissionsfaktorer!$B$5+'BF 2030'!D14*Emissionsfaktorer!$B$7+'BF 2030'!E14*Emissionsfaktorer!$B$8+N14*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,{"$f":"(AL15+AO15)/PtX!R5*PtX!R6*-1","v":0},0,null,null,null,null,null,null,null,{"$f":"(AL15+AO15)/PtX!R5*PtX!R7*-1","v":0},null,null,null,0,0,"Raffinaderi og PtX","RAF","TS",null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"PtX!R3","v":0},null,null,{"$f":"AL15*PtX!R8","v":0},null,null,null,{"$f":"(Y15+T15)*-1","v":0},{"$f":"-('BF 2030'!C15*Emissionsfaktorer!$B$5+'BF 2030'!D15*Emissionsfaktorer!$B$7+'BF 2030'!E15*Emissionsfaktorer!$B$8+N15*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM16*-1","v":-4151.608855652551},{"$f":"AN16*-1*(1+Elapparater!R8)","v":-918.75128425006676},{"$f":"-AO16*(1+Fjernvarmetransmission!R9)","v":-1869.2613625347105},null,null,0,-6939.6215024373278,"Transport af el, fjernvarme, mv.","TRAS",null,null,6561.8027902710091,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"N18*-1","v":4151.608855652551},{"$f":"O18*-1","v":858.70729398614537},{"$f":"P18*-1","v":1551.4866406323122},null,null,null,{"$f":"(Y16+T16)*-1","v":377.81871216631862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,103.90684826991745,null,null,null,null,null,null,103.90684826991745,{"$f":"H18*-1","v":48.102958915882951},{"$f":"I18*-1","v":0},0,0,55.803889354034503]
[null,null,{"$f":"C19+C20+C30+C31+C32","v":-1790.9631823237735},-414.31931686866744,-124.28241697481178,-862.87797916317754,-103.90684826991745,-48.102958915882951,null,{"$f":"J19+J20+J30+J31+J32","v":0},{"$f":"K19+K20+K30+K31+K32","v":0},{"$f":"L19+L20+L30+L31+L32","v":-55.803889354034503},{"$f":"M20+M30+M31+M32","v":-837.60761147693881},{"$f":"N20+N30+N31+N32","v":-4151.608855652551},{"$f":"O20+O30+O31+O32","v":-858.70729398614537},{"$f":"P19+P20+P30+P31+P32","v":-1551.4866406323122},{"$f":"Q19+Q20+Q30+Q31+Q32","v":0},{"$f":"R19+R20+R30+R31+R32","v":0},0,-10695.760145348295,"Afgang fra energisystemet","A",null,null,9073.0541620358799,null,null,{"$f":"SUM(AB19:AB20,AB30,AB31,AB32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9073.0541620358799,0,1622.7059833124151,457.84047470355995]
[null,null,null,null,null,null,{"$f":"H19+I19+J19+K19+L19","v":0},null,null,null,null,null,{"$f":"IF(M20+M30+M31+M32+AL15>0,(M20+M30+M31+M32+AL15)*-1,0)","v":0},{"$f":"IF(AM8-AM15<0,AM8-AM15,0)","v":0},{"$f":"IF(AN8-AN10-AN11-AN12<0,AN8-AN10-AN11-AN12,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,null,{"$f":"AG19+AH19+AI19+AJ19+AK19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y19+T19)*-1","v":0},{"$f":"O19*Elproduktion!R10+M19*PtX!R9/1000","v":0}]
[null,null,{"$f":"C21+SUM(C26:C29)","v":-4.2035794183445132},{"$f":"D21+SUM(D26:D29)","v":0},0,-1.6814317673378054,0,0,0,0,0,0,-67.257270693512211,-1959.7305938233185,-61.88100521998502,0,0,0,0,-2094.753880922498,"Transport","AT","A",null,472.04789761008277,0.3,null,{"$f":"AB21+SUM(AB26:AB29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,472.04789761008277,0,1622.7059833124151,{"$f":"-('BF 2030'!C20*Emissionsfaktorer!$B$5+'BF 2030'!D20*Emissionsfaktorer!$B$7+'BF 2030'!E20*Emissionsfaktorer!$B$8+N20*Emissionsfaktorer!$B$6)","v":145.25966796977121}]
[null,null,{"$f":"SUM(C22:C25)","v":-4.2035794183445132},0,0,-1.6814317673378054,0,0,null,{"$f":"SUM(J22:J25)","v":0},0,0,-67.257270693512211,-1409.8805369127494,-36.150782997762811,0,0,0,0,-1519.1736017897069,"Vejtrafik","ATV","AT",null,455.75208053691205,0.3,null,{"$f":"SUM(AB22:AB25)","v":0},{"$f":"SUM(AC22:AC25)","v":0},{"$f":"SUM(AD22:AD25)","v":0},{"$f":"SUM(AE22:AE25)","v":0},0,{"$f":"SUM(AG22:AG25)","v":0},0,0,0,0,0,null,{"$f":"SUM(AN22:AN25)","v":0},{"$f":"SUM(AO22:AO25)","v":0},{"$f":"SUM(AP22:AP25)","v":0},{"$f":"T21*Z21*-1","v":455.75208053691205},{"$f":"SUM(AR22:AR25)","v":0},1063.4215212527949,{"$f":"-('BF 2030'!C21*Emissionsfaktorer!$B$5+'BF 2030'!D21*Emissionsfaktorer!$B$7+'BF 2030'!E21*Emissionsfaktorer!$B$8+N21*Emissionsfaktorer!$B$6)","v":104.57076375838912}]
[null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$12*'Teknologi til transport'!$R$6","v":0},null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$12*'Teknologi til transport'!$R$7","v":0},{"$f":"H22+I22+J22+K22+L22","v":0},null,null,null,null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$12*'Teknologi til transport'!$R$8","v":-50.442953020134162},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$12*'Teknologi til transport'!$R$9","v":-834.83087248322022},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$12*'Teknologi til transport'!$R$10","v":-27.743624161073786},null,null,null,0,-913.01744966442811,"Personbil ","PERSON","ATV",null,273.90523489932843,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,273.90523489932843,null,639.11221476509968,{"$f":"-('BF 2030'!C22*Emissionsfaktorer!$B$5+'BF 2030'!D22*Emissionsfaktorer!$B$7+'BF 2030'!E22*Emissionsfaktorer!$B$8+N22*Emissionsfaktorer!$B$6)","v":61.777484563758307}]
[null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$13*'Teknologi til transport'!$R$12","v":0},null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$13*'Teknologi til transport'!$R$13","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$13*'Teknologi til transport'!$R$14","v":-6.7257270693512217},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$13*'Teknologi til transport'!$R$15","v":-285.84340044742692},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$13*'Teknologi til transport'!$R$16","v":0},null,null,null,0,-292.56912751677811,"Lastbil","LAST","ATV",null,87.770738255033436,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,87.770738255033436,null,204.79838926174466,{"$f":"-('BF 2030'!C23*Emissionsfaktorer!$B$5+'BF 2030'!D23*Emissionsfaktorer!$B$7+'BF 2030'!E23*Emissionsfaktorer!$B$8+N23*Emissionsfaktorer!$B$6)","v":21.152411633109594}]
[null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$14*'Teknologi til transport'!$R$18","v":0},null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$14*'Teknologi til transport'!$R$19","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$14*'Teknologi til transport'!$R$20","v":-8.4071588366890264},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$14*'Teknologi til transport'!$R$21","v":-239.60402684563724},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$14*'Teknologi til transport'!$R$22","v":-5.885011185682318},null,null,null,0,-253.89619686800859,"Varebil","VARE","ATV",null,76.168859060402568,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,76.168859060402568,null,177.72733780760603,{"$f":"-('BF 2030'!C24*Emissionsfaktorer!$B$5+'BF 2030'!D24*Emissionsfaktorer!$B$7+'BF 2030'!E24*Emissionsfaktorer!$B$8+N24*Emissionsfaktorer!$B$6)","v":17.730697986577159}]
[null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$15*'Teknologi til transport'!$R$24","v":-4.2035794183445132},null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$15*'Teknologi til transport'!$R$25","v":-1.6814317673378054},0,null,null,null,null,null,{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$15*'Teknologi til transport'!$R$26","v":-1.6814317673378054},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$15*'Teknologi til transport'!$R$27","v":-49.602237136465256},{"$f":"-'Transport modes'!$R$5*'Transport modes'!$R$15*'Teknologi til transport'!$R$28","v":-2.5221476510067076},null,null,null,0,-59.690827740492082,"Bus","BUS","ATV",null,17.907248322147623,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,17.907248322147623,null,41.783579418344459,{"$f":"-('BF 2030'!C25*Emissionsfaktorer!$B$5+'BF 2030'!D25*Emissionsfaktorer!$B$7+'BF 2030'!E25*Emissionsfaktorer!$B$8+N25*Emissionsfaktorer!$B$6)","v":3.9101695749440668}]
[null,null,{"$f":"'Transport modes'!R6*'Teknologi til transport'!R30*-1","v":0},null,null,{"$f":"'Transport modes'!R6*'Teknologi til transport'!R31*-1","v":0},0,null,null,null,null,null,{"$f":"'Transport modes'!R6*'Teknologi til transport'!R32*-1","v":0},{"$f":"'Transport modes'!R6*'Teknologi til transport'!R33*-1","v":-6.0939999999999968},{"$f":"'Transport modes'!R6*'Teknologi til transport'!R34*-1","v":-25.73022222222221},null,null,null,0,-31.824222222222208,"Tog","ATT","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.824222222222208,{"$f":"-('BF 2030'!C26*Emissionsfaktorer!$B$5+'BF 2030'!D26*Emissionsfaktorer!$B$7+'BF 2030'!E26*Emissionsfaktorer!$B$8+N26*Emissionsfaktorer!$B$6)","v":0.4509559999999998}]
[null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'Transport modes'!R7*'Teknologi til transport'!R36*-1","v":0},{"$f":"'Transport modes'!R7*'Teknologi til transport'!R37*-1","v":-450.07666666666665},{"$f":"'Transport modes'!R7*'Teknologi til transport'!R38*-1","v":0},null,null,null,0,-450.07666666666665,"Fly","ATF","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450.07666666666665,{"$f":"-('BF 2030'!C27*Emissionsfaktorer!$B$5+'BF 2030'!D27*Emissionsfaktorer!$B$7+'BF 2030'!E27*Emissionsfaktorer!$B$8+N27*Emissionsfaktorer!$B$6)","v":33.305673333333338}]
[null,null,null,null,null,null,{"$f":"H28+I28+J28+K28+L28","v":0},null,null,null,null,null,{"$f":"-'Transport modes'!R8*'Teknologi til transport'!R40","v":0},{"$f":"-'Transport modes'!R8*'Teknologi til transport'!R41","v":-54.319390243902475},{"$f":"-'Transport modes'!R8*'Teknologi til transport'!R42","v":0},null,null,null,0,-54.319390243902475,"Færge","ATFÆRGE","AT",null,16.295817073170742,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,16.295817073170742,null,38.023573170731737,{"$f":"-('BF 2030'!C28*Emissionsfaktorer!$B$5+'BF 2030'!D28*Emissionsfaktorer!$B$7+'BF 2030'!E28*Emissionsfaktorer!$B$8+N28*Emissionsfaktorer!$B$6)","v":4.0196348780487838}]
[null,null,null,null,null,null,{"$f":"H29+I29+J29+K29+L29","v":0},null,null,null,null,null,{"$f":"'Transport modes'!R9*'Teknologi til transport'!R44*-1","v":0},{"$f":"-'Transport modes'!R9*'Teknologi til transport'!R45","v":-39.36},{"$f":"'Transport modes'!R9*'Teknologi til transport'!R46*-1","v":0},null,null,null,0,-39.36,"Non-Road (landbrug)","ATNONR","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.36,{"$f":"-('BF 2030'!C29*Emissionsfaktorer!$B$5+'BF 2030'!D29*Emissionsfaktorer!$B$7+'BF 2030'!E29*Emissionsfaktorer!$B$8+N29*Emissionsfaktorer!$B$6)","v":2.9126400000000006}]
[null,null,{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$10","v":-63.862824638353175},{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$11","v":0},{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$12","v":0},{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$13","v":-137.5758870979314},{"$f":"H30+I30+J30+K30+L30","v":-56.682205436646676},{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$14","v":-0.87831608261216809},null,null,null,{"$f":"'Opvarmning og proces'!R4*'Opvarmning og proces'!R17*(Fjernvarmeproduktion!R24-1)","v":-55.80388935403451},{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$15","v":-27.532127379075291},{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$16","v":-16.133279622718248},{"$f":"'Opvarmning og proces'!$R$4*'Opvarmning og proces'!$R$17+Elapparater!R4","v":-305.29117542003064},{"$f":"Fjernvarme!R4","v":-1010.9184143131653},null,null,0,-1617.9959139079206,"Husholdninger","AH","A",null,1617.9959139079206,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30/Z30*-1","v":1617.9959139079206},null,0,{"$f":"-('BF 2030'!C30*Emissionsfaktorer!$B$5+'BF 2030'!D30*Emissionsfaktorer!$B$7+'BF 2030'!E30*Emissionsfaktorer!$B$8+N30*Emissionsfaktorer!$B$6)","v":4.8340436964672815}]
[null,null,{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$19","v":1.3974495111325101E-14},{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$20","v":0},{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$21","v":0},{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$22","v":1.3815994221593625E-14},4.7021930620337767E-15,{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$23","v":1.0513892352187883E-15},null,null,null,{"$f":"'Opvarmning og proces'!R5*'Opvarmning og proces'!R26*(Fjernvarmeproduktion!R24-1)","v":3.6508038268149885E-15},{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$24","v":6.0230338097960736E-15},{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$25","v":2.2242958192317081E-15},{"$f":"'Opvarmning og proces'!$R$5*'Opvarmning og proces'!$R$26+Elapparater!R5","v":-137.21388608498646},{"$f":"Fjernvarme!R5","v":-146.5386585623589},null,null,0,-283.7525446473453,"Offentlig ","AO","A",null,283.7525446473453,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31/Z31*-1","v":283.7525446473453},null,0,{"$f":"-('BF 2030'!C31*Emissionsfaktorer!$B$5+'BF 2030'!D31*Emissionsfaktorer!$B$7+'BF 2030'!E31*Emissionsfaktorer!$B$8+N31*Emissionsfaktorer!$B$6)","v":-9.6114411196867706E-16}]
[null,null,{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$28","v":-1722.8967782670759},{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$29","v":-414.31931686866744},{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$30","v":-124.28241697481178},{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$31","v":-723.62066029790833},-47.224642833270785,{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$32","v":-47.224642833270785},null,null,null,null,{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$33","v":-742.81821340435135},{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$34","v":-2175.7449822065141},{"$f":"'Opvarmning og proces'!$R$7*'Opvarmning og proces'!$R$35+Elapparater!R6","v":-354.32122726114324},{"$f":"Fjernvarme!R6","v":-394.02956775678814},null,null,0,-6699.2578058705312,"Erhverv","AE","A",null,6699.2578058705312,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T32/Z32*-1","v":6699.2578058705312},null,0,{"$f":"-('BF 2030'!C32*Emissionsfaktorer!$B$5+'BF 2030'!D32*Emissionsfaktorer!$B$7+'BF 2030'!E32*Emissionsfaktorer!$B$8+N32*Emissionsfaktorer!$B$6)","v":307.74676303732144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","Energitjenester","EN"]

{"sheet":"e2g-format 2017","index":19,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":8759.6759999999995},null,null,{"$f":"-C6","v":7468.3407999999999},0,216.41012999999998,1074.92507,20,677.20760000000007,0,99.542200000000008,0,0,0,278.17526999999995,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-7468.3407999999999},{"$f":"-AX6","v":0},-216.41012999999998,-1074.92507,-20,-677.20760000000007,0,-99.542200000000008,0,0,0,-278.17526999999995,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8759.6759999999995,"Transport af brændsler","TRAP",null,null,8759.6759999999995,null,null,{"$f":"-1*(C8+C20)","v":7468.3407999999999},0,216.41012999999998,1074.92507,20,677.20760000000007,0,99.542200000000008,0,0,0,278.17526999999995,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,32.829999999999885,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":32.829999999999885},{"$f":"P8*-1","v":18.670000000000002},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-2057.6508000000003},0,-216.41012999999998,-835.02507000000003,0,-543.20760000000007,0,-13.642199999999999,0,0,0,-278.17526999999995,-32.829999999999885,-18.670000000000002,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-1.7172000000000001,0,0,0,0,0,0,0,-1.7172000000000001,0,0,0,0,0,-372.63240000000002,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-3516.2656000000006,"Indgang el, varme og olieprodukter","TS",null,null,5968.4760277638034,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,2545.42202,0,0,0,524.87690999999995,0,385.51,1014.51511,0,0,0,0,1417.2499277638035,2005.8040800000001,0,0,0,774.58999680000079,210.78490192281708]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3226.8004245638031,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":2545.42202},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":524.87690999999995},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":385.51},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":1014.51511},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":681.37840456380331},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2017'!A89/1000","v":75.578492634217071}]
[null,null,{"$f":"('Plan Energi 2017'!I32+'Plan Energi 2017'!I33+'Plan Energi 2017'!I34+'Plan Energi 2017'!I35+'Plan Energi 2017'!I40+'Plan Energi 2017'!I42+'Plan Energi 2017'!I44+'Plan Energi 2017'!I45+'Plan Energi 2017'!I46+'Plan Energi 2017'!I51+'Plan Energi 2017'!I53+'Plan Energi 2017'!I61+'Plan Energi 2017'!I63+'Plan Energi 2017'!I64+'Plan Energi 2017'!I65+'Plan Energi 2017'!I67)*-1","v":-2057.6508000000003},{"$f":"('Plan Energi 2017'!C32+'Plan Energi 2017'!C33+'Plan Energi 2017'!C34+'Plan Energi 2017'!C35+'Plan Energi 2017'!C40+'Plan Energi 2017'!C42+'Plan Energi 2017'!C44+'Plan Energi 2017'!C45+'Plan Energi 2017'!C46+'Plan Energi 2017'!C51+'Plan Energi 2017'!C53+'Plan Energi 2017'!C61+'Plan Energi 2017'!C63+'Plan Energi 2017'!C64+'Plan Energi 2017'!C65+'Plan Energi 2017'!C67)*-1","v":0},{"$f":"('Plan Energi 2017'!W32+'Plan Energi 2017'!W33+'Plan Energi 2017'!W34+'Plan Energi 2017'!W35+'Plan Energi 2017'!W40+'Plan Energi 2017'!W42+'Plan Energi 2017'!W44+'Plan Energi 2017'!W45+'Plan Energi 2017'!W46+'Plan Energi 2017'!W51+'Plan Energi 2017'!W53+'Plan Energi 2017'!W61+'Plan Energi 2017'!W63+'Plan Energi 2017'!W64+'Plan Energi 2017'!W65+'Plan Energi 2017'!W67)*-1","v":-216.41012999999998},-835.02507000000003,{"$f":"('Plan Energi 2017'!Q32+'Plan Energi 2017'!Q33+'Plan Energi 2017'!Q34+'Plan Energi 2017'!Q35+'Plan Energi 2017'!Q40+'Plan Energi 2017'!Q42+'Plan Energi 2017'!Q44+'Plan Energi 2017'!Q45+'Plan Energi 2017'!Q46+'Plan Energi 2017'!Q51+'Plan Energi 2017'!Q53+'Plan Energi 2017'!Q61+'Plan Energi 2017'!Q63+'Plan Energi 2017'!Q64+'Plan Energi 2017'!Q65+'Plan Energi 2017'!Q67)*-1","v":0},{"$f":"('Plan Energi 2017'!R32+'Plan Energi 2017'!R33+'Plan Energi 2017'!R34+'Plan Energi 2017'!R35+'Plan Energi 2017'!R40+'Plan Energi 2017'!R42+'Plan Energi 2017'!R44+'Plan Energi 2017'!R45+'Plan Energi 2017'!R46+'Plan Energi 2017'!R51+'Plan Energi 2017'!R53+'Plan Energi 2017'!R61+'Plan Energi 2017'!R63+'Plan Energi 2017'!R64+'Plan Energi 2017'!R65+'Plan Energi 2017'!R67)*-1","v":-543.20760000000007},null,{"$f":"('Plan Energi 2017'!S32+'Plan Energi 2017'!S33+'Plan Energi 2017'!S34+'Plan Energi 2017'!S35+'Plan Energi 2017'!S40+'Plan Energi 2017'!S42+'Plan Energi 2017'!S44+'Plan Energi 2017'!S45+'Plan Energi 2017'!S46+'Plan Energi 2017'!S51+'Plan Energi 2017'!S53+'Plan Energi 2017'!S61+'Plan Energi 2017'!S63+'Plan Energi 2017'!S64+'Plan Energi 2017'!S65+'Plan Energi 2017'!S67)*-1","v":-13.642199999999999},null,{"$f":"('Plan Energi 2017'!O32+'Plan Energi 2017'!O33+'Plan Energi 2017'!O34+'Plan Energi 2017'!O35+'Plan Energi 2017'!O40+'Plan Energi 2017'!O42+'Plan Energi 2017'!O44+'Plan Energi 2017'!O45+'Plan Energi 2017'!O46+'Plan Energi 2017'!O51+'Plan Energi 2017'!O53+'Plan Energi 2017'!O61+'Plan Energi 2017'!O63+'Plan Energi 2017'!O64+'Plan Energi 2017'!O65+'Plan Energi 2017'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2017'!T32+'Plan Energi 2017'!T33+'Plan Energi 2017'!T34+'Plan Energi 2017'!T35+'Plan Energi 2017'!T40+'Plan Energi 2017'!T42+'Plan Energi 2017'!T44+'Plan Energi 2017'!T45+'Plan Energi 2017'!T46+'Plan Energi 2017'!T51+'Plan Energi 2017'!T53+'Plan Energi 2017'!T61+'Plan Energi 2017'!T63+'Plan Energi 2017'!T64+'Plan Energi 2017'!T65+'Plan Energi 2017'!T67+'Plan Energi 2017'!U32+'Plan Energi 2017'!U33+'Plan Energi 2017'!U34+'Plan Energi 2017'!U35+'Plan Energi 2017'!U40+'Plan Energi 2017'!U42+'Plan Energi 2017'!U44+'Plan Energi 2017'!U45+'Plan Energi 2017'!U46+'Plan Energi 2017'!U51+'Plan Energi 2017'!U53+'Plan Energi 2017'!U61+'Plan Energi 2017'!U63+'Plan Energi 2017'!U64+'Plan Energi 2017'!U65+'Plan Energi 2017'!U67+'Plan Energi 2017'!V32+'Plan Energi 2017'!V33+'Plan Energi 2017'!V34+'Plan Energi 2017'!V35+'Plan Energi 2017'!V40+'Plan Energi 2017'!V42+'Plan Energi 2017'!V44+'Plan Energi 2017'!V45+'Plan Energi 2017'!V46+'Plan Energi 2017'!V51+'Plan Energi 2017'!V53+'Plan Energi 2017'!V61+'Plan Energi 2017'!V63+'Plan Energi 2017'!V64+'Plan Energi 2017'!V65+'Plan Energi 2017'!V67)*-1","v":-278.17526999999995},0,null,0,null,null,null,null,null,null,-1.7172000000000001,null,null,null,null,null,null,{"$f":"('Plan Energi 2017'!F32+'Plan Energi 2017'!F33+'Plan Energi 2017'!F34+'Plan Energi 2017'!F35+'Plan Energi 2017'!F40+'Plan Energi 2017'!F42+'Plan Energi 2017'!F44+'Plan Energi 2017'!F45+'Plan Energi 2017'!F46+'Plan Energi 2017'!F51+'Plan Energi 2017'!F53+'Plan Energi 2017'!F61+'Plan Energi 2017'!F63+'Plan Energi 2017'!F64+'Plan Energi 2017'!F65+'Plan Energi 2017'!F67)*-1","v":0},{"$f":"('Plan Energi 2017'!D32+'Plan Energi 2017'!D33+'Plan Energi 2017'!D34+'Plan Energi 2017'!D35+'Plan Energi 2017'!D40+'Plan Energi 2017'!D42+'Plan Energi 2017'!D44+'Plan Energi 2017'!D45+'Plan Energi 2017'!D46+'Plan Energi 2017'!D51+'Plan Energi 2017'!D53+'Plan Energi 2017'!D61+'Plan Energi 2017'!D63+'Plan Energi 2017'!D64+'Plan Energi 2017'!D65+'Plan Energi 2017'!D67+'Plan Energi 2017'!E32+'Plan Energi 2017'!E33+'Plan Energi 2017'!E34+'Plan Energi 2017'!E35+'Plan Energi 2017'!E40+'Plan Energi 2017'!E42+'Plan Energi 2017'!E44+'Plan Energi 2017'!E45+'Plan Energi 2017'!E46+'Plan Energi 2017'!E51+'Plan Energi 2017'!E53+'Plan Energi 2017'!E61+'Plan Energi 2017'!E63+'Plan Energi 2017'!E64+'Plan Energi 2017'!E65+'Plan Energi 2017'!E67)*-1","v":-1.7172000000000001},null,null,null,null,null,null,null,0,-3110.8032000000007,"El og varmeproduktion","ELOGVARME","TS",null,2336.2132032,{"$f":"AT10/AO10*-1","v":0.75099999999999978},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!AD32+'Plan Energi 2017'!AD33+'Plan Energi 2017'!AD34+'Plan Energi 2017'!AD35+'Plan Energi 2017'!AD40+'Plan Energi 2017'!AD41+'Plan Energi 2017'!AD42+'Plan Energi 2017'!AD44+'Plan Energi 2017'!AD45+'Plan Energi 2017'!AD46+'Plan Energi 2017'!AD51+'Plan Energi 2017'!AD53+'Plan Energi 2017'!AD54+'Plan Energi 2017'!AD47+'Plan Energi 2017'!AD61+'Plan Energi 2017'!AD63+'Plan Energi 2017'!AD64+'Plan Energi 2017'!AD65+'Plan Energi 2017'!AD66+'Plan Energi 2017'!AD67+'Plan Energi 2017'!AD68","v":703.04152320000003},{"$f":"'Plan Energi 2017'!AF32+'Plan Energi 2017'!AF33+'Plan Energi 2017'!AF34+'Plan Energi 2017'!AF35+'Plan Energi 2017'!AF40+'Plan Energi 2017'!AF42+'Plan Energi 2017'!AF44+'Plan Energi 2017'!AF45+'Plan Energi 2017'!AF46+'Plan Energi 2017'!AF51+'Plan Energi 2017'!AF53+'Plan Energi 2017'!AF61+'Plan Energi 2017'!AF63+'Plan Energi 2017'!AF64+'Plan Energi 2017'!AF65+'Plan Energi 2017'!AF67","v":1633.1716800000002},null,null,null,{"$f":"(AT10+AO10)*-1","v":774.58999680000079},{"$f":"-(C10*'Plan Energi 2017'!$I$89/1000+D10*'Plan Energi 2017'!$C$89/1000+E10*'Plan Energi 2017'!$W$89/1000+X10*'Plan Energi 2017'!$F$89/1000)","v":135.20640928860001}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,14.16,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2017'!J27+'Plan Energi 2017'!J28)","v":14.16},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2017'!$I$89/1000+D12*'Plan Energi 2017'!$C$89/1000+E12*'Plan Energi 2017'!$W$89/1000+X12*'Plan Energi 2017'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2017'!$I$89/1000+D13*'Plan Energi 2017'!$C$89/1000+E13*'Plan Energi 2017'!$W$89/1000+X13*'Plan Energi 2017'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-18.670000000000002,{"$f":"CD14*-1","v":-18.670000000000002},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-18.670000000000002,"Solceller","SOLSTR","TS",null,18.670000000000002,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!L26","v":18.670000000000002},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2017'!$I$89/1000+D14*'Plan Energi 2017'!$C$89/1000+E14*'Plan Energi 2017'!$W$89/1000+X14*'Plan Energi 2017'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2017'!I36+'Plan Energi 2017'!I41+'Plan Energi 2017'!I47+'Plan Energi 2017'!I54+'Plan Energi 2017'!I56+'Plan Energi 2017'!I66)*-1","v":0},{"$f":"('Plan Energi 2017'!C36+'Plan Energi 2017'!C41+'Plan Energi 2017'!C47+'Plan Energi 2017'!C54+'Plan Energi 2017'!C56+'Plan Energi 2017'!C66)*-1","v":0},{"$f":"('Plan Energi 2017'!W36+'Plan Energi 2017'!W41+'Plan Energi 2017'!W47+'Plan Energi 2017'!W54+'Plan Energi 2017'!W56+'Plan Energi 2017'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2017'!Q36+'Plan Energi 2017'!Q41+'Plan Energi 2017'!Q47+'Plan Energi 2017'!Q54+'Plan Energi 2017'!Q56+'Plan Energi 2017'!Q66)*-1","v":0},{"$f":"('Plan Energi 2017'!R36+'Plan Energi 2017'!R41+'Plan Energi 2017'!R47+'Plan Energi 2017'!R54+'Plan Energi 2017'!R56+'Plan Energi 2017'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2017'!S36+'Plan Energi 2017'!S41+'Plan Energi 2017'!S47+'Plan Energi 2017'!S54+'Plan Energi 2017'!S56+'Plan Energi 2017'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2017'!O36+'Plan Energi 2017'!O41+'Plan Energi 2017'!O47+'Plan Energi 2017'!O54+'Plan Energi 2017'!O56+'Plan Energi 2017'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2017'!T36+'Plan Energi 2017'!T41+'Plan Energi 2017'!T47+'Plan Energi 2017'!T54+'Plan Energi 2017'!T56+'Plan Energi 2017'!T66+'Plan Energi 2017'!U36+'Plan Energi 2017'!U41+'Plan Energi 2017'!U47+'Plan Energi 2017'!U54+'Plan Energi 2017'!U56+'Plan Energi 2017'!U66+'Plan Energi 2017'!V36+'Plan Energi 2017'!V41+'Plan Energi 2017'!V47+'Plan Energi 2017'!V54+'Plan Energi 2017'!V56+'Plan Energi 2017'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2017'!F36+'Plan Energi 2017'!F41+'Plan Energi 2017'!F47+'Plan Energi 2017'!F54+'Plan Energi 2017'!F56+'Plan Energi 2017'!F66)*-1","v":0},{"$f":"('Plan Energi 2017'!D36+'Plan Energi 2017'!D41+'Plan Energi 2017'!D47+'Plan Energi 2017'!D54+'Plan Energi 2017'!D56+'Plan Energi 2017'!D66+'Plan Energi 2017'!E36+'Plan Energi 2017'!E41+'Plan Energi 2017'!E47+'Plan Energi 2017'!E54+'Plan Energi 2017'!E56+'Plan Energi 2017'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!AF36+'Plan Energi 2017'!AF41+'Plan Energi 2017'!AF47+'Plan Energi 2017'!AF54+'Plan Energi 2017'!AF56+'Plan Energi 2017'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2017'!$I$89/1000+D15*'Plan Energi 2017'!$C$89/1000+E15*'Plan Energi 2017'!$W$89/1000+X15*'Plan Energi 2017'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2017'!L37+'Plan Energi 2017'!L38+'Plan Energi 2017'!L48+'Plan Energi 2017'!L49+'Plan Energi 2017'!L50+'Plan Energi 2017'!L57+'Plan Energi 2017'!L58+'Plan Energi 2017'!L59+'Plan Energi 2017'!L60+'Plan Energi 2017'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2017'!M37+'Plan Energi 2017'!M38+'Plan Energi 2017'!M48+'Plan Energi 2017'!M49+'Plan Energi 2017'!M50+'Plan Energi 2017'!M57+'Plan Energi 2017'!M58+'Plan Energi 2017'!M59+'Plan Energi 2017'!M60+'Plan Energi 2017'!M68)*-1","v":0},{"$f":"('Plan Energi 2017'!N37+'Plan Energi 2017'!N38+'Plan Energi 2017'!N48+'Plan Energi 2017'!N49+'Plan Energi 2017'!N50+'Plan Energi 2017'!N57+'Plan Energi 2017'!N58+'Plan Energi 2017'!N59+'Plan Energi 2017'!N60+'Plan Energi 2017'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2017'!AD37+'Plan Energi 2017'!AD38+'Plan Energi 2017'!AD48+'Plan Energi 2017'!AD49+'Plan Energi 2017'!AD50+'Plan Energi 2017'!AD57+'Plan Energi 2017'!AD58+'Plan Energi 2017'!AD59+'Plan Energi 2017'!AD60+'Plan Energi 2017'!AD68)","v":0},null,{"$f":"'Plan Energi 2017'!AF68*-1","v":-372.63240000000002},null,0,-372.63240000000002,"Anden varmeproduktion","ANDENV","TS",null,372.63240000000002,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!AF37+'Plan Energi 2017'!AF38+'Plan Energi 2017'!AF48+'Plan Energi 2017'!AF49+'Plan Energi 2017'!AF50+'Plan Energi 2017'!AF57+'Plan Energi 2017'!AF58+'Plan Energi 2017'!AF59+'Plan Energi 2017'!AF60+'Plan Energi 2017'!AF68","v":372.63240000000002},null,null,null,0,{"$f":"-(C16*'Plan Energi 2017'!$I$89/1000+D16*'Plan Energi 2017'!$C$89/1000+E16*'Plan Energi 2017'!$W$89/1000+X16*'Plan Energi 2017'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2017'!$I$89/1000+D17*'Plan Energi 2017'!$C$89/1000+E17*'Plan Energi 2017'!$W$89/1000+X17*'Plan Energi 2017'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-2545.42202,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-22.25},0,-524.87690999999995,0,-385.51,-1014.51511,-598.27,0,0,0,{"$f":"CD18*-1/'Plan Energi 2017'!D2*100","v":-1417.2499277638033},{"$f":"CE18*('Plan Energi 2017'!AF39+'Plan Energi 2017'!AF43+'Plan Energi 2017'!AF52+'Plan Energi 2017'!AF55+'Plan Energi 2017'!AF62+'Plan Energi 2017'!AF71)/('Plan Energi 2017'!AG39+'Plan Energi 2017'!AG43+'Plan Energi 2017'!AG52+'Plan Energi 2017'!AG55+'Plan Energi 2017'!AG62+'Plan Energi 2017'!AG71)","v":-2005.8040799999999},null,null,0,-5968.4760277638034,"Transport af el, fjernvarme, mv.","TRAS",null,null,5439.6327931782771,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":2545.42202},0,22.25,0,524.87690999999995,0,385.51,1014.51511,598.27,0,0,0,1301.6023336582771,1592.6084395199998,null,null,null,528.84323458552626]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,2.69,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":2.69},{"$f":"P20*-1","v":3.09},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,-0.4,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-5410.69},0,0,-239.9,-20,-134,0,-85.9,0,0,0,0,-2.69,-3.09,0,0,0,0,0,0.4,-83.147980000000018,-2545.42202,0,-22.25,0,-524.87690999999995,0,-385.51,-1014.51511,-598.27,0,0,0,-1301.6023336582771,-1592.6084395199998,0,0,0,-11176.060773178275,"Afgang fra energisystemet","A",null,null,8889.3431395200023,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8889.3431395200023,0,2286.7176336582747,496.77055947999997]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2017'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-83.147980000000018,-1929.35202,0,-4.45,0,-524.87690999999995,0,-385.51,-1014.51511,0,0,0,0,-1.3,0,0,0,0,-2013.8,"Transport","AT","A",null,548.70600000000002,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},{"$f":"AX23+SUM(AX28:AX31)","v":0},{"$f":"AY23+SUM(AY28:AY31)","v":0},{"$f":"AZ23+SUM(AZ28:AZ31)","v":0},{"$f":"BA23+SUM(BA28:BA31)","v":0},{"$f":"BB23+SUM(BB28:BB31)","v":0},{"$f":"BC23+SUM(BC28:BC31)","v":0},{"$f":"BD23+SUM(BD28:BD31)","v":0},{"$f":"BE23+SUM(BE28:BE31)","v":0},{"$f":"BF23+SUM(BF28:BF31)","v":0},{"$f":"BG23+SUM(BG28:BG31)","v":0},{"$f":"BH23+SUM(BH28:BH31)","v":0},{"$f":"BI23+SUM(BI28:BI31)","v":0},{"$f":"BJ23+SUM(BJ28:BJ31)","v":0},{"$f":"BK23+SUM(BK28:BK31)","v":0},{"$f":"BL23+SUM(BL28:BL31)","v":0},{"$f":"BM23+SUM(BM28:BM31)","v":0},{"$f":"BN23+SUM(BN28:BN31)","v":0},{"$f":"BO23+SUM(BO28:BO31)","v":0},{"$f":"BP23+SUM(BP28:BP31)","v":0},{"$f":"BQ23+SUM(BQ28:BQ31)","v":0},{"$f":"BR23+SUM(BR28:BR31)","v":0},{"$f":"BS23+SUM(BS28:BS31)","v":0},{"$f":"BT23+SUM(BT28:BT31)","v":0},{"$f":"BU23+SUM(BU28:BU31)","v":0},{"$f":"BV23+SUM(BV28:BV31)","v":0},{"$f":"BW23+SUM(BW28:BW31)","v":0},{"$f":"BX23+SUM(BX28:BX31)","v":0},{"$f":"BY23+SUM(BY28:BY31)","v":0},{"$f":"BZ23+SUM(BZ28:BZ31)","v":0},{"$f":"CA23+SUM(CA28:CA31)","v":0},{"$f":"CB23+SUM(CB28:CB31)","v":0},{"$f":"CC23+SUM(CC28:CC31)","v":0},{"$f":"CD23+SUM(CD28:CD31)","v":0},{"$f":"CE23+SUM(CE28:CE31)","v":0},{"$f":"CF23+SUM(CF28:CF31)","v":0},{"$f":"CG23+SUM(CG28:CG31)","v":548.70600000000002},0,1465.0939999999998,142.77204948000002]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-83.147980000000018,-1420.0520200000001,{"$f":"SUM(Y24:Y27)","v":0},0,0,-524.60690999999997,0,0,-895.44511,0,0,0,0,0,0,0,0,0,-1503.2,"Vejtrafik","ATV","AT",null,380.80550000000005,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,380.80550000000005,0,1122.3944999999999,105.08384948000001]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2017'!P72+'Plan Energi 2017'!P73)*-1","v":-45.161410000000004},{"$f":"SUM(Y24:AI24)","v":-907.50858999999991},null,null,null,{"$f":"'Plan Energi 2017'!H72*-1","v":-524.60690999999997},null,null,{"$f":"'Plan Energi 2017'!F73*-1","v":-382.90168},null,null,null,null,null,null,null,null,0,-952.67,"Personbil ","PERSON","ATV",null,211.09799999999998,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!AQ72+'Plan Energi 2017'!AQ73","v":211.09799999999998},null,741.572,{"$f":"-(C24*'Plan Energi 2017'!$I$89/1000+D24*'Plan Energi 2017'!$C$89/1000+E24*'Plan Energi 2017'!$W$89/1000+X24*'Plan Energi 2017'!$F$89/1000)","v":67.155635660000002}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"P25+Q25+T25+U25+V25","v":0},null,{"$f":"R25+S25","v":0},null,null,null,null,null,{"$f":"'Plan Energi 2017'!P76*-1","v":-22.818300000000001},{"$f":"SUM(Y25:AI25)","v":-307.88170000000002},null,null,null,0,null,null,{"$f":"'Plan Energi 2017'!F76*-1","v":-307.88170000000002},null,null,null,null,null,null,null,null,0,-330.70000000000005,"Lastbil","LAST","ATV",null,109.13100000000003,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!AQ76","v":109.13100000000003},null,221.56900000000002,{"$f":"-(C25*'Plan Energi 2017'!$I$89/1000+D25*'Plan Energi 2017'!$C$89/1000+E25*'Plan Energi 2017'!$W$89/1000+X25*'Plan Energi 2017'!$F$89/1000)","v":22.7832458}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2017'!P74*-1","v":-11.78037},-158.94962999999998,null,null,null,0,null,null,{"$f":"'Plan Energi 2017'!F74*-1","v":-158.94962999999998},null,null,null,null,null,null,null,null,0,-170.73,"Varebil","VARE","ATV",null,42.682499999999997,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!AQ74","v":42.682499999999997},null,128.04749999999999,{"$f":"-(C26*'Plan Energi 2017'!$I$89/1000+D26*'Plan Energi 2017'!$C$89/1000+E26*'Plan Energi 2017'!$W$89/1000+X26*'Plan Energi 2017'!$F$89/1000)","v":11.762272619999999}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2017'!P75*-1","v":-3.3879000000000006},-45.712100000000007,null,null,null,0,null,null,{"$f":"'Plan Energi 2017'!F75*-1","v":-45.712100000000007},null,null,null,null,null,null,null,null,0,-49.100000000000009,"Bus","BUS","ATV",null,17.894000000000002,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2017'!AQ75+'Plan Energi 2017'!AQ16","v":17.894000000000002},null,31.206000000000007,{"$f":"-(C27*'Plan Energi 2017'!$I$89/1000+D27*'Plan Energi 2017'!$C$89/1000+E27*'Plan Energi 2017'!$W$89/1000+X27*'Plan Energi 2017'!$F$89/1000)","v":3.3826954000000007}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29.17,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!F78*-1","v":-29.17},0,0,0,0,{"$f":"'Plan Energi 2017'!AQ13*-1","v":-1.3},0,0,0,0,-30.470000000000002,"Tog","ATT","AT",null,10.926100000000002,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!AQ78+'Plan Energi 2017'!AQ13","v":10.926100000000002},0,19.543900000000001,{"$f":"-(C28*'Plan Energi 2017'!$I$89/1000+D28*'Plan Energi 2017'!$C$89/1000+E28*'Plan Energi 2017'!$W$89/1000+X28*'Plan Energi 2017'!$F$89/1000)","v":2.1585799999999997}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-385.78,0,0,0,{"$f":"'Plan Energi 2017'!H79*-1","v":-0.27},0,{"$f":"'Plan Energi 2017'!G79*-1","v":-385.51},0,0,0,0,0,0,0,0,0,0,-385.78,"Fly","ATF","AT",null,127.3074,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!AQ79","v":127.3074},0,258.47259999999994,{"$f":"-(C29*'Plan Energi 2017'!$I$89/1000+D29*'Plan Energi 2017'!$C$89/1000+E29*'Plan Energi 2017'!$W$89/1000+X29*'Plan Energi 2017'!$F$89/1000)","v":28.547719999999998}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-54.99,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!F80*-1","v":-54.99},{"$f":"'Plan Energi 2017'!D80*-1","v":0},0,0,0,0,0,0,0,0,-54.99,"Færge","ATFÆRGE","AT",null,18.146699999999999,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!AQ80","v":18.146699999999999},0,36.843299999999999,{"$f":"-(C30*'Plan Energi 2017'!$I$89/1000+D30*'Plan Energi 2017'!$C$89/1000+E30*'Plan Energi 2017'!$W$89/1000+X30*'Plan Energi 2017'!$F$89/1000)","v":4.0692599999999999}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-39.36,0,{"$f":"'Plan Energi 2017'!B16*'Plan Energi 2017'!AQ16/SUM('Plan Energi 2017'!AI16:AQ16)*-1","v":-4.45},0,0,0,0,{"$f":"'Plan Energi 2017'!F77*-1","v":-34.909999999999997},0,0,0,0,0,0,0,0,0,-39.36,"Non-Road (landbrug)","ATNONR","AT",null,11.520299999999999,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!AP77","v":11.520299999999999},0,27.839700000000001,{"$f":"-(C31*'Plan Energi 2017'!$I$89/1000+D31*'Plan Energi 2017'!$C$89/1000+E31*'Plan Energi 2017'!$W$89/1000+X31*'Plan Energi 2017'!$F$89/1000)","v":2.9126399999999997}]
[null,null,{"$f":"SUM('Plan Energi 2017'!I17:I22)*-1","v":-0.4},{"$f":"SUM('Plan Energi 2017'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!W17:W22)*-1","v":0},-236,{"$f":"SUM('Plan Energi 2017'!Q17:Q22)*-1","v":-20},{"$f":"SUM('Plan Energi 2017'!R17:R22)*-1","v":-134},0,{"$f":"SUM('Plan Energi 2017'!S17:S22)*-1","v":-82},0,{"$f":"SUM('Plan Energi 2017'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!T17:V22)*-1","v":0},-2.69,{"$f":"SUM('Plan Energi 2017'!L17:L22)*-1","v":-3.09},{"$f":"SUM('Plan Energi 2017'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2017'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2017'!N14+SUM('Plan Energi 2017'!N17:N22))*-1","v":0.4},{"$f":"SUM('Plan Energi 2017'!P17:P22)*-1","v":0},-54.45,0,{"$f":"'Plan Energi 2017'!B16*'Plan Energi 2017'!AI16/SUM('Plan Energi 2017'!AI16:AQ16)*-1","v":-4.45},0,{"$f":"SUM('Plan Energi 2017'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!D17:E22)*-1","v":-50},0,0,0,{"$f":"('Plan Energi 2017'!AE14+'Plan Energi 2017'!AI8*'Plan Energi 2017'!AE8/'Plan Energi 2017'!AH8+'Plan Energi 2017'!AI9*'Plan Energi 2017'!AE9/'Plan Energi 2017'!AH9+'Plan Energi 2017'!AI10*'Plan Energi 2017'!AE10/'Plan Energi 2017'!AH10+'Plan Energi 2017'!AI11*'Plan Energi 2017'!AE11/'Plan Energi 2017'!AH11+'Plan Energi 2017'!AI12*'Plan Energi 2017'!AE12/'Plan Energi 2017'!AH12+'Plan Energi 2017'!AI13*'Plan Energi 2017'!AE13/'Plan Energi 2017'!AH13)*-1","v":-260.01592394533571},{"$f":"('Plan Energi 2017'!AI39+'Plan Energi 2017'!AI43+'Plan Energi 2017'!AI52+'Plan Energi 2017'!AI55+'Plan Energi 2017'!AI62+'Plan Energi 2017'!AI71)*-1","v":-1036.7880941275198},0,0,0,-1590.3440180728555,"Husholdninger","AH","A",null,1467.7090941275196,{"$f":"AT32/AO32*-1","v":0.92288780128594927},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!AI81","v":1467.7090941275196},0,122.63492394533591,{"$f":"-(C32*'Plan Energi 2017'!$I$89/1000+D32*'Plan Energi 2017'!$C$89/1000+E32*'Plan Energi 2017'!$W$89/1000+X32*'Plan Energi 2017'!$F$89/1000)","v":4.0521000000000003}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!B16*'Plan Energi 2017'!AJ16/SUM('Plan Energi 2017'!AI16:AQ16)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2017'!AJ8*'Plan Energi 2017'!AE8/'Plan Energi 2017'!AH8+'Plan Energi 2017'!AJ9*'Plan Energi 2017'!AE9/'Plan Energi 2017'!AH9+'Plan Energi 2017'!AJ10*'Plan Energi 2017'!AE10/'Plan Energi 2017'!AH10+'Plan Energi 2017'!AJ11*'Plan Energi 2017'!AE11/'Plan Energi 2017'!AH11+'Plan Energi 2017'!AJ12*'Plan Energi 2017'!AE12/'Plan Energi 2017'!AH12+'Plan Energi 2017'!AJ13*'Plan Energi 2017'!AE13/'Plan Energi 2017'!AH13)*-1","v":-137.90588235294118},{"$f":"('Plan Energi 2017'!AJ39+'Plan Energi 2017'!AJ43+'Plan Energi 2017'!AJ52+'Plan Energi 2017'!AJ55+'Plan Energi 2017'!AJ62+'Plan Energi 2017'!AJ71)*-1","v":-157.66823551248001},0,0,0,-295.57411786542116,"Offentlig ","AO","A",null,261.86823551248,{"$f":"AT33/AO33*-1","v":0.88596470287602147},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2017'!AJ81","v":261.86823551248},0,33.70588235294116,{"$f":"-(C33*'Plan Energi 2017'!$I$89/1000+D33*'Plan Energi 2017'!$C$89/1000+E33*'Plan Energi 2017'!$W$89/1000+X33*'Plan Energi 2017'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2017'!I23:I24)*-1","v":-753},{"$f":"SUM('Plan Energi 2017'!C23:C24)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!W23:W24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!Q23:Q24)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!R23:R24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!S23:S24)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2017'!T23:V24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!L23:L24)*-1","v":0},0,0,0,0,{"$f":"SUM('Plan Energi 2017'!M23:M24)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!N23:N24)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!P23:P24)*-1","v":0},-27.38,0,{"$f":"'Plan Energi 2017'!B16*(SUM('Plan Energi 2017'!AK16:AM16,'Plan Energi 2017'!AO16:AP16))/SUM('Plan Energi 2017'!AI16:AQ16)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!H23:H24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!G23:G24)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!F23:F24)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!D23:E24)*-1","v":-27.38},0,0,0,{"$f":"(SUM('Plan Energi 2017'!AK8:AM8,'Plan Energi 2017'!AO8:AP8)*'Plan Energi 2017'!AE8/'Plan Energi 2017'!AH8+SUM('Plan Energi 2017'!AK9:AM9,'Plan Energi 2017'!AO9:AP9)*'Plan Energi 2017'!AE9/'Plan Energi 2017'!AH9+SUM('Plan Energi 2017'!AK10:AM10,'Plan Energi 2017'!AO10:AP10)*'Plan Energi 2017'!AE10/'Plan Energi 2017'!AH10+SUM('Plan Energi 2017'!AK11:AM11,'Plan Energi 2017'!AO11:AP11)*'Plan Energi 2017'!AE11/'Plan Energi 2017'!AH11+SUM('Plan Energi 2017'!AK12:AM12,'Plan Energi 2017'!AO12:AP12)*'Plan Energi 2017'!AE12/'Plan Energi 2017'!AH12+SUM('Plan Energi 2017'!AK13:AM13,'Plan Energi 2017'!AO13:AP13)*'Plan Energi 2017'!AE13/'Plan Energi 2017'!AH13+SUM('Plan Energi 2017'!AK69:AM69,'Plan Energi 2017'!AO69:AP69)*'Plan Energi 2017'!D2/100++'Plan Energi 2017'!AN8*'Plan Energi 2017'!AE8/'Plan Energi 2017'!AH8+'Plan Energi 2017'!AN9*'Plan Energi 2017'!AE9/'Plan Energi 2017'!AH9+'Plan Energi 2017'!AN10*'Plan Energi 2017'!AE10/'Plan Energi 2017'!AH10+'Plan Energi 2017'!AN11*'Plan Energi 2017'!AE11/'Plan Energi 2017'!AH11)*-1","v":-188.70588235294122},{"$f":"(SUM('Plan Energi 2017'!AK70:AM70,'Plan Energi 2017'!AO70:AP70)+SUM('Plan Energi 2017'!AK39:AM39,'Plan Energi 2017'!AO39:AP39)+SUM('Plan Energi 2017'!AK43:AM43,'Plan Energi 2017'!AO43:AP43)+SUM('Plan Energi 2017'!AK52:AM52,'Plan Energi 2017'!AO52:AP52)+SUM('Plan Energi 2017'!AK55:AM55,'Plan Energi 2017'!AO55:AP55)+SUM('Plan Energi 2017'!AK62:AM62,'Plan Energi 2017'!AO62:AP62)+SUM('Plan Energi 2017'!AK71:AM71,'Plan Energi 2017'!AO71:AP71)+'Plan Energi 2017'!AN70+'Plan Energi 2017'!AN39+'Plan Energi 2017'!AN43+'Plan Energi 2017'!AN52+'Plan Energi 2017'!AN55+'Plan Energi 2017'!AN62+'Plan Energi 2017'!AN71)*-1","v":-398.15210988000007},0,0,0,{"$f":"SUM(C34:F34,O34,W34,X34,AJ34:AL34)","v":-1367.2379922329412},"Erhverv","AE","A",null,{"$f":"SUM(AW34:AZ34,BI34,BQ34,BR34,CD34:CG34)","v":1202.45093981536},0.87947449284344792,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2017'!AK8:AM80,'Plan Energi 2017'!AO8:AP80)+'Plan Energi 2017'!AN23+'Plan Energi 2017'!AN24","v":1202.45093981536},0,164.78705241758121,{"$f":"-(C34*'Plan Energi 2017'!$I$89/1000+D34*'Plan Energi 2017'!$C$89/1000+E34*'Plan Energi 2017'!$W$89/1000+X34*'Plan Energi 2017'!$F$89/1000)","v":44.947119999999998}]
[null,null,{"$f":"SUM('Plan Energi 2017'!I25:I25)*-1","v":-4657.29},{"$f":"SUM('Plan Energi 2017'!C25:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!W25:W25)*-1","v":0},-3.9,{"$f":"SUM('Plan Energi 2017'!Q25:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!R25:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!S25:S25)*-1","v":-3.9},0,{"$f":"SUM('Plan Energi 2017'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!T25:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!L25:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2017'!M25:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!N25:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!P25:P25)*-1","v":0},-534.24,0,{"$f":"'Plan Energi 2017'!B16*'Plan Energi 2017'!AN16/SUM('Plan Energi 2017'!AI16:AQ16)*-1","v":-13.349999999999998},0,{"$f":"SUM('Plan Energi 2017'!H25:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2017'!G25:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!F25:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2017'!D25:E25)*-1","v":-520.89},0,0,0,{"$f":"('Plan Energi 2017'!AN12*'Plan Energi 2017'!AE12/'Plan Energi 2017'!AH12+'Plan Energi 2017'!AN13*'Plan Energi 2017'!AE13/'Plan Energi 2017'!AH13+'Plan Energi 2017'!AN69*'Plan Energi 2017'!D2/100)*-1","v":-713.67464500705887},0,0,0,0,-5909.104645007058,"Tung proces ","AP","A",null,5408.6088700646415,0.91530091189613405,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2017'!AN8:AN80)-'Plan Energi 2017'!AN23-'Plan Energi 2017'!AN24","v":5408.6088700646415},0,500.49577494241657,{"$f":"-(C35*'Plan Energi 2017'!$I$89/1000+D35*'Plan Energi 2017'!$C$89/1000+E35*'Plan Energi 2017'!$W$89/1000+X35*'Plan Energi 2017'!$F$89/1000)","v":304.99928999999997}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2017'!I81","v":0},{"$f":"D6+'Plan Energi 2017'!C81","v":0},{"$f":"E6+'Plan Energi 2017'!W81","v":0},null,{"$f":"G6+'Plan Energi 2017'!Q81","v":0},{"$f":"H6+'Plan Energi 2017'!R81","v":0},null,{"$f":"J6+'Plan Energi 2017'!S81","v":0},null,{"$f":"L6+'Plan Energi 2017'!O81","v":0},null,{"$f":"N6+'Plan Energi 2017'!T81+'Plan Energi 2017'!U81+'Plan Energi 2017'!V81","v":2.1316282072803006E-14},null,{"$f":"P8+P20+'Plan Energi 2017'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2017'!J81","v":1.2079226507921703E-13},null,null,null,{"$f":"U20+U8+'Plan Energi 2017'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2017'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2017'!P81","v":0},null,null,{"$f":"Z18+Z8+'Plan Energi 2017'!B81","v":0},null,{"$f":"AB18+AB8+'Plan Energi 2017'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2017'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2017'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2017'!D81+'Plan Energi 2017'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2017'!A15","v":681.62819960377055},{"$f":"AK18-('Plan Energi 2017'!AF32+'Plan Energi 2017'!AF39+'Plan Energi 2017'!AF43+'Plan Energi 2017'!AF52+'Plan Energi 2017'!AF55+'Plan Energi 2017'!AF62+'Plan Energi 2017'!AF71)","v":0}]
[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":"CD9-'Plan Energi 2017'!A15","v":-0.24979503996723906}]

{"sheet":"e2g-format 2019","index":20,"n_rows":39,"n_cols":88,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Halm","Skovflis","Brænde","Træpiller","Træaffald","Biogas","Biomasse","Affald (bionedbrydeligt)","Ikke-brændsel VE","Sol","Vind","Havvind","Landvind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","Raffinaderigas","LPG","Flybenzin","Benzin","Petroleum / Kerosen","JP1","Gasolie/Dieselolie","Fuelolie","Spildolie","Petrokoks","Terpentin, smøreolie og bitumen","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FB1","FB2","FB3","FB4","FB5","FB6","FB7","FB8","FLVE","FLVE1","FLVE2","FLVE21","FLVE22","FLVE3","FLVE4","FLVE5","FS","FOO ","FO1","FO2","FO3","FO4","FO5","FO6","FO7","FO8","FO9","FOO1","FOO2","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PB1","PB2","PB3","PB4","PB5","PB6","PB7","PB8","PLVE","PLVE1","PLVE2","PLVE21","PLVE22","PLVE3","PLVE4","PLVE5","PS","POO","PO1","PO2","PO3","PO4","PO5","PO6","PO7","PO8","PO9","POO1","POO2","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","FVB","FVB","FVB","FVB","FVB","FVB","FVB","FVB","F","FLVE ","FLVE ","FLVE2","FLVE2","FLVE ","FLVE ","FLVE ","F ","F ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","FOO ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","PVB","PVB","PVB","PVB","PVB","PVB","PVB","PVB","P","PLVE ","PLVE ","PLVE2","PLVE2","PLVE ","PLVE ","PLVE ","P ","P ","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","POO","P ","P ","P ","P ","P"]
[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,{"$f":"B4","v":0},null,null,null,{"$f":"F4","v":0},null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,{"$f":"Q4","v":0},null,null,null,null,null,null,{"$f":"X4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0}]
[null,null,null,null,null,{"$f":"SUM(G5:N5)","v":0},null,null,null,null,null,null,null,null,{"$f":"P5+Q5+T5+U5+V5","v":0},null,{"$f":"R5+S5","v":0},null,null,null,null,null,null,{"$f":"SUM(Y5:AI5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,O5,W5,X5,AJ5:AL5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AW5:AZ5,BI5,BQ5,BR5,CD5:CG5)","v":8759.6759999999995},null,null,{"$f":"-C6","v":7468.3407999999999},0,216.41012999999998,1074.92507,20,677.20760000000007,0,99.542200000000008,0,0,0,278.17526999999995,{"$f":"BJ5+BK5+BN5+BO5+BP5","v":0},null,{"$f":"BL5+BM5","v":0},null,null,null,null,null,null,{"$f":"SUM(BS5:CC5)","v":0}]
[null,null,{"$f":"-AW6","v":-7468.3407999999999},{"$f":"-AX6","v":0},-216.41012999999998,-1074.92507,-20,-677.20760000000007,0,-99.542200000000008,0,0,0,-278.17526999999995,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8759.6759999999995,"Transport af brændsler","TRAP",null,null,8759.6759999999995,null,null,{"$f":"-1*(C8+C20)","v":7468.3407999999999},0,216.41012999999998,1074.92507,20,677.20760000000007,0,99.542200000000008,0,0,0,278.17526999999995,{"$f":"BJ6+BK6+BN6+BO6+BP6","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS6:CC6)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,32.829999999999885,null,null,null,null,null,{"$f":"SUM(BA7:BH7)","v":0},null,null,null,null,null,null,null,null,{"$f":"BJ7+BK7+BN7+BO7+BP7","v":32.829999999999885},{"$f":"P8*-1","v":18.670000000000002},14.159999999999879,{"$f":"R8*-1","v":0},{"$f":"S8*-1","v":14.159999999999879},null,null,null,null,{"$f":"SUM(BS7:CC7)","v":0}]
[null,null,{"$f":"SUM(C9:C11,C14:C17)","v":-2057.6508000000003},0,-216.41012999999998,-835.02507000000003,0,-543.20760000000007,0,-13.642199999999999,0,0,0,-278.17526999999995,-32.829999999999885,-18.670000000000002,-14.159999999999879,0,-14.159999999999879,0,0,0,0,-1.7172000000000001,0,0,0,0,0,0,0,-1.7172000000000001,0,0,0,0,0,-372.63240000000002,{"$f":"SUM(AM9:AM11,AM14:AM17)","v":0},0,-3516.2656000000006,"Indgang el, varme og olieprodukter","TS",null,null,5968.4760277638034,null,null,{"$f":"SUM(AW9:AW11,AW14:AW17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ8+BK8+BN8+BO8+BP8","v":0},0,0,0,0,0,0,0,0,2545.42202,0,0,0,524.87690999999995,0,385.51,1014.51511,0,0,0,0,1417.2499277638035,2005.8040800000001,0,0,0,774.58999680000079,210.78490192281708]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3226.8004245638031,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ9+BK9+BN9+BO9+BP9","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(BR17+X18<0,(BR17+X18)*-1,0)","v":2545.42202},null,null,null,{"$f":"IF(BV17+AB18<0,(BV17+AB18)*-1)","v":524.87690999999995},null,{"$f":"IF(BX17+AD18<0,(BX17+AD18)*-1)","v":385.51},{"$f":"IF(BY17+AE20<0,(BY17+AE20)*-1,0)","v":1014.51511},null,null,null,null,{"$f":"IF(CD10+CD11+CD14+AJ18<0,(CD10+CD11+CD14+AJ18)*-1,0)","v":681.37840456380331},null,null,null,null,null,{"$f":"CD9*'Plan Energi 2019'!A89/1000","v":75.578492634217071}]
[null,null,{"$f":"('Plan Energi 2019'!I32+'Plan Energi 2019'!I33+'Plan Energi 2019'!I34+'Plan Energi 2019'!I35+'Plan Energi 2019'!I40+'Plan Energi 2019'!I42+'Plan Energi 2019'!I44+'Plan Energi 2019'!I45+'Plan Energi 2019'!I46+'Plan Energi 2019'!I51+'Plan Energi 2019'!I53+'Plan Energi 2019'!I61+'Plan Energi 2019'!I63+'Plan Energi 2019'!I64+'Plan Energi 2019'!I65+'Plan Energi 2019'!I67)*-1","v":-2057.6508000000003},{"$f":"('Plan Energi 2019'!C32+'Plan Energi 2019'!C33+'Plan Energi 2019'!C34+'Plan Energi 2019'!C35+'Plan Energi 2019'!C40+'Plan Energi 2019'!C42+'Plan Energi 2019'!C44+'Plan Energi 2019'!C45+'Plan Energi 2019'!C46+'Plan Energi 2019'!C51+'Plan Energi 2019'!C53+'Plan Energi 2019'!C61+'Plan Energi 2019'!C63+'Plan Energi 2019'!C64+'Plan Energi 2019'!C65+'Plan Energi 2019'!C67)*-1","v":0},{"$f":"('Plan Energi 2019'!W32+'Plan Energi 2019'!W33+'Plan Energi 2019'!W34+'Plan Energi 2019'!W35+'Plan Energi 2019'!W40+'Plan Energi 2019'!W42+'Plan Energi 2019'!W44+'Plan Energi 2019'!W45+'Plan Energi 2019'!W46+'Plan Energi 2019'!W51+'Plan Energi 2019'!W53+'Plan Energi 2019'!W61+'Plan Energi 2019'!W63+'Plan Energi 2019'!W64+'Plan Energi 2019'!W65+'Plan Energi 2019'!W67)*-1","v":-216.41012999999998},-835.02507000000003,{"$f":"('Plan Energi 2019'!Q32+'Plan Energi 2019'!Q33+'Plan Energi 2019'!Q34+'Plan Energi 2019'!Q35+'Plan Energi 2019'!Q40+'Plan Energi 2019'!Q42+'Plan Energi 2019'!Q44+'Plan Energi 2019'!Q45+'Plan Energi 2019'!Q46+'Plan Energi 2019'!Q51+'Plan Energi 2019'!Q53+'Plan Energi 2019'!Q61+'Plan Energi 2019'!Q63+'Plan Energi 2019'!Q64+'Plan Energi 2019'!Q65+'Plan Energi 2019'!Q67)*-1","v":0},{"$f":"('Plan Energi 2019'!R32+'Plan Energi 2019'!R33+'Plan Energi 2019'!R34+'Plan Energi 2019'!R35+'Plan Energi 2019'!R40+'Plan Energi 2019'!R42+'Plan Energi 2019'!R44+'Plan Energi 2019'!R45+'Plan Energi 2019'!R46+'Plan Energi 2019'!R51+'Plan Energi 2019'!R53+'Plan Energi 2019'!R61+'Plan Energi 2019'!R63+'Plan Energi 2019'!R64+'Plan Energi 2019'!R65+'Plan Energi 2019'!R67)*-1","v":-543.20760000000007},null,{"$f":"('Plan Energi 2019'!S32+'Plan Energi 2019'!S33+'Plan Energi 2019'!S34+'Plan Energi 2019'!S35+'Plan Energi 2019'!S40+'Plan Energi 2019'!S42+'Plan Energi 2019'!S44+'Plan Energi 2019'!S45+'Plan Energi 2019'!S46+'Plan Energi 2019'!S51+'Plan Energi 2019'!S53+'Plan Energi 2019'!S61+'Plan Energi 2019'!S63+'Plan Energi 2019'!S64+'Plan Energi 2019'!S65+'Plan Energi 2019'!S67)*-1","v":-13.642199999999999},null,{"$f":"('Plan Energi 2019'!O32+'Plan Energi 2019'!O33+'Plan Energi 2019'!O34+'Plan Energi 2019'!O35+'Plan Energi 2019'!O40+'Plan Energi 2019'!O42+'Plan Energi 2019'!O44+'Plan Energi 2019'!O45+'Plan Energi 2019'!O46+'Plan Energi 2019'!O51+'Plan Energi 2019'!O53+'Plan Energi 2019'!O61+'Plan Energi 2019'!O63+'Plan Energi 2019'!O64+'Plan Energi 2019'!O65+'Plan Energi 2019'!O67)*-1","v":0},null,{"$f":"('Plan Energi 2019'!T32+'Plan Energi 2019'!T33+'Plan Energi 2019'!T34+'Plan Energi 2019'!T35+'Plan Energi 2019'!T40+'Plan Energi 2019'!T42+'Plan Energi 2019'!T44+'Plan Energi 2019'!T45+'Plan Energi 2019'!T46+'Plan Energi 2019'!T51+'Plan Energi 2019'!T53+'Plan Energi 2019'!T61+'Plan Energi 2019'!T63+'Plan Energi 2019'!T64+'Plan Energi 2019'!T65+'Plan Energi 2019'!T67+'Plan Energi 2019'!U32+'Plan Energi 2019'!U33+'Plan Energi 2019'!U34+'Plan Energi 2019'!U35+'Plan Energi 2019'!U40+'Plan Energi 2019'!U42+'Plan Energi 2019'!U44+'Plan Energi 2019'!U45+'Plan Energi 2019'!U46+'Plan Energi 2019'!U51+'Plan Energi 2019'!U53+'Plan Energi 2019'!U61+'Plan Energi 2019'!U63+'Plan Energi 2019'!U64+'Plan Energi 2019'!U65+'Plan Energi 2019'!U67+'Plan Energi 2019'!V32+'Plan Energi 2019'!V33+'Plan Energi 2019'!V34+'Plan Energi 2019'!V35+'Plan Energi 2019'!V40+'Plan Energi 2019'!V42+'Plan Energi 2019'!V44+'Plan Energi 2019'!V45+'Plan Energi 2019'!V46+'Plan Energi 2019'!V51+'Plan Energi 2019'!V53+'Plan Energi 2019'!V61+'Plan Energi 2019'!V63+'Plan Energi 2019'!V64+'Plan Energi 2019'!V65+'Plan Energi 2019'!V67)*-1","v":-278.17526999999995},0,null,0,null,null,null,null,null,null,-1.7172000000000001,null,null,null,null,null,null,{"$f":"('Plan Energi 2019'!F32+'Plan Energi 2019'!F33+'Plan Energi 2019'!F34+'Plan Energi 2019'!F35+'Plan Energi 2019'!F40+'Plan Energi 2019'!F42+'Plan Energi 2019'!F44+'Plan Energi 2019'!F45+'Plan Energi 2019'!F46+'Plan Energi 2019'!F51+'Plan Energi 2019'!F53+'Plan Energi 2019'!F61+'Plan Energi 2019'!F63+'Plan Energi 2019'!F64+'Plan Energi 2019'!F65+'Plan Energi 2019'!F67)*-1","v":0},{"$f":"('Plan Energi 2019'!D32+'Plan Energi 2019'!D33+'Plan Energi 2019'!D34+'Plan Energi 2019'!D35+'Plan Energi 2019'!D40+'Plan Energi 2019'!D42+'Plan Energi 2019'!D44+'Plan Energi 2019'!D45+'Plan Energi 2019'!D46+'Plan Energi 2019'!D51+'Plan Energi 2019'!D53+'Plan Energi 2019'!D61+'Plan Energi 2019'!D63+'Plan Energi 2019'!D64+'Plan Energi 2019'!D65+'Plan Energi 2019'!D67+'Plan Energi 2019'!E32+'Plan Energi 2019'!E33+'Plan Energi 2019'!E34+'Plan Energi 2019'!E35+'Plan Energi 2019'!E40+'Plan Energi 2019'!E42+'Plan Energi 2019'!E44+'Plan Energi 2019'!E45+'Plan Energi 2019'!E46+'Plan Energi 2019'!E51+'Plan Energi 2019'!E53+'Plan Energi 2019'!E61+'Plan Energi 2019'!E63+'Plan Energi 2019'!E64+'Plan Energi 2019'!E65+'Plan Energi 2019'!E67)*-1","v":-1.7172000000000001},null,null,null,null,null,null,null,0,-3110.8032000000007,"El og varmeproduktion","ELOGVARME","TS",null,2336.2132032,{"$f":"AT10/AO10*-1","v":0.75099999999999978},null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ10+BK10+BN10+BO10+BP10","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS10:CC10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!AD32+'Plan Energi 2019'!AD33+'Plan Energi 2019'!AD34+'Plan Energi 2019'!AD35+'Plan Energi 2019'!AD40+'Plan Energi 2019'!AD41+'Plan Energi 2019'!AD42+'Plan Energi 2019'!AD44+'Plan Energi 2019'!AD45+'Plan Energi 2019'!AD46+'Plan Energi 2019'!AD51+'Plan Energi 2019'!AD53+'Plan Energi 2019'!AD54+'Plan Energi 2019'!AD47+'Plan Energi 2019'!AD61+'Plan Energi 2019'!AD63+'Plan Energi 2019'!AD64+'Plan Energi 2019'!AD65+'Plan Energi 2019'!AD66+'Plan Energi 2019'!AD67+'Plan Energi 2019'!AD68","v":703.04152320000003},{"$f":"'Plan Energi 2019'!AF32+'Plan Energi 2019'!AF33+'Plan Energi 2019'!AF34+'Plan Energi 2019'!AF35+'Plan Energi 2019'!AF40+'Plan Energi 2019'!AF42+'Plan Energi 2019'!AF44+'Plan Energi 2019'!AF45+'Plan Energi 2019'!AF46+'Plan Energi 2019'!AF51+'Plan Energi 2019'!AF53+'Plan Energi 2019'!AF61+'Plan Energi 2019'!AF63+'Plan Energi 2019'!AF64+'Plan Energi 2019'!AF65+'Plan Energi 2019'!AF67","v":1633.1716800000002},null,null,null,{"$f":"(AT10+AO10)*-1","v":774.58999680000079},{"$f":"-(C10*'Plan Energi 2019'!$I$89/1000+D10*'Plan Energi 2019'!$C$89/1000+E10*'Plan Energi 2019'!$W$89/1000+X10*'Plan Energi 2019'!$F$89/1000)","v":135.20640928860001}]
[null,null,{"$f":"C12+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,0,-14.159999999999879,0,-14.159999999999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.159999999999879,"Vindmøller","VIND","TS",null,14.16,null,null,{"$f":"AW12+AW13","v":0},0,0,0,{"$f":"BA12+BA13","v":0},0,0,0,0,0,0,0,0,{"$f":"BJ12+BJ13","v":0},0,{"$f":"BL12+BL13","v":0},0,0,0,0,0,0,{"$f":"BS12+BS13","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2019'!J27+'Plan Energi 2019'!J28)","v":14.16},0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,{"$f":"CD12*-1","v":0},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Kystvindmøller","KYST","VIND",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ12+BK12+BN12+BO12+BP12","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS12:CC12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B34*0.0000036","v":0},null,null,null,null,0,{"$f":"-(C12*'Plan Energi 2019'!$I$89/1000+D12*'Plan Energi 2019'!$C$89/1000+E12*'Plan Energi 2019'!$W$89/1000+X12*'Plan Energi 2019'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-14.159999999999879,null,-14.159999999999879,null,{"$f":"CD13*-1","v":-14.159999999999879},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-14.159999999999879,"Landvindmøller","LAND","VIND",null,14.159999999999879,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ13+BK13+BN13+BO13+BP13","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS13:CC13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Energi!B35*0.0000036","v":14.159999999999879},null,null,null,null,0,{"$f":"-(C13*'Plan Energi 2019'!$I$89/1000+D13*'Plan Energi 2019'!$C$89/1000+E13*'Plan Energi 2019'!$W$89/1000+X13*'Plan Energi 2019'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,-18.670000000000002,{"$f":"CD14*-1","v":-18.670000000000002},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-18.670000000000002,"Solceller","SOLSTR","TS",null,18.670000000000002,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ14+BK14+BN14+BO14+BP14","v":0},null,0,null,null,null,null,null,null,{"$f":"SUM(BS14:CC14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!L26","v":18.670000000000002},null,null,null,null,0,{"$f":"-(C14*'Plan Energi 2019'!$I$89/1000+D14*'Plan Energi 2019'!$C$89/1000+E14*'Plan Energi 2019'!$W$89/1000+X14*'Plan Energi 2019'!$F$89/1000)","v":0}]
[null,null,{"$f":"('Plan Energi 2019'!I36+'Plan Energi 2019'!I41+'Plan Energi 2019'!I47+'Plan Energi 2019'!I54+'Plan Energi 2019'!I56+'Plan Energi 2019'!I66)*-1","v":0},{"$f":"('Plan Energi 2019'!C36+'Plan Energi 2019'!C41+'Plan Energi 2019'!C47+'Plan Energi 2019'!C54+'Plan Energi 2019'!C56+'Plan Energi 2019'!C66)*-1","v":0},{"$f":"('Plan Energi 2019'!W36+'Plan Energi 2019'!W41+'Plan Energi 2019'!W47+'Plan Energi 2019'!W54+'Plan Energi 2019'!W56+'Plan Energi 2019'!W66)*-1","v":0},0,{"$f":"('Plan Energi 2019'!Q36+'Plan Energi 2019'!Q41+'Plan Energi 2019'!Q47+'Plan Energi 2019'!Q54+'Plan Energi 2019'!Q56+'Plan Energi 2019'!Q66)*-1","v":0},{"$f":"('Plan Energi 2019'!R36+'Plan Energi 2019'!R41+'Plan Energi 2019'!R47+'Plan Energi 2019'!R54+'Plan Energi 2019'!R56+'Plan Energi 2019'!R66)*-1","v":0},null,{"$f":"('Plan Energi 2019'!S36+'Plan Energi 2019'!S41+'Plan Energi 2019'!S47+'Plan Energi 2019'!S54+'Plan Energi 2019'!S56+'Plan Energi 2019'!S66)*-1","v":0},null,{"$f":"('Plan Energi 2019'!O36+'Plan Energi 2019'!O41+'Plan Energi 2019'!O47+'Plan Energi 2019'!O54+'Plan Energi 2019'!O56+'Plan Energi 2019'!O66)*-1","v":0},null,{"$f":"('Plan Energi 2019'!T36+'Plan Energi 2019'!T41+'Plan Energi 2019'!T47+'Plan Energi 2019'!T54+'Plan Energi 2019'!T56+'Plan Energi 2019'!T66+'Plan Energi 2019'!U36+'Plan Energi 2019'!U41+'Plan Energi 2019'!U47+'Plan Energi 2019'!U54+'Plan Energi 2019'!U56+'Plan Energi 2019'!U66+'Plan Energi 2019'!V36+'Plan Energi 2019'!V41+'Plan Energi 2019'!V47+'Plan Energi 2019'!V54+'Plan Energi 2019'!V56+'Plan Energi 2019'!V66)*-1","v":0},0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"('Plan Energi 2019'!F36+'Plan Energi 2019'!F41+'Plan Energi 2019'!F47+'Plan Energi 2019'!F54+'Plan Energi 2019'!F56+'Plan Energi 2019'!F66)*-1","v":0},{"$f":"('Plan Energi 2019'!D36+'Plan Energi 2019'!D41+'Plan Energi 2019'!D47+'Plan Energi 2019'!D54+'Plan Energi 2019'!D56+'Plan Energi 2019'!D66+'Plan Energi 2019'!E36+'Plan Energi 2019'!E41+'Plan Energi 2019'!E47+'Plan Energi 2019'!E54+'Plan Energi 2019'!E56+'Plan Energi 2019'!E66)*-1","v":0},null,null,null,null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!AF36+'Plan Energi 2019'!AF41+'Plan Energi 2019'!AF47+'Plan Energi 2019'!AF54+'Plan Energi 2019'!AF56+'Plan Energi 2019'!AF66","v":0},null,null,null,0,{"$f":"-(C15*'Plan Energi 2019'!$I$89/1000+D15*'Plan Energi 2019'!$C$89/1000+E15*'Plan Energi 2019'!$W$89/1000+X15*'Plan Energi 2019'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"('Plan Energi 2019'!L37+'Plan Energi 2019'!L38+'Plan Energi 2019'!L48+'Plan Energi 2019'!L49+'Plan Energi 2019'!L50+'Plan Energi 2019'!L57+'Plan Energi 2019'!L58+'Plan Energi 2019'!L59+'Plan Energi 2019'!L60+'Plan Energi 2019'!L68)*-1","v":0},0,null,null,null,{"$f":"('Plan Energi 2019'!M37+'Plan Energi 2019'!M38+'Plan Energi 2019'!M48+'Plan Energi 2019'!M49+'Plan Energi 2019'!M50+'Plan Energi 2019'!M57+'Plan Energi 2019'!M58+'Plan Energi 2019'!M59+'Plan Energi 2019'!M60+'Plan Energi 2019'!M68)*-1","v":0},{"$f":"('Plan Energi 2019'!N37+'Plan Energi 2019'!N38+'Plan Energi 2019'!N48+'Plan Energi 2019'!N49+'Plan Energi 2019'!N50+'Plan Energi 2019'!N57+'Plan Energi 2019'!N58+'Plan Energi 2019'!N59+'Plan Energi 2019'!N60+'Plan Energi 2019'!N68)*-1","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Plan Energi 2019'!AD37+'Plan Energi 2019'!AD38+'Plan Energi 2019'!AD48+'Plan Energi 2019'!AD49+'Plan Energi 2019'!AD50+'Plan Energi 2019'!AD57+'Plan Energi 2019'!AD58+'Plan Energi 2019'!AD59+'Plan Energi 2019'!AD60+'Plan Energi 2019'!AD68)","v":0},null,{"$f":"'Plan Energi 2019'!AF68*-1","v":-372.63240000000002},null,0,-372.63240000000002,"Anden varmeproduktion","ANDENV","TS",null,372.63240000000002,{"$f":"AT16/AO16*-1","v":1},null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!AF37+'Plan Energi 2019'!AF38+'Plan Energi 2019'!AF48+'Plan Energi 2019'!AF49+'Plan Energi 2019'!AF50+'Plan Energi 2019'!AF57+'Plan Energi 2019'!AF58+'Plan Energi 2019'!AF59+'Plan Energi 2019'!AF60+'Plan Energi 2019'!AF68","v":372.63240000000002},null,null,null,0,{"$f":"-(C16*'Plan Energi 2019'!$I$89/1000+D16*'Plan Energi 2019'!$C$89/1000+E16*'Plan Energi 2019'!$W$89/1000+X16*'Plan Energi 2019'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Raffinaderi ","RAF","TS",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-(C17*'Plan Energi 2019'!$I$89/1000+D17*'Plan Energi 2019'!$C$89/1000+E17*'Plan Energi 2019'!$W$89/1000+X17*'Plan Energi 2019'!$F$89/1000)","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-2545.42202,{"$f":"BS18*-1","v":0},{"$f":"BT18*-1","v":-22.25},0,-524.87690999999995,0,-385.51,-1014.51511,-598.27,0,0,0,{"$f":"CD18*-1/'Plan Energi 2019'!D2*100","v":-1417.2499277638033},{"$f":"CE18*('Plan Energi 2019'!AF39+'Plan Energi 2019'!AF43+'Plan Energi 2019'!AF52+'Plan Energi 2019'!AF55+'Plan Energi 2019'!AF62+'Plan Energi 2019'!AF71)/('Plan Energi 2019'!AG39+'Plan Energi 2019'!AG43+'Plan Energi 2019'!AG52+'Plan Energi 2019'!AG55+'Plan Energi 2019'!AG62+'Plan Energi 2019'!AG71)","v":-2005.8040799999999},null,null,0,-5968.4760277638034,"Transport af el, fjernvarme, mv.","TRAS",null,null,5439.6327931782771,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ18+BK18+BN18+BO18+BP18","v":0},null,{"$f":"BL18+BM18","v":0},null,null,null,null,null,null,{"$f":"X20*-1","v":2545.42202},0,22.25,0,524.87690999999995,0,385.51,1014.51511,598.27,0,0,0,1301.6023336582771,1592.6084395199998,null,null,null,528.84323458552626]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,2.69,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ19+BK19+BN19+BO19+BP19","v":2.69},{"$f":"P20*-1","v":3.09},{"$f":"BL19+BM19","v":0},{"$f":"R20*-1","v":0},{"$f":"S20*-1","v":0},0,0,-0.4,null,{"$f":"SUM(BS19:CC19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C21:C22,C32,C33,C34,C35,C36)","v":-5410.69},0,0,-239.9,-20,-134,0,-85.9,0,0,0,0,-2.69,-3.09,0,0,0,0,0,0.4,-83.147980000000018,-2545.42202,0,-22.25,0,-524.87690999999995,0,-385.51,-1014.51511,-598.27,0,0,0,-1301.6023336582771,-1592.6084395199998,0,0,0,-11176.060773178275,"Afgang fra energisystemet","A",null,null,8889.3431395200023,null,null,{"$f":"SUM(AW21:AW22,AW32,AW33,AW34,AW35,AW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8889.3431395200023,0,2286.7176336582747,496.77055947999997]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35)>0,(CD10+CD11+CD14+(1+Energi!B29/100)*(AJ22+AJ32+AJ33+AJ34+AJ35))*-1,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ21+BK21+BN21+BO21+BP21","v":0},null,{"$f":"BL21+BM21","v":0},null,null,null,null,null,null,{"$f":"SUM(BS21:CC21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AJ9*'Plan Energi 2019'!A89/1000","v":0}]
[null,null,{"$f":"C23+SUM(C28:C31)","v":0},{"$f":"D23+SUM(D28:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-83.147980000000018,-1929.35202,0,-4.45,0,-524.87690999999995,0,-385.51,-1014.51511,0,0,0,0,-1.3,0,0,0,0,-2013.8,"Transport","AT","A",null,548.70600000000002,0.3,null,{"$f":"AW23+SUM(AW28:AW31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,548.70600000000002,0,1465.0939999999998,142.77204948000002]
[null,null,{"$f":"SUM(C24:C27)","v":0},{"$f":"SUM(D24:D27)","v":0},{"$f":"SUM(E24:E27)","v":0},0,{"$f":"SUM(G24:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P27)","v":0},0,{"$f":"SUM(R24:R27)","v":0},0,0,0,0,-83.147980000000018,-1420.0520200000001,{"$f":"SUM(Y24:Y27)","v":0},0,0,-524.60690999999997,0,0,-895.44511,0,0,0,0,0,0,0,0,0,-1503.2,"Vejtrafik","ATV","AT",null,380.80550000000005,0.3,null,{"$f":"SUM(AW24:AW27)","v":0},{"$f":"SUM(AX24:AX27)","v":0},{"$f":"SUM(AY24:AY27)","v":0},0,{"$f":"SUM(BA24:BA27)","v":0},0,0,0,0,0,0,0,{"$f":"BJ23+BK23+BN23+BO23+BP23","v":0},{"$f":"SUM(BJ24:BJ27)","v":0},{"$f":"BL23+BM23","v":0},{"$f":"SUM(BL24:BL27)","v":0},0,0,0,0,0,{"$f":"SUM(BS23:CC23)","v":0},{"$f":"SUM(BS24:BS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,380.80550000000005,0,1122.3944999999999,105.08384948000001]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"('Plan Energi 2019'!P72+'Plan Energi 2019'!P73)*-1","v":-45.161410000000004},{"$f":"SUM(Y24:AI24)","v":-907.50858999999991},null,null,null,{"$f":"'Plan Energi 2019'!H72*-1","v":-524.60690999999997},null,null,{"$f":"'Plan Energi 2019'!F73*-1","v":-382.90168},null,null,null,null,null,null,null,null,0,-952.67,"Personbil ","PERSON","ATV",null,211.09799999999998,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ24+BK24+BN24+BO24+BP24","v":0},null,{"$f":"BL24+BM24","v":0},null,null,null,null,null,null,{"$f":"SUM(BS24:CC24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!AQ72+'Plan Energi 2019'!AQ73","v":211.09799999999998},null,741.572,{"$f":"-(C24*'Plan Energi 2019'!$I$89/1000+D24*'Plan Energi 2019'!$C$89/1000+E24*'Plan Energi 2019'!$W$89/1000+X24*'Plan Energi 2019'!$F$89/1000)","v":67.155635660000002}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2019'!P76*-1","v":-22.818300000000001},{"$f":"SUM(Y25:AI25)","v":-307.88170000000002},null,null,null,0,null,null,{"$f":"'Plan Energi 2019'!F76*-1","v":-307.88170000000002},null,null,null,null,null,null,null,null,0,-330.70000000000005,"Lastbil","LAST","ATV",null,109.13100000000003,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"BJ25+BK25+BN25+BO25+BP25","v":0},null,{"$f":"BL25+BM25","v":0},null,null,null,null,null,null,{"$f":"SUM(BS25:CC25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!AQ76","v":109.13100000000003},null,221.56900000000002,{"$f":"-(C25*'Plan Energi 2019'!$I$89/1000+D25*'Plan Energi 2019'!$C$89/1000+E25*'Plan Energi 2019'!$W$89/1000+X25*'Plan Energi 2019'!$F$89/1000)","v":22.7832458}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2019'!P74*-1","v":-11.78037},-158.94962999999998,null,null,null,0,null,null,{"$f":"'Plan Energi 2019'!F74*-1","v":-158.94962999999998},null,null,null,null,null,null,null,null,0,-170.73,"Varebil","VARE","ATV",null,42.682499999999997,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!AQ74","v":42.682499999999997},null,128.04749999999999,{"$f":"-(C26*'Plan Energi 2019'!$I$89/1000+D26*'Plan Energi 2019'!$C$89/1000+E26*'Plan Energi 2019'!$W$89/1000+X26*'Plan Energi 2019'!$F$89/1000)","v":11.762272619999999}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"'Plan Energi 2019'!P75*-1","v":-3.3879000000000006},-45.712100000000007,null,null,null,0,null,null,{"$f":"'Plan Energi 2019'!F75*-1","v":-45.712100000000007},null,null,null,null,null,null,null,null,0,-49.100000000000009,"Bus","BUS","ATV",null,17.894000000000002,0.3,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Plan Energi 2019'!AQ75+'Plan Energi 2019'!AQ16","v":17.894000000000002},null,31.206000000000007,{"$f":"-(C27*'Plan Energi 2019'!$I$89/1000+D27*'Plan Energi 2019'!$C$89/1000+E27*'Plan Energi 2019'!$W$89/1000+X27*'Plan Energi 2019'!$F$89/1000)","v":3.3826954000000007}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-29.17,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!F78*-1","v":-29.17},0,0,0,0,{"$f":"'Plan Energi 2019'!AQ13*-1","v":-1.3},0,0,0,0,-30.470000000000002,"Tog","ATT","AT",null,10.926100000000002,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!AQ78+'Plan Energi 2019'!AQ13","v":10.926100000000002},0,19.543900000000001,{"$f":"-(C28*'Plan Energi 2019'!$I$89/1000+D28*'Plan Energi 2019'!$C$89/1000+E28*'Plan Energi 2019'!$W$89/1000+X28*'Plan Energi 2019'!$F$89/1000)","v":2.1585799999999997}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-385.78,0,0,0,{"$f":"'Plan Energi 2019'!H79*-1","v":-0.27},0,{"$f":"'Plan Energi 2019'!G79*-1","v":-385.51},0,0,0,0,0,0,0,0,0,0,-385.78,"Fly","ATF","AT",null,127.3074,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!AQ79","v":127.3074},0,258.47259999999994,{"$f":"-(C29*'Plan Energi 2019'!$I$89/1000+D29*'Plan Energi 2019'!$C$89/1000+E29*'Plan Energi 2019'!$W$89/1000+X29*'Plan Energi 2019'!$F$89/1000)","v":28.547719999999998}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-54.99,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!F80*-1","v":-54.99},{"$f":"'Plan Energi 2019'!D80*-1","v":0},0,0,0,0,0,0,0,0,-54.99,"Færge","ATFÆRGE","AT",null,18.146699999999999,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!AQ80","v":18.146699999999999},0,36.843299999999999,{"$f":"-(C30*'Plan Energi 2019'!$I$89/1000+D30*'Plan Energi 2019'!$C$89/1000+E30*'Plan Energi 2019'!$W$89/1000+X30*'Plan Energi 2019'!$F$89/1000)","v":4.0692599999999999}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-39.36,0,{"$f":"'Plan Energi 2019'!B16*'Plan Energi 2019'!AQ16/SUM('Plan Energi 2019'!AI16:AQ16)*-1","v":-4.45},0,0,0,0,{"$f":"'Plan Energi 2019'!F77*-1","v":-34.909999999999997},0,0,0,0,0,0,0,0,0,-39.36,"Non-Road (landbrug)","ATNONR","AT",null,11.520299999999999,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!AP77","v":11.520299999999999},0,27.839700000000001,{"$f":"-(C31*'Plan Energi 2019'!$I$89/1000+D31*'Plan Energi 2019'!$C$89/1000+E31*'Plan Energi 2019'!$W$89/1000+X31*'Plan Energi 2019'!$F$89/1000)","v":2.9126399999999997}]
[null,null,{"$f":"SUM('Plan Energi 2019'!I17:I22)*-1","v":-0.4},{"$f":"SUM('Plan Energi 2019'!C17:C22)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!W17:W22)*-1","v":0},-236,{"$f":"SUM('Plan Energi 2019'!Q17:Q22)*-1","v":-20},{"$f":"SUM('Plan Energi 2019'!R17:R22)*-1","v":-134},0,{"$f":"SUM('Plan Energi 2019'!S17:S22)*-1","v":-82},0,{"$f":"SUM('Plan Energi 2019'!O17:O22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!T17:V22)*-1","v":0},-2.69,{"$f":"SUM('Plan Energi 2019'!L17:L22)*-1","v":-3.09},{"$f":"SUM('Plan Energi 2019'!J17:J22)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2019'!M17:M22)*-1","v":0},{"$f":"('Plan Energi 2019'!N14+SUM('Plan Energi 2019'!N17:N22))*-1","v":0.4},{"$f":"SUM('Plan Energi 2019'!P17:P22)*-1","v":0},-54.45,0,{"$f":"'Plan Energi 2019'!B16*'Plan Energi 2019'!AI16/SUM('Plan Energi 2019'!AI16:AQ16)*-1","v":-4.45},0,{"$f":"SUM('Plan Energi 2019'!H17:H22)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!G17:G22)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!F17:F22)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!D17:E22)*-1","v":-50},0,0,0,{"$f":"('Plan Energi 2019'!AE14+'Plan Energi 2019'!AI8*'Plan Energi 2019'!AE8/'Plan Energi 2019'!AH8+'Plan Energi 2019'!AI9*'Plan Energi 2019'!AE9/'Plan Energi 2019'!AH9+'Plan Energi 2019'!AI10*'Plan Energi 2019'!AE10/'Plan Energi 2019'!AH10+'Plan Energi 2019'!AI11*'Plan Energi 2019'!AE11/'Plan Energi 2019'!AH11+'Plan Energi 2019'!AI12*'Plan Energi 2019'!AE12/'Plan Energi 2019'!AH12+'Plan Energi 2019'!AI13*'Plan Energi 2019'!AE13/'Plan Energi 2019'!AH13)*-1","v":-260.01592394533571},{"$f":"('Plan Energi 2019'!AI39+'Plan Energi 2019'!AI43+'Plan Energi 2019'!AI52+'Plan Energi 2019'!AI55+'Plan Energi 2019'!AI62+'Plan Energi 2019'!AI71)*-1","v":-1036.7880941275198},0,0,0,-1590.3440180728555,"Husholdninger","AH","A",null,1467.7090941275196,{"$f":"AT32/AO32*-1","v":0.92288780128594927},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!AI81","v":1467.7090941275196},0,122.63492394533591,{"$f":"-(C32*'Plan Energi 2019'!$I$89/1000+D32*'Plan Energi 2019'!$C$89/1000+E32*'Plan Energi 2019'!$W$89/1000+X32*'Plan Energi 2019'!$F$89/1000)","v":4.0521000000000003}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!B16*'Plan Energi 2019'!AJ16/SUM('Plan Energi 2019'!AI16:AQ16)*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"('Plan Energi 2019'!AJ8*'Plan Energi 2019'!AE8/'Plan Energi 2019'!AH8+'Plan Energi 2019'!AJ9*'Plan Energi 2019'!AE9/'Plan Energi 2019'!AH9+'Plan Energi 2019'!AJ10*'Plan Energi 2019'!AE10/'Plan Energi 2019'!AH10+'Plan Energi 2019'!AJ11*'Plan Energi 2019'!AE11/'Plan Energi 2019'!AH11+'Plan Energi 2019'!AJ12*'Plan Energi 2019'!AE12/'Plan Energi 2019'!AH12+'Plan Energi 2019'!AJ13*'Plan Energi 2019'!AE13/'Plan Energi 2019'!AH13)*-1","v":-137.90588235294118},{"$f":"('Plan Energi 2019'!AJ39+'Plan Energi 2019'!AJ43+'Plan Energi 2019'!AJ52+'Plan Energi 2019'!AJ55+'Plan Energi 2019'!AJ62+'Plan Energi 2019'!AJ71)*-1","v":-157.66823551248001},0,0,0,-295.57411786542116,"Offentlig ","AO","A",null,261.86823551248,{"$f":"AT33/AO33*-1","v":0.88596470287602147},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Plan Energi 2019'!AJ81","v":261.86823551248},0,33.70588235294116,{"$f":"-(C33*'Plan Energi 2019'!$I$89/1000+D33*'Plan Energi 2019'!$C$89/1000+E33*'Plan Energi 2019'!$W$89/1000+X33*'Plan Energi 2019'!$F$89/1000)","v":0}]
[null,null,{"$f":"SUM('Plan Energi 2019'!I23:I24)*-1","v":-753},{"$f":"SUM('Plan Energi 2019'!C23:C24)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!W23:W24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!Q23:Q24)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!R23:R24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!S23:S24)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2019'!T23:V24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!L23:L24)*-1","v":0},0,0,0,0,{"$f":"SUM('Plan Energi 2019'!M23:M24)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!N23:N24)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!P23:P24)*-1","v":0},-27.38,0,{"$f":"'Plan Energi 2019'!B16*(SUM('Plan Energi 2019'!AK16:AM16,'Plan Energi 2019'!AO16:AP16))/SUM('Plan Energi 2019'!AI16:AQ16)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!H23:H24)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!G23:G24)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!F23:F24)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!D23:E24)*-1","v":-27.38},0,0,0,{"$f":"(SUM('Plan Energi 2019'!AK8:AM8,'Plan Energi 2019'!AO8:AP8)*'Plan Energi 2019'!AE8/'Plan Energi 2019'!AH8+SUM('Plan Energi 2019'!AK9:AM9,'Plan Energi 2019'!AO9:AP9)*'Plan Energi 2019'!AE9/'Plan Energi 2019'!AH9+SUM('Plan Energi 2019'!AK10:AM10,'Plan Energi 2019'!AO10:AP10)*'Plan Energi 2019'!AE10/'Plan Energi 2019'!AH10+SUM('Plan Energi 2019'!AK11:AM11,'Plan Energi 2019'!AO11:AP11)*'Plan Energi 2019'!AE11/'Plan Energi 2019'!AH11+SUM('Plan Energi 2019'!AK12:AM12,'Plan Energi 2019'!AO12:AP12)*'Plan Energi 2019'!AE12/'Plan Energi 2019'!AH12+SUM('Plan Energi 2019'!AK13:AM13,'Plan Energi 2019'!AO13:AP13)*'Plan Energi 2019'!AE13/'Plan Energi 2019'!AH13+SUM('Plan Energi 2019'!AK69:AM69,'Plan Energi 2019'!AO69:AP69)*'Plan Energi 2019'!D2/100++'Plan Energi 2019'!AN8*'Plan Energi 2019'!AE8/'Plan Energi 2019'!AH8+'Plan Energi 2019'!AN9*'Plan Energi 2019'!AE9/'Plan Energi 2019'!AH9+'Plan Energi 2019'!AN10*'Plan Energi 2019'!AE10/'Plan Energi 2019'!AH10+'Plan Energi 2019'!AN11*'Plan Energi 2019'!AE11/'Plan Energi 2019'!AH11)*-1","v":-188.70588235294122},{"$f":"(SUM('Plan Energi 2019'!AK70:AM70,'Plan Energi 2019'!AO70:AP70)+SUM('Plan Energi 2019'!AK39:AM39,'Plan Energi 2019'!AO39:AP39)+SUM('Plan Energi 2019'!AK43:AM43,'Plan Energi 2019'!AO43:AP43)+SUM('Plan Energi 2019'!AK52:AM52,'Plan Energi 2019'!AO52:AP52)+SUM('Plan Energi 2019'!AK55:AM55,'Plan Energi 2019'!AO55:AP55)+SUM('Plan Energi 2019'!AK62:AM62,'Plan Energi 2019'!AO62:AP62)+SUM('Plan Energi 2019'!AK71:AM71,'Plan Energi 2019'!AO71:AP71)+'Plan Energi 2019'!AN70+'Plan Energi 2019'!AN39+'Plan Energi 2019'!AN43+'Plan Energi 2019'!AN52+'Plan Energi 2019'!AN55+'Plan Energi 2019'!AN62+'Plan Energi 2019'!AN71)*-1","v":-398.15210988000007},0,0,0,-1367.2379922329412,"Erhverv","AE","A",null,1202.45093981536,0.87947449284344792,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2019'!AK8:AM80,'Plan Energi 2019'!AO8:AP80)+'Plan Energi 2019'!AN23+'Plan Energi 2019'!AN24","v":1202.45093981536},0,164.78705241758121,{"$f":"-(C34*'Plan Energi 2019'!$I$89/1000+D34*'Plan Energi 2019'!$C$89/1000+E34*'Plan Energi 2019'!$W$89/1000+X34*'Plan Energi 2019'!$F$89/1000)","v":44.947119999999998}]
[null,null,{"$f":"SUM('Plan Energi 2019'!I25:I25)*-1","v":-4657.29},{"$f":"SUM('Plan Energi 2019'!C25:C25)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!W25:W25)*-1","v":0},-3.9,{"$f":"SUM('Plan Energi 2019'!Q25:Q25)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!R25:R25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!S25:S25)*-1","v":-3.9},0,{"$f":"SUM('Plan Energi 2019'!O23:O25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!T25:V25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!L25:L25)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!J23:J25)*-1","v":0},0,0,0,{"$f":"SUM('Plan Energi 2019'!M25:M25)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!N25:N25)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!P25:P25)*-1","v":0},-534.24,0,{"$f":"'Plan Energi 2019'!B16*'Plan Energi 2019'!AN16/SUM('Plan Energi 2019'!AI16:AQ16)*-1","v":-13.349999999999998},0,{"$f":"SUM('Plan Energi 2019'!H25:H25)*-1","v":0},0,{"$f":"SUM('Plan Energi 2019'!G25:G25)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!F25:F25)*-1","v":0},{"$f":"SUM('Plan Energi 2019'!D25:E25)*-1","v":-520.89},0,0,0,{"$f":"('Plan Energi 2019'!AN12*'Plan Energi 2019'!AE12/'Plan Energi 2019'!AH12+'Plan Energi 2019'!AN13*'Plan Energi 2019'!AE13/'Plan Energi 2019'!AH13+'Plan Energi 2019'!AN69*'Plan Energi 2019'!D2/100)*-1","v":-713.67464500705887},0,0,0,0,-5909.104645007058,"Tung proces ","AP","A",null,5408.6088700646415,0.91530091189613405,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM('Plan Energi 2019'!AN8:AN80)-'Plan Energi 2019'!AN23-'Plan Energi 2019'!AN24","v":5408.6088700646415},0,500.49577494241657,{"$f":"-(C35*'Plan Energi 2019'!$I$89/1000+D35*'Plan Energi 2019'!$C$89/1000+E35*'Plan Energi 2019'!$W$89/1000+X35*'Plan Energi 2019'!$F$89/1000)","v":304.99928999999997}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Ikke energiformål","AIE","A",null,null,0.9,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36*AU36*-1","v":0},null,0]
[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," ","Energitjenester","EN"]
[null,null,{"$f":"C6+'Plan Energi 2019'!I81","v":0},{"$f":"D6+'Plan Energi 2019'!C81","v":0},{"$f":"E6+'Plan Energi 2019'!W81","v":0},null,{"$f":"G6+'Plan Energi 2019'!Q81","v":0},{"$f":"H6+'Plan Energi 2019'!R81","v":0},null,{"$f":"J6+'Plan Energi 2019'!S81","v":0},null,{"$f":"L6+'Plan Energi 2019'!O81","v":0},null,{"$f":"N6+'Plan Energi 2019'!T81+'Plan Energi 2019'!U81+'Plan Energi 2019'!V81","v":2.1316282072803006E-14},null,{"$f":"P8+P20+'Plan Energi 2019'!L81","v":0},{"$f":"Q20+Q8+'Plan Energi 2019'!J81","v":1.2079226507921703E-13},null,null,null,{"$f":"U20+U8+'Plan Energi 2019'!M81","v":0},{"$f":"V20+V8+'Plan Energi 2019'!N81","v":0},{"$f":"W20+W8+'Plan Energi 2019'!P81","v":0},null,null,{"$f":"Z18+Z8+'Plan Energi 2019'!B81","v":0},null,{"$f":"AB18+AB8+'Plan Energi 2019'!H81","v":0},null,{"$f":"AD18+AD8+'Plan Energi 2019'!G81","v":0},{"$f":"AE18+AE8+'Plan Energi 2019'!F81","v":0},{"$f":"AF18+AF8+'Plan Energi 2019'!D81+'Plan Energi 2019'!E81","v":0},null,null,null,{"$f":"AJ9+'Plan Energi 2019'!A15","v":681.62819960377055},{"$f":"AK18-('Plan Energi 2019'!AF32+'Plan Energi 2019'!AF39+'Plan Energi 2019'!AF43+'Plan Energi 2019'!AF52+'Plan Energi 2019'!AF55+'Plan Energi 2019'!AF62+'Plan Energi 2019'!AF71)","v":0}]
[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":"CD9-'Plan Energi 2019'!A15","v":-0.24979503996723906}]

{"sheet":"CO2-reduktioner","index":21,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,2025,2030]
[null,"Delta","Delta"]
["Elapparater (Husholdning)",{"$f":"('Samlet Nøgletal'!E4-'Samlet Nøgletal'!C4)*Elproduktion!$T$10","v":0},{"$f":"('Samlet Nøgletal'!F4-'Samlet Nøgletal'!C4)*Elproduktion!$V$10","v":0}]
["Elapparater (Offentlig service)",{"$f":"('Samlet Nøgletal'!E5-'Samlet Nøgletal'!C5)*Elproduktion!$T$10","v":0},{"$f":"('Samlet Nøgletal'!F5-'Samlet Nøgletal'!C5)*Elproduktion!$V$10","v":0}]
["Elapparater (Erhverv)",{"$f":"('Samlet Nøgletal'!E6-'Samlet Nøgletal'!C6)*Elproduktion!$T$10","v":0},{"$f":"('Samlet Nøgletal'!F6-'Samlet Nøgletal'!C6)*Elproduktion!$V$10","v":0}]
["Fjernvarme (Husholdning)",{"$f":"(('Samlet Nøgletal'!E19-'Samlet Nøgletal'!C19)*(1+Fjernvarmetransmission!T9)*(1+Fjernvarmeproduktion!T22)*'2025'!AT10/('2025'!AN10+'2025'!AO10)-('Samlet Nøgletal'!E19-'Samlet Nøgletal'!C19)*(1+Fjernvarmetransmission!T9)*Fjernvarmeproduktion!T22*Elproduktion!T10)*Fjernvarmetransmission!T5","v":0},{"$f":"(('Samlet Nøgletal'!F19-'Samlet Nøgletal'!C19)*(1+Fjernvarmetransmission!V9)*(1+Fjernvarmeproduktion!V22)*'2030'!AT10/('2030'!AN10+'2030'!AO10)-('Samlet Nøgletal'!F19-'Samlet Nøgletal'!C19)*(1+Fjernvarmetransmission!V9)*Fjernvarmeproduktion!V22*Elproduktion!V10)*Fjernvarmetransmission!V5","v":0}]
["Fjernvarme (Offentlig service)",{"$f":"(('Samlet Nøgletal'!E20-'Samlet Nøgletal'!C20)*(1+Fjernvarmetransmission!T9)*(1+Fjernvarmeproduktion!T22)*'2025'!AT10/('2025'!AN10+'2025'!AO10)-('Samlet Nøgletal'!E20-'Samlet Nøgletal'!C20)*(1+Fjernvarmetransmission!T9)*Fjernvarmeproduktion!T22*Elproduktion!T10)*Fjernvarmetransmission!T5","v":0},{"$f":"(('Samlet Nøgletal'!F20-'Samlet Nøgletal'!C20)*(1+Fjernvarmetransmission!V9)*(1+Fjernvarmeproduktion!V22)*'2030'!AT10/('2030'!AN10+'2030'!AO10)-('Samlet Nøgletal'!F20-'Samlet Nøgletal'!C20)*(1+Fjernvarmetransmission!V9)*Fjernvarmeproduktion!V22*Elproduktion!V10)*Fjernvarmetransmission!V5","v":0}]
["Fjernvarme (Erhverv)",{"$f":"(('Samlet Nøgletal'!E21-'Samlet Nøgletal'!C21)*(1+Fjernvarmetransmission!T9)*(1+Fjernvarmeproduktion!T22)*'2025'!AT10/('2025'!AN10+'2025'!AO10)-('Samlet Nøgletal'!E21-'Samlet Nøgletal'!C21)*(1+Fjernvarmetransmission!T9)*Fjernvarmeproduktion!T22*Elproduktion!T10)*Fjernvarmetransmission!T5","v":0},{"$f":"(('Samlet Nøgletal'!F21-'Samlet Nøgletal'!C21)*(1+Fjernvarmetransmission!V9)*(1+Fjernvarmeproduktion!V22)*'2030'!AT10/('2030'!AN10+'2030'!AO10)-('Samlet Nøgletal'!F21-'Samlet Nøgletal'!C21)*(1+Fjernvarmetransmission!V9)*Fjernvarmeproduktion!V22*Elproduktion!V10)*Fjernvarmetransmission!V5","v":0}]
["Opvarmning og proces (Husholdning)",{"$f":"'2025'!AT30-'e2g-format 2019'!CJ32-E9","v":0},{"$f":"'2030'!AT30-'e2g-format 2019'!CJ32-F9","v":0},null,7.2822799999999965E-2,7.2822799999999965E-2]
["Opvarmning og proces (Offentlig service)",{"$f":"'2025'!AT31-'e2g-format 2019'!CJ33-E10","v":0},{"$f":"'2030'!AT31-'e2g-format 2019'!CJ33-F10","v":0},null,0,0]
["Opvarmning og proces (Erhverv)",{"$f":"'2025'!AT32-'e2g-format 2019'!CJ34-E11","v":0},{"$f":"'2030'!AT32-'e2g-format 2019'!CJ34-F11","v":0},null,6.5198399999992773E-2,6.5198399999992773E-2]
["Opvarmning og proces (Tunge processer)",{"$f":"'2025'!AT33-'e2g-format 2019'!CJ35-E12","v":0},{"$f":"'2030'!AT33-'e2g-format 2019'!CJ35-F12","v":0},null,-0.56221868923631746,-0.56221868923631746]
["Vejtrafik",{"$f":"'2025'!AT21-'e2g-format 2019'!CJ23-E13","v":0},{"$f":"'2030'!AT21-'e2g-format 2019'!CJ23-F13","v":0},null,-0.23204179999999042,-0.23204179999999042]
["Vejtrafik (Personbiler)",{"$f":"'2025'!AT22-'e2g-format 2019'!CJ24-E14","v":0},{"$f":"'2030'!AT22-'e2g-format 2019'!CJ24-F14","v":0},null,-0.58041085999998643,-0.58041085999998643]
["Vejtrafik (Lastbiler)",{"$f":"'2025'!AT23-'e2g-format 2019'!CJ25-E15","v":0},{"$f":"'2030'!AT23-'e2g-format 2019'!CJ25-F15","v":0},null,-2.4196519999993171E-2,-2.4196519999993171E-2]
["Vejtrafik (Varebiler)",{"$f":"'2025'!AT24-'e2g-format 2019'!CJ26-E16","v":0},{"$f":"'2030'!AT24-'e2g-format 2019'!CJ26-F16","v":0},null,0.65175426000000236,0.65175426000000236]
["Vejtrafik (Bus)",{"$f":"'2025'!AT25-'e2g-format 2019'!CJ27-E17","v":0},{"$f":"'2030'!AT25-'e2g-format 2019'!CJ27-F17","v":0},null,-0.2791886800000003,-0.2791886800000003]
["Tog",{"$f":"'2025'!AT26-'e2g-format 2019'!CJ28-E18","v":0},{"$f":"'2030'!AT26-'e2g-format 2019'!CJ28-F18","v":0},null,9.9670166548815331E-3,9.9670166548815331E-3]
["Fly",{"$f":"'2025'!AT27-'e2g-format 2019'!CJ29-E19","v":3.5527136788005009E-15},{"$f":"'2030'!AT27-'e2g-format 2019'!CJ29-F19","v":3.5527136788005009E-15},null,0,0]
["Færge",{"$f":"'2025'!AT28-'e2g-format 2019'!CJ30-E20","v":8.8817841970012523E-16},{"$f":"'2030'!AT28-'e2g-format 2019'!CJ30-F20","v":8.8817841970012523E-16},null,0,0]
["Non-Road",{"$f":"'2025'!AT29-'e2g-format 2019'!CJ27-E21","v":0},{"$f":"'2030'!AT29-'e2g-format 2019'!CJ27-F21","v":0},null,-0.47005540000000012,-0.47005540000000012]
["El- og fjernvarmeproduktion",{"$f":"'2025'!AT10-'e2g-format 2019'!CJ10-E22","v":0},{"$f":"'2030'!AT10-'e2g-format 2019'!CJ10-F22","v":0},null,-2.6962907735294834,-2.6962907735294834]
["Fjernvarmekedler",{"$f":"'2025'!AT13-'e2g-format 2019'!CJ15-E23","v":0},{"$f":"'2030'!AT13-'e2g-format 2019'!CJ15-F23","v":0},null,0,0]
["Anden fjernvarmeproduktion",{"$f":"'2025'!AT14-'e2g-format 2019'!CJ16-E24","v":0},{"$f":"'2030'!AT14-'e2g-format 2019'!CJ16-F24","v":0},null,0,0]
["PtX",{"$f":"'2025'!AL15*PtX!T9/1000*-1-E25","v":0},{"$f":"'2030'!AL15*PtX!V9/1000*-1-F25","v":0},null,0,0]
["Elproduktion",{"$f":"('2025'!AN9-'e2g-format 2019'!CD9)*Elproduktion!T10-E26","v":0},{"$f":"('2030'!AN9-'e2g-format 2019'!CD9)*Elproduktion!V10-F26","v":0},null,1.5453385753295039E-2,3.6360907654811856E-3]
["CO2-rensning CHP",{"$f":"(-('2025'!C10*Emissionsfaktorer!$B$5+'2025'!D10*Emissionsfaktorer!$B$7+'2025'!E10*Emissionsfaktorer!$B$8+'2025'!N10*Emissionsfaktorer!$B$6)*'CO2-rensning '!T4-'2025'!F10*Emissionsfaktorer!B$10*'CO2-rensning '!T4)*-1","v":0},{"$f":"(-('2030'!C10*Emissionsfaktorer!$B$5+'2030'!D10*Emissionsfaktorer!$B$7+'2030'!E10*Emissionsfaktorer!$B$8+'2030'!N10*Emissionsfaktorer!$B$6)*'CO2-rensning '!V4-'2030'!F10*Emissionsfaktorer!B$10*'CO2-rensning '!V4)*-1","v":0}]
["CO2-rensning kedler",{"$f":"(-('2025'!C13*Emissionsfaktorer!$B$5+'2025'!D13*Emissionsfaktorer!$B$7+'2025'!E13*Emissionsfaktorer!$B$8+'2025'!N13*Emissionsfaktorer!$B$6)*'CO2-rensning '!T5-'2025'!F13*Emissionsfaktorer!B$10*'CO2-rensning '!T5)*-1","v":0},{"$f":"(-('2030'!C13*Emissionsfaktorer!$B$5+'2030'!D13*Emissionsfaktorer!$B$7+'2030'!E13*Emissionsfaktorer!$B$8+'2030'!N13*Emissionsfaktorer!$B$6)*'CO2-rensning '!V5-'2030'!F13*Emissionsfaktorer!B$10*'CO2-rensning '!V5)*-1","v":0}]
["Kemiske processer",{"$f":"'Andre drivhusgasser'!T4-'Andre drivhusgasser'!P4","v":0},{"$f":"'Andre drivhusgasser'!V4-'Andre drivhusgasser'!P4","v":0}]
["Landbrug",{"$f":"'Andre drivhusgasser'!T6-'Andre drivhusgasser'!P6","v":0},{"$f":"'Andre drivhusgasser'!V6-'Andre drivhusgasser'!P6","v":0}]
["Spildevand",{"$f":"'Andre drivhusgasser'!T10-'Andre drivhusgasser'!P10","v":0},{"$f":"'Andre drivhusgasser'!V10-'Andre drivhusgasser'!P10","v":0}]
["Affald",{"$f":"'Andre drivhusgasser'!T8-'Andre drivhusgasser'!P8","v":0},{"$f":"'Andre drivhusgasser'!V8-'Andre drivhusgasser'!P8","v":0}]

{"sheet":"2030","index":22,"n_rows":34,"n_cols":46,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Ikke-brændsel VE","Sol","Vind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Ikke-brændsel VE","Sol","Vind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FLVE","FLVE1","FLVE2","FLVE3","FLVE4","FLVE5","FS","FOO ","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PLVE","PLVE1","PLVE2","PLVE3","PLVE4","PLVE5","PS","POO","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","F","FLVE ","FLVE ","FLVE ","FLVE ","FLVE ","F ","F ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","P","PLVE ","PLVE ","PLVE ","PLVE ","PLVE ","P ","P ","P ","P ","P ","P ","P"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,G5,M5,N5,O5:Q5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AB5:AE5,AF5,AL5,AM5,AN5:AQ5)","v":8807.1833224325273},null,null,{"$f":"-C6","v":7519.8288482473881},{"$f":"-D6","v":0},{"$f":"-E6","v":216.72215644988174},{"$f":"-F6","v":1070.6323177352581},{"$f":"AG5+AH5+AI5+AJ5+AK5","v":0}]
[null,null,{"$f":"-AB6","v":-7519.8288482473881},{"$f":"-AC6","v":0},{"$f":"-AD6","v":-216.72215644988174},{"$f":"-AE6","v":-1070.6323177352581},{"$f":"H6+I6+J6+K6+L6","v":0},null,null,null,null,null,null,null,null,null,null,null,0,-8807.1833224325273,"Transport af brændsler","TRAP",null,null,8807.1833224325273,null,null,{"$f":"-1*(C8+C18)","v":7519.8288482473881},{"$f":"-1*(D8+D18)","v":0},{"$f":"-1*(E8+E18)","v":216.72215644988174},{"$f":"-1*(F8+F18)","v":1070.6323177352581},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,31.85,null,null,null,null,null,null,31.85,{"$f":"H8*-1","v":19.25},{"$f":"I11*-1","v":12.6}]
[null,null,{"$f":"SUM(C9:C11,C12:C15)","v":-2043.3803322417418},{"$f":"SUM(D9:D11,D12:D15)","v":0},{"$f":"SUM(E9:E11,E12:E15)","v":-216.72215644988174},{"$f":"SUM(F9:F11,F12:F15)","v":-835.92831773525802},{"$f":"H8+I8+J8+K8+L8","v":-31.85},{"$f":"SUM(H9:H11,H12:H15)","v":-19.25},-12.6,0,0,0,0,0,0,0,-381.27046042108799,0,0,-3509.1512668479695,"Indgang el, varme og olieprodukter","TS",null,null,5992.8474843176682,null,null,{"$f":"SUM(AB9:AB11,AB12:AB15)","v":0},{"$f":"SUM(AC9:AC11,AC12:AC15)","v":0},{"$f":"SUM(AD9:AD11,AD12:AD15)","v":0},null,0,{"$f":"SUM(AG9:AG11,AG12:AG15)","v":0},null,{"$f":"SUM(AI9:AI11,AI12:AI15)","v":0},{"$f":"SUM(AJ9:AJ11,AJ12:AJ15)","v":0},{"$f":"SUM(AK9:AK11,AK12:AK15)","v":0},{"$f":"-M18","v":86.283680000000004},{"$f":"(N16+N8)*-1","v":2486.03678101482},{"$f":"(O16+O8)*-1","v":1413.8403895076485},{"$f":"P16*-1","v":2006.6866337951999},{"$f":"SUM(AP9:AP11,AP12:AP15)","v":0},{"$f":"SUM(AQ9:AQ11,AQ12:AQ15)","v":0},{"$f":"SUM(AR9:AR11,AR12:AR15)","v":0},{"$f":"SUM(AS9:AS11,AS12:AS15)","v":770.91167080029436},{"$f":"SUM(AT9:AT11,AT12:AT15)","v":141.62426054409121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3254.6078882699935,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AL15-AL8<0,(AL15-AL8)*-1,0)","v":86.283680000000004},{"$f":"IF(AM8-AM15>0,AM8-AM15,0)","v":2486.03678101482},{"$f":"IF(AN8-AN10-AN11-AN12>0,AN8-AN10-AN11-AN12,0)","v":682.28742725517361},{"$f":"(AO8-AO15)*Fjernvarmetransmission!V4","v":0},null,null,null,null,{"$f":"AN9*Elproduktion!V10+AL9*PtX!V9/1000","v":9.1141420290206945}]
[null,null,{"$f":"$Y$10/Fjernvarmeproduktion!$V$25*Fjernvarmeproduktion!$V$5*-1","v":-2043.3803322417418},{"$f":"$Y$10/Fjernvarmeproduktion!$V$25*Fjernvarmeproduktion!$V$6*-1","v":0},{"$f":"$Y$10/Fjernvarmeproduktion!$V$25*Fjernvarmeproduktion!$V$7*-1","v":-216.72215644988174},{"$f":"$Y$10/Fjernvarmeproduktion!$V$25*Fjernvarmeproduktion!$V$8*-1","v":-835.92831773525802},{"$f":"H10+I10+J10+K10+L10","v":0},null,null,null,null,null,{"$f":"$Y$10/Fjernvarmeproduktion!$V$25*Fjernvarmeproduktion!$V$9*-1","v":0},{"$f":"$Y$10/Fjernvarmeproduktion!$V$25*Fjernvarmeproduktion!$V$10*-1","v":0},null,null,null,null,0,-3096.0308064268816,"El og varmeproduktion","ELOGVARME","TS",null,2325.1191356265872,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"AO10*Fjernvarmeproduktion!V22","v":699.70296225247489},{"$f":"('2030'!AO8-AO15)*Fjernvarmetransmission!V5","v":1625.4161733741121},null,null,null,{"$f":"(Y10+T10)*-1","v":770.91167080029436},{"$f":"-(C10*Emissionsfaktorer!$B$5+D10*Emissionsfaktorer!$B$7+E10*Emissionsfaktorer!$B$8+N10*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!V4)+F10*Emissionsfaktorer!B10*'CO2-rensning '!V4","v":132.51011851507053}]
[null,null,0,0,0,0,-12.6,0,{"$f":"AN11*-1","v":-12.6},0,0,0,0,0,0,0,0,0,0,-12.6,"Vindmøller","VIND","TS",null,12.6,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"Elproduktion!V5*3.5*3.6","v":12.6},null,null,null,null,0,{"$f":"-('2030'!C11*Emissionsfaktorer!$B$5+'2030'!D11*Emissionsfaktorer!$B$7+'2030'!E11*Emissionsfaktorer!$B$8+N11*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,null,-19.25,{"$f":"AN12*-1","v":-19.25},null,null,null,null,null,null,null,null,null,null,0,-19.25,"Solceller","SOLSTR","TS",null,19.25,null,null,null,null,null,null,{"$f":"AG12+AH12+AI12+AJ12+AK12","v":0},null,null,null,null,null,null,null,{"$f":"Elproduktion!V6*3.5*1.1","v":19.25},null,null,null,null,{"$f":"(Y12+T12)*-1","v":0},{"$f":"-('2030'!C12*Emissionsfaktorer!$B$5+'2030'!D12*Emissionsfaktorer!$B$7+'2030'!E12*Emissionsfaktorer!$B$8+N12*Emissionsfaktorer!$B$6)","v":0}]
[null,null,{"$f":"$Y$13/Fjernvarmeproduktion!$V$26*Fjernvarmeproduktion!$V$12*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$V$26*Fjernvarmeproduktion!$V$13*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$V$26*Fjernvarmeproduktion!$V$14*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$V$26*Fjernvarmeproduktion!$V$15*-1","v":0},0,null,null,null,null,null,{"$f":"$Y$13/Fjernvarmeproduktion!$V$26*Fjernvarmeproduktion!$V$16*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$V$26*Fjernvarmeproduktion!$V$17*-1","v":0},null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"(AO8-AO15)*Fjernvarmetransmission!V6","v":0},null,null,null,{"$f":"(Y13+T13)*-1","v":0},{"$f":"-(C13*Emissionsfaktorer!$B$5+D13*Emissionsfaktorer!$B$7+E13*Emissionsfaktorer!$B$8+N13*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!V5)+'CO2-rensning '!V5*Emissionsfaktorer!B10*F13","v":0}]
[null,null,null,null,null,null,0,{"$f":"AO14*Fjernvarmeproduktion!V19*-1","v":0},null,null,null,{"$f":"AO14*Fjernvarmeproduktion!V20*(1-1/Fjernvarmeproduktion!V24)*-1","v":0},null,null,{"$f":"AO14/Fjernvarmeproduktion!V24*Fjernvarmeproduktion!V20*-1","v":0},null,{"$f":"AO14*Fjernvarmeproduktion!V21*-1","v":-381.27046042108799},null,0,-381.27046042108799,"Anden varmeproduktion","ANDENV","TS",null,381.27046042108799,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"(AO8-AO15)*Fjernvarmetransmission!V7","v":381.27046042108799},null,null,null,{"$f":"(Y14+T14)*-1","v":0},{"$f":"-('2030'!C14*Emissionsfaktorer!$B$5+'2030'!D14*Emissionsfaktorer!$B$7+'2030'!E14*Emissionsfaktorer!$B$8+N14*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,{"$f":"(AL15+AO15)/PtX!V5*PtX!V6*-1","v":0},0,null,null,null,null,null,null,null,{"$f":"(AL15+AO15)/PtX!V5*PtX!V7*-1","v":0},null,null,null,0,0,"Raffinaderi og PtX","RAF","TS",null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"PtX!V3","v":0},null,null,{"$f":"AL15*PtX!V8","v":0},null,null,null,{"$f":"(Y15+T15)*-1","v":0},{"$f":"-('2030'!C15*Emissionsfaktorer!$B$5+'2030'!D15*Emissionsfaktorer!$B$7+'2030'!E15*Emissionsfaktorer!$B$8+N15*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM16*-1","v":-2486.03678101482},{"$f":"AN16*-1*(1+Elapparater!V8)","v":-1413.8403895076485},{"$f":"-AO16*(1+Fjernvarmetransmission!V9)","v":-2006.6866337951999},null,null,0,-5906.5638043176687,"Transport af el, fjernvarme, mv.","TRAS",null,null,5375.7464953124791,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"N18*-1","v":2486.03678101482},{"$f":"O18*-1","v":1297.101274777659},{"$f":"P18*-1","v":1592.6084395199998},null,null,null,{"$f":"(Y16+T16)*-1","v":530.8173090051896}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,2.9338000000000002,null,null,null,null,null,null,2.9338000000000002,{"$f":"H18*-1","v":2.9338000000000002},{"$f":"I18*-1","v":0},0,0,0]
[null,null,{"$f":"C19+C20+C30+C31+C33+C32","v":-5476.4485160056465},{"$f":"D19+D20+D30+D31+D33+D32","v":0},0,-234.70400000000001,-2.9338000000000002,-2.9338000000000002,0,0,0,0,-86.283680000000004,{"$f":"N20+N30+N31+N33+N32","v":-2486.03678101482},{"$f":"O20+O30+O31+O33+O32","v":-1297.101274777659},-1592.6084395199998,0,0,0,-11176.116491318124,"Afgang fra energisystemet","A",null,null,9629.7177731782776,null,null,{"$f":"SUM(AB19:AB20,AB30,AB31,AB33,AB32)","v":0},{"$f":"SUM(AC19:AC20,AC30,AC31,AC33,AC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9629.7177731782776,0,1546.3987181398493,496.12428720741855]
[null,null,null,null,null,null,{"$f":"H19+I19+J19+K19+L19","v":0},null,null,null,null,null,{"$f":"IF(M20+M30+M31+M33+AL15>0,(M20+M30+M31+M33+AL15)*-1,0)","v":0},{"$f":"IF(AM8-AM15<0,AM8-AM15,0)","v":0},{"$f":"IF(AN8-AN10-AN11-AN12<0,AN8-AN10-AN11-AN12,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,null,{"$f":"AG19+AH19+AI19+AJ19+AK19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y19+T19)*-1","v":0},{"$f":"O19*Elproduktion!V10+M19*PtX!V9/1000","v":0}]
[null,null,{"$f":"C21+SUM(C26:C29)","v":0},{"$f":"D21+SUM(D26:D29)","v":0},0,0,0,0,0,0,0,0,-86.283680000000004,-1926.3510094142553,-1.2210287255939647,0,0,0,0,-2013.8557181398492,"Transport","AT","A",null,467.45699999999999,0.3,null,{"$f":"AB21+SUM(AB26:AB29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,467.45699999999999,0,1546.3987181398493,{"$f":"-('2030'!C20*Emissionsfaktorer!$B$5+'2030'!D20*Emissionsfaktorer!$B$7+'2030'!E20*Emissionsfaktorer!$B$8+N20*Emissionsfaktorer!$B$6)","v":142.54997469665491}]
[null,null,{"$f":"SUM(C22:C25)","v":0},0,0,0,0,0,null,{"$f":"SUM(J22:J25)","v":0},0,0,-86.283680000000004,-1416.91632,0,0,0,0,0,-1503.2,"Vejtrafik","ATV","AT",null,450.96,0.3,null,{"$f":"SUM(AB22:AB25)","v":0},{"$f":"SUM(AC22:AC25)","v":0},{"$f":"SUM(AD22:AD25)","v":0},{"$f":"SUM(AE22:AE25)","v":0},0,{"$f":"SUM(AG22:AG25)","v":0},0,0,0,0,0,null,{"$f":"SUM(AN22:AN25)","v":0},{"$f":"SUM(AO22:AO25)","v":0},{"$f":"SUM(AP22:AP25)","v":0},{"$f":"T21*Z21*-1","v":450.96},{"$f":"SUM(AR22:AR25)","v":0},1052.24,{"$f":"-('2030'!C21*Emissionsfaktorer!$B$5+'2030'!D21*Emissionsfaktorer!$B$7+'2030'!E21*Emissionsfaktorer!$B$8+N21*Emissionsfaktorer!$B$6)","v":104.85180768000002}]
[null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$12*'Teknologi til transport'!$V$6","v":0},null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$12*'Teknologi til transport'!$V$7","v":0},{"$f":"H22+I22+J22+K22+L22","v":0},null,null,null,null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$12*'Teknologi til transport'!$V$8","v":-47.350800000000007},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$12*'Teknologi til transport'!$V$9","v":-899.66520000000003},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$12*'Teknologi til transport'!$V$10","v":0},null,null,null,0,-947.01600000000008,"Personbil ","PERSON","ATV",null,284.10480000000001,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,284.10480000000001,null,662.91120000000001,{"$f":"-('2030'!C22*Emissionsfaktorer!$B$5+'2030'!D22*Emissionsfaktorer!$B$7+'2030'!E22*Emissionsfaktorer!$B$8+N22*Emissionsfaktorer!$B$6)","v":66.575224800000015}]
[null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$13*'Teknologi til transport'!$V$12","v":0},null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$13*'Teknologi til transport'!$V$13","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$13*'Teknologi til transport'!$V$14","v":-23.149280000000005},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$13*'Teknologi til transport'!$V$15","v":-307.55472000000003},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$13*'Teknologi til transport'!$V$16","v":0},null,null,null,0,-330.70400000000006,"Lastbil","LAST","ATV",null,99.211200000000019,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,99.211200000000019,null,231.49280000000005,{"$f":"-('2030'!C23*Emissionsfaktorer!$B$5+'2030'!D23*Emissionsfaktorer!$B$7+'2030'!E23*Emissionsfaktorer!$B$8+N23*Emissionsfaktorer!$B$6)","v":22.759049280000006}]
[null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$14*'Teknologi til transport'!$V$18","v":0},null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$14*'Teknologi til transport'!$V$19","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$14*'Teknologi til transport'!$V$20","v":-12.62688},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$14*'Teknologi til transport'!$V$21","v":-167.75711999999999},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$14*'Teknologi til transport'!$V$22","v":0},null,null,null,0,-180.38399999999999,"Varebil","VARE","ATV",null,54.115199999999994,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,54.115199999999994,null,126.2688,{"$f":"-('2030'!C24*Emissionsfaktorer!$B$5+'2030'!D24*Emissionsfaktorer!$B$7+'2030'!E24*Emissionsfaktorer!$B$8+N24*Emissionsfaktorer!$B$6)","v":12.414026880000002}]
[null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$15*'Teknologi til transport'!$V$24","v":0},null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$15*'Teknologi til transport'!$V$25","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$15*'Teknologi til transport'!$V$26","v":-3.15672},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$15*'Teknologi til transport'!$V$27","v":-41.939279999999997},{"$f":"-'Transport modes'!$V$5*'Transport modes'!$V$15*'Teknologi til transport'!$V$28","v":0},null,null,null,0,-45.095999999999997,"Bus","BUS","ATV",null,13.528799999999999,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,13.528799999999999,null,31.5672,{"$f":"-('2030'!C25*Emissionsfaktorer!$B$5+'2030'!D25*Emissionsfaktorer!$B$7+'2030'!E25*Emissionsfaktorer!$B$8+N25*Emissionsfaktorer!$B$6)","v":3.1035067200000004}]
[null,null,{"$f":"'Transport modes'!V6*'Teknologi til transport'!V30*-1","v":0},null,null,{"$f":"'Transport modes'!V6*'Teknologi til transport'!V31*-1","v":0},0,null,null,null,null,null,{"$f":"'Transport modes'!V6*'Teknologi til transport'!V32*-1","v":0},{"$f":"'Transport modes'!V6*'Teknologi til transport'!V33*-1","v":-29.304689414255151},{"$f":"'Transport modes'!V6*'Teknologi til transport'!V34*-1","v":-1.2210287255939647},null,null,null,0,-30.525718139849115,"Tog","ATT","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.525718139849115,{"$f":"-('2030'!C26*Emissionsfaktorer!$B$5+'2030'!D26*Emissionsfaktorer!$B$7+'2030'!E26*Emissionsfaktorer!$B$8+N26*Emissionsfaktorer!$B$6)","v":2.1685470166548813}]
[null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'Transport modes'!V7*'Teknologi til transport'!V36*-1","v":0},{"$f":"'Transport modes'!V7*'Teknologi til transport'!V37*-1","v":-385.78},{"$f":"'Transport modes'!V7*'Teknologi til transport'!V38*-1","v":0},null,null,null,0,-385.78,"Fly","ATF","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,385.78,{"$f":"-('2030'!C27*Emissionsfaktorer!$B$5+'2030'!D27*Emissionsfaktorer!$B$7+'2030'!E27*Emissionsfaktorer!$B$8+N27*Emissionsfaktorer!$B$6)","v":28.547720000000002}]
[null,null,null,null,null,null,{"$f":"H28+I28+J28+K28+L28","v":0},null,null,null,null,null,{"$f":"-'Transport modes'!V8*'Teknologi til transport'!V40","v":0},{"$f":"-'Transport modes'!V8*'Teknologi til transport'!V41","v":-54.99},{"$f":"-'Transport modes'!V8*'Teknologi til transport'!V42","v":0},null,null,null,0,-54.99,"Færge","ATFÆRGE","AT",null,16.497,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,16.497,null,38.493000000000002,{"$f":"-('2030'!C28*Emissionsfaktorer!$B$5+'2030'!D28*Emissionsfaktorer!$B$7+'2030'!E28*Emissionsfaktorer!$B$8+N28*Emissionsfaktorer!$B$6)","v":4.0692600000000008}]
[null,null,null,null,null,null,{"$f":"H29+I29+J29+K29+L29","v":0},null,null,null,null,null,{"$f":"'Transport modes'!V9*'Teknologi til transport'!V44*-1","v":0},{"$f":"-'Transport modes'!V9*'Teknologi til transport'!V45","v":-39.36},{"$f":"'Transport modes'!V9*'Teknologi til transport'!V46*-1","v":0},null,null,null,0,-39.36,"Non-Road (landbrug)","ATNONR","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.36,{"$f":"-('2030'!C29*Emissionsfaktorer!$B$5+'2030'!D29*Emissionsfaktorer!$B$7+'2030'!E29*Emissionsfaktorer!$B$8+N29*Emissionsfaktorer!$B$6)","v":2.9126400000000006}]
[null,null,{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$10","v":0},{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$11","v":0},{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$12","v":0},{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$13","v":-234.70400000000001},{"$f":"H30+I30+J30+K30+L30","v":-2.9338000000000002},{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$14","v":-2.9338000000000002},null,null,null,{"$f":"'Opvarmning og proces'!V4*'Opvarmning og proces'!V17*(Fjernvarmeproduktion!V24-1)","v":0},{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$15","v":0},{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$16","v":-55.742199999999997},{"$f":"'Opvarmning og proces'!$V$4*'Opvarmning og proces'!$V$17+Elapparater!V4","v":-260.17592394533574},{"$f":"Fjernvarme!V4","v":-1036.7880941275198},null,null,0,-1590.3440180728555,"Husholdninger","AH","A",null,1590.3440180728555,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30/Z30*-1","v":1590.3440180728555},null,0,{"$f":"-('2030'!C30*Emissionsfaktorer!$B$5+'2030'!D30*Emissionsfaktorer!$B$7+'2030'!E30*Emissionsfaktorer!$B$8+N30*Emissionsfaktorer!$B$6)","v":4.1249228000000002}]
[null,null,{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$19","v":0},{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$20","v":0},{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$21","v":0},{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$22","v":0},0,{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$23","v":0},null,null,null,{"$f":"'Opvarmning og proces'!V5*'Opvarmning og proces'!V26*(Fjernvarmeproduktion!V24-1)","v":0},{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$24","v":0},{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$25","v":0},{"$f":"'Opvarmning og proces'!$V$5*'Opvarmning og proces'!$V$26+Elapparater!V5","v":-137.90588235294118},{"$f":"Fjernvarme!V5","v":-157.66823551248001},null,null,0,-295.57411786542116,"Offentlig ","AO","A",null,295.57411786542116,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31/Z31*-1","v":295.57411786542116},null,0,{"$f":"-('2030'!C31*Emissionsfaktorer!$B$5+'2030'!D31*Emissionsfaktorer!$B$7+'2030'!E31*Emissionsfaktorer!$B$8+N31*Emissionsfaktorer!$B$6)","v":0}]
[null,null,{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$28","v":-749.1647999999999},{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$29","v":0},{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$30","v":0},{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$31","v":0},0,{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$32","v":0},null,null,null,null,{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$33","v":0},{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$34","v":-31.215199999999996},{"$f":"'Opvarmning og proces'!$V$6*'Opvarmning og proces'!$V$35+Elapparater!V6","v":-188.70588235294122},{"$f":"Fjernvarme!V6","v":-398.15210988000007},null,null,0,-1367.2379922329412,"Erhverv","AE","A",null,1367.2379922329412,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T32/Z32*-1","v":1367.2379922329412},null,0,{"$f":"-('2030'!C32*Emissionsfaktorer!$B$5+'2030'!D32*Emissionsfaktorer!$B$7+'2030'!E32*Emissionsfaktorer!$B$8+N32*Emissionsfaktorer!$B$6)","v":45.012318399999991}]
[null,null,{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$37","v":-4727.283716005647},{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$38","v":0},{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$39","v":0},{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$40","v":0},0,{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$41","v":0},null,null,null,null,{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$42","v":0},{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$43","v":-472.72837160056463},{"$f":"'Opvarmning og proces'!$V$7*'Opvarmning og proces'!$V$44","v":-709.09255740084689},0,null,null,0,-5909.1046450070589,"Tung proces","AT","A",null,5909.1046450070589,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T33/Z33*-1","v":5909.1046450070589},null,0,{"$f":"-('2030'!C33*Emissionsfaktorer!$B$5+'2030'!D33*Emissionsfaktorer!$B$7+'2030'!E33*Emissionsfaktorer!$B$8+N33*Emissionsfaktorer!$B$6)","v":304.43707131076366}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","Energitjenester","EN"]

{"sheet":"2025","index":23,"n_rows":34,"n_cols":46,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Ikke-brændsel VE","Sol","Vind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","El","Fjernvarme","Overskudsvarme","Energitjenester","Total energiforbrug","Brutto brændsel",{"$f":"Andet!B4","v":"Fredericia"},null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion","Naturgas","Kul","Affald (ikke-bionedbrydeligt)","Biobrændsler","Ikke-brændsel VE","Sol","Vind","Vand","Geotermisk","Varmepumpe - omgivelsesvarme","Bioolie, biodiesel og bioethanol","Olieprodukter","El","Fjernvarme","Nyttiggjort overskudsvarme","Energitjenester","Total energiforbrug","Tab","CO2-udledning"]
["ID","F ","FN","FK","FMA","FVB","FLVE","FLVE1","FLVE2","FLVE3","FLVE4","FLVE5","FS","FOO ","FE","FF","FOV","FWEN","FTOTAL","fbrbr",null,"ID","ID Parent","factor","pbrpr","pvrkg","P ","PN","PK","PMA","PVB","PLVE","PLVE1","PLVE2","PLVE3","PLVE4","PLVE5","PS","POO","PE","PF","POV","PWEN","PTOTAL","PTAB","PCO2"]
["ID Parent",null,"F","F","F","F","F","FLVE ","FLVE ","FLVE ","FLVE ","FLVE ","F ","F ","F ","F ","F ","F ","F",null,"Structures",null,null,null,null,null,null,"P","P","P","P","P","PLVE ","PLVE ","PLVE ","PLVE ","PLVE ","P ","P ","P ","P ","P ","P ","P"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(C5:F5,G5,M5,N5,O5:Q5)","v":0},"Indgang for brændsler (bio, kul mv.)","TP",null,null,{"$f":"SUM(AB5:AE5,AF5,AL5,AM5,AN5:AQ5)","v":8807.1833224325273},null,null,{"$f":"-C6","v":7519.8288482473881},{"$f":"-D6","v":0},{"$f":"-E6","v":216.72215644988174},{"$f":"-F6","v":1070.6323177352581},{"$f":"AG5+AH5+AI5+AJ5+AK5","v":0}]
[null,null,{"$f":"-AB6","v":-7519.8288482473881},{"$f":"-AC6","v":0},{"$f":"-AD6","v":-216.72215644988174},{"$f":"-AE6","v":-1070.6323177352581},{"$f":"H6+I6+J6+K6+L6","v":0},null,null,null,null,null,null,null,null,null,null,null,0,-8807.1833224325273,"Transport af brændsler","TRAP",null,null,8807.1833224325273,null,null,{"$f":"-1*(C8+C18)","v":7519.8288482473881},{"$f":"-1*(D8+D18)","v":0},{"$f":"-1*(E8+E18)","v":216.72215644988174},{"$f":"-1*(F8+F18)","v":1070.6323177352581},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang nettilsluttet VE","TLP1",null,null,31.85,null,null,null,null,null,null,31.85,{"$f":"H8*-1","v":19.25},{"$f":"I11*-1","v":12.6}]
[null,null,{"$f":"SUM(C9:C11,C12:C15)","v":-2043.3803322417418},{"$f":"SUM(D9:D11,D12:D15)","v":0},{"$f":"SUM(E9:E11,E12:E15)","v":-216.72215644988174},{"$f":"SUM(F9:F11,F12:F15)","v":-835.92831773525802},{"$f":"H8+I8+J8+K8+L8","v":-31.85},{"$f":"SUM(H9:H11,H12:H15)","v":-19.25},-12.6,0,0,0,0,0,0,0,-381.27046042108799,0,0,-3509.1512668479695,"Indgang el, varme og olieprodukter","TS",null,null,5992.8474843176682,null,null,{"$f":"SUM(AB9:AB11,AB12:AB15)","v":0},{"$f":"SUM(AC9:AC11,AC12:AC15)","v":0},{"$f":"SUM(AD9:AD11,AD12:AD15)","v":0},null,0,{"$f":"SUM(AG9:AG11,AG12:AG15)","v":0},null,{"$f":"SUM(AI9:AI11,AI12:AI15)","v":0},{"$f":"SUM(AJ9:AJ11,AJ12:AJ15)","v":0},{"$f":"SUM(AK9:AK11,AK12:AK15)","v":0},{"$f":"-M18","v":86.283680000000004},{"$f":"(N16+N8)*-1","v":2486.03678101482},{"$f":"(O16+O8)*-1","v":1413.8403895076485},{"$f":"P16*-1","v":2006.6866337951999},{"$f":"SUM(AP9:AP11,AP12:AP15)","v":0},{"$f":"SUM(AQ9:AQ11,AQ12:AQ15)","v":0},{"$f":"SUM(AR9:AR11,AR12:AR15)","v":0},{"$f":"SUM(AS9:AS11,AS12:AS15)","v":770.91167080029436},{"$f":"SUM(AT9:AT11,AT12:AT15)","v":150.4939970984085}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Netto import/lager","IMP","TS",null,3254.6078882699935,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AL15-AL8<0,(AL15-AL8)*-1,0)","v":86.283680000000004},{"$f":"IF(AM8-AM15>0,AM8-AM15,0)","v":2486.03678101482},{"$f":"IF(AN8-AN10-AN11-AN12>0,AN8-AN10-AN11-AN12,0)","v":682.28742725517361},{"$f":"(AO8-AO15)*Fjernvarmetransmission!T4","v":0},null,null,null,null,{"$f":"AN9*Elproduktion!T10+AL9*PtX!T9/1000","v":17.983878583337955}]
[null,null,{"$f":"$Y$10/Fjernvarmeproduktion!$T$25*Fjernvarmeproduktion!$T$5*-1","v":-2043.3803322417418},{"$f":"$Y$10/Fjernvarmeproduktion!$T$25*Fjernvarmeproduktion!$T$6*-1","v":0},{"$f":"$Y$10/Fjernvarmeproduktion!$T$25*Fjernvarmeproduktion!$T$7*-1","v":-216.72215644988174},{"$f":"$Y$10/Fjernvarmeproduktion!$T$25*Fjernvarmeproduktion!$T$8*-1","v":-835.92831773525802},{"$f":"H10+I10+J10+K10+L10","v":0},null,null,null,null,null,{"$f":"$Y$10/Fjernvarmeproduktion!$T$25*Fjernvarmeproduktion!$T$9*-1","v":0},{"$f":"$Y$10/Fjernvarmeproduktion!$T$25*Fjernvarmeproduktion!$T$10*-1","v":0},null,null,null,null,0,-3096.0308064268816,"El og varmeproduktion","ELOGVARME","TS",null,2325.1191356265872,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"AO10*Fjernvarmeproduktion!T22","v":699.70296225247489},{"$f":"('2025'!AO8-AO15)*Fjernvarmetransmission!T5","v":1625.4161733741121},null,null,null,{"$f":"(Y10+T10)*-1","v":770.91167080029436},{"$f":"-('2025'!C10*Emissionsfaktorer!$B$5+'2025'!D10*Emissionsfaktorer!$B$7+'2025'!E10*Emissionsfaktorer!$B$8+'2025'!N10*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!T4)+'2025'!F10*Emissionsfaktorer!B10*'CO2-rensning '!T4","v":132.51011851507053}]
[null,null,0,0,0,0,-12.6,0,{"$f":"AN11*-1","v":-12.6},0,0,0,0,0,0,0,0,0,0,-12.6,"Vindmøller","VIND","TS",null,12.6,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"Elproduktion!T5*3.5*3.6","v":12.6},null,null,null,null,0,{"$f":"-('2025'!C11*Emissionsfaktorer!$B$5+'2025'!D11*Emissionsfaktorer!$B$7+'2025'!E11*Emissionsfaktorer!$B$8+N11*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,null,-19.25,{"$f":"AN12*-1","v":-19.25},null,null,null,null,null,null,null,null,null,null,0,-19.25,"Solceller","SOLSTR","TS",null,19.25,null,null,null,null,null,null,{"$f":"AG12+AH12+AI12+AJ12+AK12","v":0},null,null,null,null,null,null,null,{"$f":"Elproduktion!T6*3.5*1.1","v":19.25},null,null,null,null,{"$f":"(Y12+T12)*-1","v":0},{"$f":"-('2025'!C12*Emissionsfaktorer!$B$5+'2025'!D12*Emissionsfaktorer!$B$7+'2025'!E12*Emissionsfaktorer!$B$8+N12*Emissionsfaktorer!$B$6)","v":0}]
[null,null,{"$f":"$Y$13/Fjernvarmeproduktion!$T$26*Fjernvarmeproduktion!$T$12*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$T$26*Fjernvarmeproduktion!$T$13*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$T$26*Fjernvarmeproduktion!$T$14*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$T$26*Fjernvarmeproduktion!$T$15*-1","v":0},0,null,null,null,null,null,{"$f":"$Y$13/Fjernvarmeproduktion!$T$26*Fjernvarmeproduktion!$T$16*-1","v":0},{"$f":"$Y$13/Fjernvarmeproduktion!$T$26*Fjernvarmeproduktion!$T$17*-1","v":0},null,null,null,null,0,0,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"(AO8-AO15)*Fjernvarmetransmission!T6","v":0},null,null,null,{"$f":"(Y13+T13)*-1","v":0},{"$f":"-(C13*Emissionsfaktorer!$B$5+D13*Emissionsfaktorer!$B$7+E13*Emissionsfaktorer!$B$8+N13*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!T5)+'CO2-rensning '!T5*Emissionsfaktorer!B10*F13","v":0}]
[null,null,null,null,null,null,0,{"$f":"AO14*Fjernvarmeproduktion!T19*-1","v":0},null,null,null,{"$f":"AO14*Fjernvarmeproduktion!T20*(1-1/Fjernvarmeproduktion!T24)*-1","v":0},null,null,{"$f":"AO14/Fjernvarmeproduktion!T24*Fjernvarmeproduktion!T20*-1","v":0},null,{"$f":"AO14*Fjernvarmeproduktion!T21*-1","v":-381.27046042108799},null,0,-381.27046042108799,"Anden varmeproduktion","ANDENV","TS",null,381.27046042108799,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"(AO8-AO15)*Fjernvarmetransmission!T7","v":381.27046042108799},null,null,null,{"$f":"(Y14+T14)*-1","v":0},{"$f":"-('2025'!C14*Emissionsfaktorer!$B$5+'2025'!D14*Emissionsfaktorer!$B$7+'2025'!E14*Emissionsfaktorer!$B$8+N14*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,{"$f":"(AL15+AO15)/PtX!T5*PtX!T6*-1","v":0},0,null,null,null,null,null,null,null,{"$f":"(AL15+AO15)/PtX!T5*PtX!T7*-1","v":0},null,null,null,0,0,"Raffinaderi og PtX","RAF","TS",null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"PtX!T3","v":0},null,null,{"$f":"AL15*PtX!T8","v":0},null,null,null,{"$f":"(Y15+T15)*-1","v":0},{"$f":"-('2025'!C15*Emissionsfaktorer!$B$5+'2025'!D15*Emissionsfaktorer!$B$7+'2025'!E15*Emissionsfaktorer!$B$8+N15*Emissionsfaktorer!$B$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM16*-1","v":-2486.03678101482},{"$f":"AN16*-1*(1+Elapparater!T8)","v":-1413.8403895076485},{"$f":"-AO16*(1+Fjernvarmetransmission!T9)","v":-2006.6866337951999},null,null,0,-5906.5638043176687,"Transport af el, fjernvarme, mv.","TRAS",null,null,5375.7464953124791,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"N18*-1","v":2486.03678101482},{"$f":"O18*-1","v":1297.101274777659},{"$f":"P18*-1","v":1592.6084395199998},null,null,null,{"$f":"(Y16+T16)*-1","v":530.8173090051896}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Indgang ikke-nettilsluttet VE","TLP2",null,null,2.9338000000000002,null,null,null,null,null,null,2.9338000000000002,{"$f":"H18*-1","v":2.9338000000000002},{"$f":"I18*-1","v":0},0,0,0]
[null,null,{"$f":"C19+C20+C30+C31+C33+C32","v":-5476.4485160056465},{"$f":"D19+D20+D30+D31+D33+D32","v":0},0,-234.70400000000001,-2.9338000000000002,-2.9338000000000002,0,0,0,0,-86.283680000000004,{"$f":"N20+N30+N31+N33+N32","v":-2486.03678101482},{"$f":"O20+O30+O31+O33+O32","v":-1297.101274777659},{"$f":"P19+P20+P30+P31+P33+P32","v":-1592.6084395199998},{"$f":"Q19+Q20+Q30+Q31+Q33+Q32","v":0},0,0,-11176.116491318124,"Afgang fra energisystemet","A",null,null,9629.7177731782776,null,null,{"$f":"SUM(AB19:AB20,AB30,AB31,AB33,AB32)","v":0},{"$f":"SUM(AC19:AC20,AC30,AC31,AC33,AC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9629.7177731782776,0,1546.3987181398493,496.12428720741855]
[null,null,null,null,null,null,{"$f":"H19+I19+J19+K19+L19","v":0},null,null,null,null,null,{"$f":"IF(M20+M30+M31+M33+AL15>0,(M20+M30+M31+M33+AL15)*-1,0)","v":0},{"$f":"IF(AM8-AM15<0,AM8-AM15,0)","v":0},{"$f":"IF(AN8-AN10-AN11-AN12<0,AN8-AN10-AN11-AN12,0)","v":0},null,null,null,0,0,"Netto eksport/lager","AES","A",null,0,null,null,null,null,null,null,{"$f":"AG19+AH19+AI19+AJ19+AK19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y19+T19)*-1","v":0},{"$f":"O19*Elproduktion!T10+M19*PtX!T9/1000","v":0}]
[null,null,{"$f":"C21+SUM(C26:C29)","v":0},{"$f":"D21+SUM(D26:D29)","v":0},0,0,0,0,0,0,0,0,-86.283680000000004,-1926.3510094142553,-1.2210287255939647,0,0,0,0,-2013.8557181398492,"Transport","AT","A",null,467.45699999999999,0.3,null,{"$f":"AB21+SUM(AB26:AB29)","v":0},{"$f":"AC21+SUM(AC26:AC29)","v":0},{"$f":"AD21+SUM(AD26:AD29)","v":0},{"$f":"AE21+SUM(AE26:AE29)","v":0},{"$f":"AF21+SUM(AF26:AF29)","v":0},{"$f":"AG21+SUM(AG26:AG29)","v":0},{"$f":"AH21+SUM(AH26:AH29)","v":0},{"$f":"AI21+SUM(AI26:AI29)","v":0},{"$f":"AJ21+SUM(AJ26:AJ29)","v":0},{"$f":"AK21+SUM(AK26:AK29)","v":0},{"$f":"AL21+SUM(AL26:AL29)","v":0},{"$f":"AM21+SUM(AM26:AM29)","v":0},{"$f":"AN21+SUM(AN26:AN29)","v":0},{"$f":"AO21+SUM(AO26:AO29)","v":0},{"$f":"AP21+SUM(AP26:AP29)","v":0},{"$f":"AQ21+SUM(AQ26:AQ29)","v":467.45699999999999},{"$f":"AR21+SUM(AR26:AR29)","v":0},1546.3987181398493,{"$f":"-('2025'!C20*Emissionsfaktorer!$B$5+'2025'!D20*Emissionsfaktorer!$B$7+'2025'!E20*Emissionsfaktorer!$B$8+N20*Emissionsfaktorer!$B$6)","v":142.54997469665491}]
[null,null,{"$f":"SUM(C22:C25)","v":0},0,0,0,0,0,null,{"$f":"SUM(J22:J25)","v":0},0,0,-86.283680000000004,-1416.91632,0,0,0,0,0,-1503.2,"Vejtrafik","ATV","AT",null,450.96,0.3,null,{"$f":"SUM(AB22:AB25)","v":0},{"$f":"SUM(AC22:AC25)","v":0},{"$f":"SUM(AD22:AD25)","v":0},{"$f":"SUM(AE22:AE25)","v":0},0,{"$f":"SUM(AG22:AG25)","v":0},0,0,0,0,0,null,{"$f":"SUM(AN22:AN25)","v":0},{"$f":"SUM(AO22:AO25)","v":0},{"$f":"SUM(AP22:AP25)","v":0},{"$f":"T21*Z21*-1","v":450.96},{"$f":"SUM(AR22:AR25)","v":0},1052.24,{"$f":"-('2025'!C21*Emissionsfaktorer!$B$5+'2025'!D21*Emissionsfaktorer!$B$7+'2025'!E21*Emissionsfaktorer!$B$8+N21*Emissionsfaktorer!$B$6)","v":104.85180768000002}]
[null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$12*'Teknologi til transport'!$T$6","v":0},null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$12*'Teknologi til transport'!$T$7","v":0},{"$f":"H22+I22+J22+K22+L22","v":0},null,null,null,null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$12*'Teknologi til transport'!$T$8","v":-47.350800000000007},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$12*'Teknologi til transport'!$T$9","v":-899.66520000000003},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$12*'Teknologi til transport'!$T$10","v":0},null,null,null,0,-947.01600000000008,"Personbil ","PERSON","ATV",null,284.10480000000001,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,284.10480000000001,null,662.91120000000001,{"$f":"-('2025'!C22*Emissionsfaktorer!$B$5+'2025'!D22*Emissionsfaktorer!$B$7+'2025'!E22*Emissionsfaktorer!$B$8+N22*Emissionsfaktorer!$B$6)","v":66.575224800000015}]
[null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$13*'Teknologi til transport'!$T$12","v":0},null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$13*'Teknologi til transport'!$T$13","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$13*'Teknologi til transport'!$T$14","v":-23.149280000000005},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$13*'Teknologi til transport'!$T$15","v":-307.55472000000003},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$13*'Teknologi til transport'!$T$16","v":0},null,null,null,0,-330.70400000000006,"Lastbil","LAST","ATV",null,99.211200000000019,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,99.211200000000019,null,231.49280000000005,{"$f":"-('2025'!C23*Emissionsfaktorer!$B$5+'2025'!D23*Emissionsfaktorer!$B$7+'2025'!E23*Emissionsfaktorer!$B$8+N23*Emissionsfaktorer!$B$6)","v":22.759049280000006}]
[null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$14*'Teknologi til transport'!$T$18","v":0},null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$14*'Teknologi til transport'!$T$19","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$14*'Teknologi til transport'!$T$20","v":-12.62688},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$14*'Teknologi til transport'!$T$21","v":-167.75711999999999},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$14*'Teknologi til transport'!$T$22","v":0},null,null,null,0,-180.38399999999999,"Varebil","VARE","ATV",null,54.115199999999994,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,54.115199999999994,null,126.2688,{"$f":"-('2025'!C24*Emissionsfaktorer!$B$5+'2025'!D24*Emissionsfaktorer!$B$7+'2025'!E24*Emissionsfaktorer!$B$8+N24*Emissionsfaktorer!$B$6)","v":12.414026880000002}]
[null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$15*'Teknologi til transport'!$T$24","v":0},null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$15*'Teknologi til transport'!$T$25","v":0},0,null,null,null,null,null,{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$15*'Teknologi til transport'!$T$26","v":-3.15672},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$15*'Teknologi til transport'!$T$27","v":-41.939279999999997},{"$f":"-'Transport modes'!$T$5*'Transport modes'!$T$15*'Teknologi til transport'!$T$28","v":0},null,null,null,0,-45.095999999999997,"Bus","BUS","ATV",null,13.528799999999999,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,13.528799999999999,null,31.5672,{"$f":"-('2025'!C25*Emissionsfaktorer!$B$5+'2025'!D25*Emissionsfaktorer!$B$7+'2025'!E25*Emissionsfaktorer!$B$8+N25*Emissionsfaktorer!$B$6)","v":3.1035067200000004}]
[null,null,{"$f":"'Transport modes'!T6*'Teknologi til transport'!T30*-1","v":0},null,null,{"$f":"'Transport modes'!T6*'Teknologi til transport'!T31*-1","v":0},0,null,null,null,null,null,{"$f":"'Transport modes'!T6*'Teknologi til transport'!T32*-1","v":0},{"$f":"'Transport modes'!T6*'Teknologi til transport'!T33*-1","v":-29.304689414255151},{"$f":"'Transport modes'!T6*'Teknologi til transport'!T34*-1","v":-1.2210287255939647},null,null,null,0,-30.525718139849115,"Tog","ATT","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.525718139849115,{"$f":"-('2025'!C26*Emissionsfaktorer!$B$5+'2025'!D26*Emissionsfaktorer!$B$7+'2025'!E26*Emissionsfaktorer!$B$8+N26*Emissionsfaktorer!$B$6)","v":2.1685470166548813}]
[null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'Transport modes'!T7*'Teknologi til transport'!T36*-1","v":0},{"$f":"'Transport modes'!T7*'Teknologi til transport'!T37*-1","v":-385.78},{"$f":"'Transport modes'!T7*'Teknologi til transport'!T38*-1","v":0},null,null,null,0,-385.78,"Fly","ATF","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,385.78,{"$f":"-('2025'!C27*Emissionsfaktorer!$B$5+'2025'!D27*Emissionsfaktorer!$B$7+'2025'!E27*Emissionsfaktorer!$B$8+N27*Emissionsfaktorer!$B$6)","v":28.547720000000002}]
[null,null,null,null,null,null,{"$f":"H28+I28+J28+K28+L28","v":0},null,null,null,null,null,{"$f":"-'Transport modes'!T8*'Teknologi til transport'!T40","v":0},{"$f":"-'Transport modes'!T8*'Teknologi til transport'!T41","v":-54.99},{"$f":"-'Transport modes'!T8*'Teknologi til transport'!T42","v":0},null,null,null,0,-54.99,"Færge","ATFÆRGE","AT",null,16.497,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,16.497,null,38.493000000000002,{"$f":"-('2025'!C28*Emissionsfaktorer!$B$5+'2025'!D28*Emissionsfaktorer!$B$7+'2025'!E28*Emissionsfaktorer!$B$8+N28*Emissionsfaktorer!$B$6)","v":4.0692600000000008}]
[null,null,null,null,null,null,{"$f":"H29+I29+J29+K29+L29","v":0},null,null,null,null,null,{"$f":"'Transport modes'!T9*'Teknologi til transport'!T44*-1","v":0},{"$f":"-'Transport modes'!T9*'Teknologi til transport'!T45","v":-39.36},{"$f":"'Transport modes'!T9*'Teknologi til transport'!T46*-1","v":0},null,null,null,0,-39.36,"Non-Road (landbrug)","ATNONR","AT",null,0,0.3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.36,{"$f":"-('2025'!C29*Emissionsfaktorer!$B$5+'2025'!D29*Emissionsfaktorer!$B$7+'2025'!E29*Emissionsfaktorer!$B$8+N29*Emissionsfaktorer!$B$6)","v":2.9126400000000006}]
[null,null,{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$10","v":0},{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$11","v":0},{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$12","v":0},{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$13","v":-234.70400000000001},{"$f":"H30+I30+J30+K30+L30","v":-2.9338000000000002},{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$14","v":-2.9338000000000002},null,null,null,{"$f":"'Opvarmning og proces'!T4*'Opvarmning og proces'!T17*(Fjernvarmeproduktion!T24-1)","v":0},{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$15","v":0},{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$16","v":-55.742199999999997},{"$f":"'Opvarmning og proces'!$T$4*'Opvarmning og proces'!$T$17+Elapparater!T4","v":-260.17592394533574},{"$f":"Fjernvarme!T4","v":-1036.7880941275198},null,null,0,-1590.3440180728555,"Husholdninger","AH","A",null,1590.3440180728555,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T30/Z30*-1","v":1590.3440180728555},null,0,{"$f":"-('2025'!C30*Emissionsfaktorer!$B$5+'2025'!D30*Emissionsfaktorer!$B$7+'2025'!E30*Emissionsfaktorer!$B$8+N30*Emissionsfaktorer!$B$6)","v":4.1249228000000002}]
[null,null,{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$19","v":0},{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$20","v":0},{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$21","v":0},{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$22","v":0},0,{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$23","v":0},null,null,null,{"$f":"'Opvarmning og proces'!T5*'Opvarmning og proces'!T26*(Fjernvarmeproduktion!T24-1)","v":0},{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$24","v":0},{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$25","v":0},{"$f":"'Opvarmning og proces'!$T$5*'Opvarmning og proces'!$T$26+Elapparater!T5","v":-137.90588235294118},{"$f":"Fjernvarme!T5","v":-157.66823551248001},null,null,0,-295.57411786542116,"Offentlig ","AO","A",null,295.57411786542116,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31/Z31*-1","v":295.57411786542116},null,0,{"$f":"-('2025'!C31*Emissionsfaktorer!$B$5+'2025'!D31*Emissionsfaktorer!$B$7+'2025'!E31*Emissionsfaktorer!$B$8+N31*Emissionsfaktorer!$B$6)","v":0}]
[null,null,{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$28","v":-749.1647999999999},{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$29","v":0},{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$30","v":0},{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$31","v":0},{"$f":"H32+I32+J32+K32+L32","v":0},{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$32","v":0},null,null,null,null,{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$33","v":0},{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$34","v":-31.215199999999996},{"$f":"'Opvarmning og proces'!$T$6*'Opvarmning og proces'!$T$35+Elapparater!T6","v":-188.70588235294122},{"$f":"Fjernvarme!T6","v":-398.15210988000007},null,null,0,-1367.2379922329412,"Erhverv","AE","A",null,1367.2379922329412,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T32/Z32*-1","v":1367.2379922329412},null,0,{"$f":"-('2025'!C32*Emissionsfaktorer!$B$5+'2025'!D32*Emissionsfaktorer!$B$7+'2025'!E32*Emissionsfaktorer!$B$8+N32*Emissionsfaktorer!$B$6)","v":45.012318399999991}]
[null,null,{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$37","v":-4727.283716005647},{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$38","v":0},{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$39","v":0},{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$40","v":0},0,{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$41","v":0},null,null,null,null,{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$42","v":0},{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$43","v":-472.72837160056463},{"$f":"'Opvarmning og proces'!$T$7*'Opvarmning og proces'!$T$44","v":-709.09255740084689},null,null,null,0,-5909.1046450070589,"Tung proces","AT","A",null,5909.1046450070589,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T33/Z33*-1","v":5909.1046450070589},null,0,{"$f":"-('2025'!C33*Emissionsfaktorer!$B$5+'2025'!D33*Emissionsfaktorer!$B$7+'2025'!E33*Emissionsfaktorer!$B$8+N33*Emissionsfaktorer!$B$6)","v":304.43707131076366}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","Energitjenester","EN"]

{"sheet":"Elproduktion","index":24,"n_rows":14,"n_cols":24,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Produktion",null,"Produktion",null,"Produktion",null,"Produktion",null,"Produktion",null,"Produktion",null,"Produktion",null,"Produktion",null,"Produktion",null,"Produktion","Areal (hektar)","Produktion","Areal (hektar)"]
["Netto import/eksport (GWh)",{"$f":"IF('e2g-format 2006'!$CD$9>0,'e2g-format 2006'!$CD$9,'e2g-format 2006'!$AJ$21)/3.6","v":114.19897755473167},null,{"$f":"IF('e2g-format 2008'!$CD$9>0,'e2g-format 2008'!$CD$9,'e2g-format 2008'!$AJ$21)/3.6","v":187.18873532206311},null,{"$f":"IF('e2g-format 2009'!$CD$9>0,'e2g-format 2009'!$CD$9,'e2g-format 2009'!$AJ$21)/3.6","v":207.30460818043562},null,{"$f":"IF('e2g-format 2011'!$CD$9>0,'e2g-format 2011'!$CD$9,'e2g-format 2011'!$AJ$21)/3.6","v":123.47694735750615},null,{"$f":"IF('e2g-format 2013'!$CD$9>0,'e2g-format 2013'!$CD$9,'e2g-format 2013'!$AJ$21)/3.6","v":134.50782407602702},null,{"$f":"IF('e2g-format 2015'!$CD$9>0,'e2g-format 2015'!$CD$9,'e2g-format 2015'!$AJ$21)/3.6","v":182.14447766844853},null,{"$f":"IF('e2g-format 2017'!$CD$9>0,'e2g-format 2017'!$CD$9,'e2g-format 2017'!$AJ$21)/3.6","v":189.27177904550092},null,{"$f":"IF('e2g-format 2019'!$CD$9>0,'e2g-format 2019'!$CD$9,'e2g-format 2019'!$AJ$21)/3.6","v":189.27177904550092},null,{"$f":"IF('BF 2030'!$AN$9>0,'BF 2030'!$AN$9,'BF 2030'!$O$19)/3.6","v":131.88521188356782},null,{"$f":"IF('2025'!$AN$9>0,'2025'!$AN$9,'2025'!$O$19)/3.6","v":189.52428534865933},null,{"$f":"IF('2030'!$AN$9>0,'2030'!$AN$9,'2030'!$O$19)/3.6","v":189.52428534865933}]
["Vindmøller (MW)",{"$f":"('e2g-format 2006'!$CD$13+'e2g-format 2006'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"('e2g-format 2008'!$CD$13+'e2g-format 2008'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"('e2g-format 2009'!$CD$13+'e2g-format 2009'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"('e2g-format 2011'!$CD$13+'e2g-format 2011'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"('e2g-format 2013'!$CD$13+'e2g-format 2013'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"('e2g-format 2015'!$CD$13+'e2g-format 2015'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"('e2g-format 2017'!$CD$13+'e2g-format 2017'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"('e2g-format 2019'!$CD$13+'e2g-format 2019'!$CD$12)/3.6/3.5","v":1.1238095238095143},null,{"$f":"P5*'BF20 2030'!Z19/'BF20 2018'!Z19","v":3.3113030998633084},null,{"$f":"'Samlet Nøgletal'!E242","v":1},null,{"$f":"'Samlet Nøgletal'!F242","v":1}]
["Solceller (MW)",{"$f":"'e2g-format 2006'!$CD$14/3.6/1.1","v":0},null,{"$f":"'e2g-format 2008'!$CD$14/3.6/1.1","v":0},null,{"$f":"'e2g-format 2009'!$CD$14/3.6/1.1","v":0},null,{"$f":"'e2g-format 2011'!$CD$14/3.6/1.1","v":2.5252525252525252E-2},null,{"$f":"'e2g-format 2013'!$CD$14/3.6/1.1","v":3.939393939393939},null,{"$f":"'e2g-format 2015'!$CD$14/3.6/1.1","v":6.2878787878787872},null,{"$f":"'e2g-format 2017'!$CD$14/3.6/1.1","v":4.7146464646464645},null,{"$f":"'e2g-format 2019'!$CD$14/3.6/1.1","v":4.7146464646464645},null,{"$f":"P6*'BF20 2030'!X22/'BF20 2018'!X22","v":40.966993602595466},null,{"$f":"'Samlet Nøgletal'!E243","v":5},{"$f":"T6/0.89","v":5.6179775280898872},{"$f":"'Samlet Nøgletal'!F243","v":5},{"$f":"V6/0.89","v":5.6179775280898872}]
[]
[]
[]
["Emissionsfaktor eksport/import",{"$f":"'Plan Energi 2006'!$A$89/1000","v":0.21858000000000002},null,{"$f":"'Plan Energi 2008'!$A$89/1000","v":0.216},null,{"$f":"'Plan Energi 2009'!$A$89/1000","v":0.21},null,{"$f":"'Plan Energi 2011'!$A$89/1000","v":0.17599999999999999},null,{"$f":"'Plan Energi 2013'!$A$89/1000","v":0.16},null,{"$f":"'Plan Energi 2015'!$A$89/1000","v":0.121},null,{"$f":"'Plan Energi 2017'!$A$89/1000","v":0.11092},null,{"$f":"'Plan Energi 2019'!$A$89/1000","v":0.11092},null,4.0000000000000001E-3,null,{"$f":"'Samlet Nøgletal'!E247","v":1.7000000000000001E-2},null,{"$f":"'Samlet Nøgletal'!F247","v":4.0000000000000001E-3}]
[]
[]
["Ekstra visninger"]
["CO2-udledning som skyldes import/eksport af el (103 ton)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10*T4*3.6","v":11.598886263337953},null,{"$f":"V4*V10*3.6","v":2.7291497090206946}]

{"sheet":"Andre drivhusgasser","index":25,"n_rows":10,"n_cols":24,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring","Absolut (103 ton)","Årlig Ændring"]
["Kemiske processer",{"$f":"Opgørelse!$B18/1000","v":8.6742449067100686},null,{"$f":"Opgørelse!$B18/1000","v":8.6742449067100686},null,{"$f":"Opgørelse!$B18/1000","v":8.6742449067100686},null,{"$f":"Opgørelse!$B18/1000","v":8.6742449067100686},null,{"$f":"Opgørelse!$B18/1000","v":8.6742449067100686},null,{"$f":"Opgørelse!$B18/1000","v":8.6742449067100686},null,{"$f":"Opgørelse!$B18/1000","v":8.6742449067100686},null,{"$f":"Opgørelse!B18/1000","v":8.6742449067100686},{"$f":"IF(N4=0,10000,(P4/N4)^(1/IF(P$2-N$2>0,(P$2-N$2),1))-1)","v":0},{"$f":"P4*(1+S4)^(2030-$P$2)","v":7.9134558989432726},{"$f":"('BF20 Andre drivhusgasser'!C8/'BF20 Andre drivhusgasser'!C6)^(1/('BF20 Andre drivhusgasser'!A8-'BF20 Andre drivhusgasser'!A6))-1","v":-8.3101591042437084E-3},{"$f":"P4*(1+U4)^($T$2-$P$2)","v":8.6742449067100686},{"$f":"'Samlet Nøgletal'!H268/1000-1","v":0},{"$f":"P4*(1+W4)^($V$2-$P$2)","v":8.6742449067100686},{"$f":"'Samlet Nøgletal'!I268/1000-1","v":0}]
[]
["Landbrug",{"$f":"Opgørelse!$B20/1000","v":19.980748843743999},null,{"$f":"Opgørelse!$B20/1000","v":19.980748843743999},null,{"$f":"Opgørelse!$B20/1000","v":19.980748843743999},null,{"$f":"Opgørelse!$B20/1000","v":19.980748843743999},null,{"$f":"Opgørelse!$B20/1000","v":19.980748843743999},null,{"$f":"Opgørelse!$B20/1000","v":19.980748843743999},null,{"$f":"Opgørelse!$B20/1000","v":19.980748843743999},null,{"$f":"Opgørelse!B20/1000","v":19.980748843743999},{"$f":"IF(N6=0,10000,(P6/N6)^(1/IF(P$2-N$2>0,(P$2-N$2),1))-1)","v":0},{"$f":"P6*(1+S6)^(2030-$P$2)","v":18.38530592981456},{"$f":"(('BF20 Andre drivhusgasser'!D8+'BF20 Andre drivhusgasser'!F8)/('BF20 Andre drivhusgasser'!D6+'BF20 Andre drivhusgasser'!F6))^(1/('BF20 Andre drivhusgasser'!A8-'BF20 Andre drivhusgasser'!A6))-1","v":-7.5366827316367679E-3},{"$f":"P6*(1+U6)^($T$2-$P$2)","v":19.980748843743999},{"$f":"'Samlet Nøgletal'!H270/1000-1","v":0},{"$f":"P6*(1+W6)^($V$2-$P$2)","v":19.980748843743999},{"$f":"'Samlet Nøgletal'!I270/1000-1","v":0}]
[]
["Affald",{"$f":"Opgørelse!$B22/1000","v":5.203919698795394},null,{"$f":"Opgørelse!$B22/1000","v":5.203919698795394},null,{"$f":"Opgørelse!$B22/1000","v":5.203919698795394},null,{"$f":"Opgørelse!$B22/1000","v":5.203919698795394},null,{"$f":"Opgørelse!$B22/1000","v":5.203919698795394},null,{"$f":"Opgørelse!$B22/1000","v":5.203919698795394},null,{"$f":"Opgørelse!$B22/1000","v":5.203919698795394},null,{"$f":"Opgørelse!B22/1000","v":5.203919698795394},{"$f":"IF(N8=0,10000,(P8/N8)^(1/IF(P$2-N$2>0,(P$2-N$2),1))-1)","v":0},{"$f":"P8*(1+S8)^(2030-$P$2)","v":4.5953813900910854},{"$f":"('BF20 Andre drivhusgasser'!B8/'BF20 Andre drivhusgasser'!B6)^(1/('BF20 Andre drivhusgasser'!A8-'BF20 Andre drivhusgasser'!A6))-1","v":-1.1241821878965386E-2},{"$f":"P8*(1+U8)^($T$2-$P$2)","v":5.203919698795394},{"$f":"'Samlet Nøgletal'!H272/1000-1","v":0},{"$f":"P8*(1+W8)^($V$2-$P$2)","v":5.203919698795394},{"$f":"'Samlet Nøgletal'!I272/1000-1","v":0}]
[]
["Spildevand",{"$f":"Opgørelse!$B24/1000","v":1.0958175396828589},null,{"$f":"Opgørelse!$B24/1000","v":1.0958175396828589},null,{"$f":"Opgørelse!$B24/1000","v":1.0958175396828589},null,{"$f":"Opgørelse!$B24/1000","v":1.0958175396828589},null,{"$f":"Opgørelse!$B24/1000","v":1.0958175396828589},null,{"$f":"Opgørelse!$B24/1000","v":1.0958175396828589},null,{"$f":"Opgørelse!$B24/1000","v":1.0958175396828589},null,{"$f":"Opgørelse!B24/1000","v":1.0958175396828589},{"$f":"IF(N10=0,10000,(P10/N10)^(1/IF(P$2-N$2>0,(P$2-N$2),1))-1)","v":0},{"$f":"P10*(1+S10)^(2030-$P$2)","v":0.96767433401396941},{"$f":"('BF20 Andre drivhusgasser'!B8/'BF20 Andre drivhusgasser'!B6)^(1/('BF20 Andre drivhusgasser'!A8-'BF20 Andre drivhusgasser'!A6))-1","v":-1.1241821878965386E-2},{"$f":"P10*(1+U10)^($T$2-$P$2)","v":1.0958175396828589},{"$f":"'Samlet Nøgletal'!H274/1000-1","v":0},{"$f":"P10*(1+W10)^($V$2-$P$2)","v":1.0958175396828589},{"$f":"'Samlet Nøgletal'!I274/1000-1","v":0}]

{"sheet":"Opvarmning og proces","index":26,"n_rows":54,"n_cols":24,"rows_kept":54,"cut":false,"hidden":true,"merged":[[1,13,1,14],[7,13,7,14],[1,21,1,22],[7,21,7,22],[1,17,1,18],[7,17,7,18],[1,15,1,16],[7,15,7,16],[1,19,1,20],[7,19,7,20],[1,11,1,12],[7,11,7,12],[1,9,1,10],[7,9,7,10],[1,7,1,8],[7,7,7,8],[1,5,1,6],[7,5,7,6],[1,3,1,4],[7,3,7,4],[1,1,1,2],[7,1,7,2]]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning"]
["Husholdninger ",{"$f":"'e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)","v":-420.91680000000002},null,{"$f":"'e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)","v":-397.15260000000006},null,{"$f":"'e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)","v":-383.57839999999987},null,{"$f":"'e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)","v":-356.06759999999997},null,{"$f":"'e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)","v":-344.96990324998529},null,{"$f":"'e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)","v":-332.90075340294743},null,{"$f":"'e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)","v":-293.38},null,{"$f":"'e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)","v":-293.38},null,{"$f":"P4*(1+S4)^(2030-$P$2)","v":-268.30399056230408},{"$f":"((SUM('BF20 2030'!C34:AA34)+'BF20 2030'!AE34)/(SUM('BF20 2018'!C34:AA34)+'BF20 2018'!AE34))^(1/12)-1","v":-8.0896526885309017E-3},{"$f":"P4*(1+U4)^($T$2-$P$2)","v":-293.38},{"$f":"'Samlet Nøgletal'!H39/1000-1","v":0},{"$f":"P4*(1+W4)^($V$2-$P$2)","v":-293.38},{"$f":"'Samlet Nøgletal'!I39/1000-1","v":0}]
["Offentlig ",{"$f":"'e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)","v":0},null,{"$f":"'e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)","v":-2.8421709430404007E-14},null,{"$f":"'e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)","v":0},null,{"$f":"'e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)","v":0},null,{"$f":"'e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)","v":0},null,{"$f":"'e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)","v":-2.8421709430404007E-14},null,{"$f":"'e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)","v":2.8421709430404007E-14},null,{"$f":"'e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)","v":2.8421709430404007E-14},null,{"$f":"P5*(1+S5)^(2030-$P$2)","v":3.8549529727891291E-14},{"$f":"((SUM('BF20 2030'!C33:AA33)+'BF20 2030'!AE33)/(SUM('BF20 2018'!C33:AA33)+'BF20 2018'!AE33))^(1/12)-1","v":2.809568264076856E-2},{"$f":"'Samlet Nøgletal'!E40","v":0},null,{"$f":"'Samlet Nøgletal'!F40","v":0}]
["Erhverv",{"$f":"'e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)","v":0},null,{"$f":"'e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)","v":-1.4210854715202004E-14},null,{"$f":"'e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)","v":-300.12999999999982},null,{"$f":"'e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)","v":-314.23899999999992},null,{"$f":"'e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)","v":-399.99593445942872},null,{"$f":"'e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)","v":-401.99999999999994},null,{"$f":"'e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)","v":-780.37999999999988},null,{"$f":"'e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)","v":-780.37999999999988},null,-807.39149926342486,{"$f":"((SUM('BF20 2030'!C29:AA32)+SUM('BF20 2030'!AE29:AE32)+'BF20 2030'!AB30)/(SUM('BF20 2018'!C29:AA32)+SUM('BF20 2018'!AE29:AE32)+'BF20 2018'!AB30))^(1/12)-1","v":3.0982167919797465E-3},{"$f":"P6*(1+U6)^($T$2-$P$2)","v":-780.37999999999988},{"$f":"'Samlet Nøgletal'!H41/1000-1","v":0},{"$f":"P6*(1+W6)^($V$2-$P$2)","v":-780.37999999999988},{"$f":"'Samlet Nøgletal'!I41/1000-1","v":0}]
["Tung proces",{"$f":"'e2g-format 2006'!$AO$35","v":-6508.8914767480001},null,{"$f":"'e2g-format 2008'!$AO$35","v":-6223.3248305839998},null,{"$f":"'e2g-format 2009'!$AO$35","v":-5860.6691333319995},null,{"$f":"'e2g-format 2011'!$AO$35","v":-5313.638629965184},null,{"$f":"'e2g-format 2013'!$AO$35","v":-5288.2489776307102},null,{"$f":"'e2g-format 2015'!$AO$35","v":-6849.2562156144113},null,{"$f":"'e2g-format 2017'!$AO$35","v":-5909.104645007058},null,{"$f":"'e2g-format 2019'!$AO$35","v":-5909.104645007058},null,{"$f":"P7*(1+S7)^(2030-$P$2)","v":-6113.6380463834512},{"$f":"((SUM('BF20 2030'!C29:AA32)+SUM('BF20 2030'!AE29:AE32)+'BF20 2030'!AB30)/(SUM('BF20 2018'!C29:AA32)+SUM('BF20 2018'!AE29:AE32)+'BF20 2018'!AB30))^(1/12)-1","v":3.0982167919797465E-3},{"$f":"P7*(1+U7)^($T$2-$P$2)","v":-5909.104645007058},{"$f":"'Samlet Nøgletal'!H42/1000-1","v":0},{"$f":"P7*(1+W7)^($V$2-$P$2)","v":-5909.104645007058},{"$f":"'Samlet Nøgletal'!I42/1000-1","v":0}]
[null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer"]
["Husholdninger"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$32/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":1.4980211853484967E-3},null,{"$f":"'e2g-format 2008'!$C$32/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":2.1147958579240313E-3},null,{"$f":"'e2g-format 2009'!$C$32/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":1.6445977313949013E-3},null,{"$f":"'e2g-format 2011'!$C$32/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":1.9710891900963472E-3},null,{"$f":"'e2g-format 2013'!$C$32/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":2.0328568113186108E-3},null,{"$f":"'e2g-format 2015'!$C$32/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":1.8066806348734858E-3},null,{"$f":"'e2g-format 2017'!$C$32/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":1.3615630744094223E-3},null,{"$f":"'e2g-format 2019'!$C$32/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":1.3615630744094223E-3},null,{"$f":"'BF20 2030'!N$34/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":0.23802413264339167},null,{"$f":"'Samlet Nøgletal'!E45","v":0},null,{"$f":"'Samlet Nøgletal'!F45","v":0}]
["Kul",{"$f":"'e2g-format 2006'!$D$32/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":0},null,{"$f":"'e2g-format 2008'!$D$32/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":0},null,{"$f":"'e2g-format 2009'!$D$32/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":0},null,{"$f":"'e2g-format 2011'!$D$32/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":0},null,{"$f":"'e2g-format 2013'!$D$32/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":0},null,{"$f":"'e2g-format 2015'!$D$32/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":0},null,{"$f":"'e2g-format 2017'!$D$32/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":0},null,{"$f":"'e2g-format 2019'!$D$32/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":0},null,{"$f":"'BF20 2030'!C$34/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":0},null,{"$f":"'Samlet Nøgletal'!E46","v":0},null,{"$f":"'Samlet Nøgletal'!F46","v":0}]
["Affald ikke bionedbrydelig",{"$f":"'e2g-format 2006'!$E$32/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":0},null,{"$f":"'e2g-format 2008'!$E$32/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":0},null,{"$f":"'e2g-format 2009'!$E$32/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":0},null,{"$f":"'e2g-format 2011'!$E$32/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":0},null,{"$f":"'e2g-format 2013'!$E$32/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":0},null,{"$f":"'e2g-format 2015'!$E$32/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":0},null,{"$f":"'e2g-format 2017'!$E$32/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":0},null,{"$f":"'e2g-format 2019'!$E$32/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":0},null,{"$f":"'BF20 2030'!O$34/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":0},null,{"$f":"'Samlet Nøgletal'!E47","v":0},null,{"$f":"'Samlet Nøgletal'!F47","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$32/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":0.58256379430219318},null,{"$f":"'e2g-format 2008'!$F$32/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":0.6175506378919996},null,{"$f":"'e2g-format 2009'!$F$32/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":0.63695531184183474},null,{"$f":"'e2g-format 2011'!$F$32/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":0.69551289993399679},null,{"$f":"'e2g-format 2013'!$F$32/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":0.7206828886000991},null,{"$f":"'e2g-format 2015'!$F$32/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":0.75278359786395244},null,{"$f":"'e2g-format 2017'!$F$32/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":0.80332221390155911},null,{"$f":"'e2g-format 2019'!$F$32/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":0.80332221390155911},null,{"$f":"SUM('BF20 2030'!P$34:V$34)/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":0.51276124074637752},null,{"$f":"'Samlet Nøgletal'!E48","v":0.8},null,{"$f":"'Samlet Nøgletal'!F48","v":0.8}]
["Sol",{"$f":"'e2g-format 2006'!$P$32/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":5.7067473727561782E-3},null,{"$f":"'e2g-format 2008'!$P$32/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":6.5535986062008125E-3},null,{"$f":"'e2g-format 2009'!$P$32/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":7.3093232506440051E-3},null,{"$f":"'e2g-format 2011'!$P$32/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":7.8843567603853887E-3},null,{"$f":"'e2g-format 2013'!$P$32/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":8.7201275419870848E-3},null,{"$f":"'e2g-format 2015'!$P$32/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":9.035671771893336E-3},null,{"$f":"'e2g-format 2017'!$P$32/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":1.0518074749812785E-2},null,{"$f":"'e2g-format 2019'!$P$32/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":1.0518074749812785E-2},null,{"$f":"'BF20 2030'!X$34/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":3.2735856100068344E-3},null,{"$f":"'Samlet Nøgletal'!E49","v":0.01},null,{"$f":"'Samlet Nøgletal'!F49","v":0.01}]
["Syntetiske brændsler",{"$f":"'e2g-format 2006'!$W$32/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":0},null,{"$f":"'e2g-format 2008'!$W$32/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":0},null,{"$f":"'e2g-format 2009'!$W$32/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":0},null,{"$f":"'e2g-format 2011'!$W$32/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":0},null,{"$f":"'e2g-format 2013'!$W$32/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":0},null,{"$f":"'e2g-format 2015'!$W$32/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":0},null,{"$f":"'e2g-format 2017'!$W$32/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":0},null,{"$f":"'e2g-format 2019'!$W$32/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":0},null,{"$f":"'BF20 2030'!W$34/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":0.102615422608416},null,{"$f":"'Samlet Nøgletal'!E50","v":0},null,{"$f":"'Samlet Nøgletal'!F50","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$32/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":0.40988713004821248},null,{"$f":"'e2g-format 2008'!$X$32/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":0.37335347136556318},null,{"$f":"'e2g-format 2009'!$X$32/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":0.35356240752400858},null,{"$f":"'e2g-format 2011'!$X$32/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":0.29357965565635025},null,{"$f":"'e2g-format 2013'!$X$32/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":0.26757395550740792},null,{"$f":"'e2g-format 2015'!$X$32/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":0.23541048672401521},null,{"$f":"'e2g-format 2017'!$X$32/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":0.18534277350398259},null,{"$f":"'e2g-format 2019'!$X$32/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":0.18534277350398259},null,{"$f":"SUM('BF20 2030'!D$34:M$34)/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":6.0130598836441333E-2},null,{"$f":"'Samlet Nøgletal'!E51","v":0.19},null,{"$f":"'Samlet Nøgletal'!F51","v":0.19}]
["El (elvarme og varmepumper)",{"$f":"('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B24-1)/('e2g-format 2006'!$AO$32-'e2g-format 2006'!$AK$32-'e2g-format 2006'!$AJ$32+('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$32-'e2g-format 2006'!$V$32)","v":3.443070914896227E-4},null,{"$f":"('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D24-1)/('e2g-format 2008'!$AO$32-'e2g-format 2008'!$AK$32-'e2g-format 2008'!$AJ$32+('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$32-'e2g-format 2008'!$V$32)","v":4.2749627831217612E-4},null,{"$f":"('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F24-1)/('e2g-format 2009'!$AO$32-'e2g-format 2009'!$AK$32-'e2g-format 2009'!$AJ$32+('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$32-'e2g-format 2009'!$V$32)","v":5.2835965211798098E-4},null,{"$f":"('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H24-1)/('e2g-format 2011'!$AO$32-'e2g-format 2011'!$AK$32-'e2g-format 2011'!$AJ$32+('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$32-'e2g-format 2011'!$V$32)","v":1.0519984591714218E-3},null,{"$f":"('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J24-1)/('e2g-format 2013'!$AO$32-'e2g-format 2013'!$AK$32-'e2g-format 2013'!$AJ$32+('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$32-'e2g-format 2013'!$V$32)","v":9.9017153918726556E-4},null,{"$f":"('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L24-1)/('e2g-format 2015'!$AO$32-'e2g-format 2015'!$AK$32-'e2g-format 2015'!$AJ$32+('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$32-'e2g-format 2015'!$V$32)","v":9.63563005265859E-4},null,{"$f":"('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N24-1)/('e2g-format 2017'!$AO$32-'e2g-format 2017'!$AK$32-'e2g-format 2017'!$AJ$32+('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$32-'e2g-format 2017'!$V$32)","v":-5.4462522976376885E-4},null,{"$f":"('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P24-1)/('e2g-format 2019'!$AO$32-'e2g-format 2019'!$AK$32-'e2g-format 2019'!$AJ$32+('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$32-'e2g-format 2019'!$V$32)","v":-5.4462522976376885E-4},null,{"$f":"'BF20 2030'!AE$34/(SUM('BF20 2030'!C$34:AA$34)+'BF20 2030'!AE$34-'BF20 2030'!$Y$34)","v":8.3195019555366678E-2},null,{"$f":"'Samlet Nøgletal'!E52","v":0},null,{"$f":"'Samlet Nøgletal'!F52","v":0}]
["Offentlig "]
["Naturgas",{"$f":"'e2g-format 2006'!$C$33/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"'e2g-format 2008'!$C$33/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"'e2g-format 2009'!$C$33/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"'e2g-format 2011'!$C$33/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"'e2g-format 2013'!$C$33/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"'e2g-format 2015'!$C$33/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"'e2g-format 2017'!$C$33/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"'e2g-format 2019'!$C$33/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"'BF20 2030'!N$33/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":0.36250753796392743},null,{"$f":"'Samlet Nøgletal'!E54","v":1},null,{"$f":"'Samlet Nøgletal'!F54","v":1}]
["Kul",{"$f":"'e2g-format 2006'!$D$33/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"'e2g-format 2008'!$D$33/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"'e2g-format 2009'!$D$33/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"'e2g-format 2011'!$D$33/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"'e2g-format 2013'!$D$33/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"'e2g-format 2015'!$D$33/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"'e2g-format 2017'!$D$33/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"'e2g-format 2019'!$D$33/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"'BF20 2030'!C$33/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":0},null,{"$f":"'Samlet Nøgletal'!E55","v":0},null,{"$f":"'Samlet Nøgletal'!F55","v":0}]
["Affald ikke bionedbrydelig",{"$f":"'e2g-format 2006'!$E$33/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"'e2g-format 2008'!$E$33/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"'e2g-format 2009'!$E$33/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"'e2g-format 2011'!$E$33/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"'e2g-format 2013'!$E$33/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"'e2g-format 2015'!$E$33/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"'e2g-format 2017'!$E$33/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"'e2g-format 2019'!$E$33/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"'BF20 2030'!O$33/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":0},null,{"$f":"'Samlet Nøgletal'!E56","v":0},null,{"$f":"'Samlet Nøgletal'!F56","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$33/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"'e2g-format 2008'!$F$33/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"'e2g-format 2009'!$F$33/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"'e2g-format 2011'!$F$33/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"'e2g-format 2013'!$F$33/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"'e2g-format 2015'!$F$33/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"'e2g-format 2017'!$F$33/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"'e2g-format 2019'!$F$33/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"SUM('BF20 2030'!P$33:V$33)/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":0.35839592127624581},null,{"$f":"'Samlet Nøgletal'!E57","v":0},null,{"$f":"'Samlet Nøgletal'!F57","v":0}]
["Sol",{"$f":"'e2g-format 2006'!$P$33/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"'e2g-format 2008'!$P$33/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"'e2g-format 2009'!$P$33/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"'e2g-format 2011'!$P$33/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"'e2g-format 2013'!$P$33/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"'e2g-format 2015'!$P$33/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"'e2g-format 2017'!$P$33/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"'e2g-format 2019'!$P$33/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"'BF20 2030'!X$33/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":2.7273724028287923E-2},null,{"$f":"'Samlet Nøgletal'!E58","v":0},null,{"$f":"'Samlet Nøgletal'!F58","v":0}]
["Syntetiske brændsler",{"$f":"'e2g-format 2006'!$W$33/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"'e2g-format 2008'!$W$33/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"'e2g-format 2009'!$W$33/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"'e2g-format 2011'!$W$33/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"'e2g-format 2013'!$W$33/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"'e2g-format 2015'!$W$33/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"'e2g-format 2017'!$W$33/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"'e2g-format 2019'!$W$33/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"'BF20 2030'!W$33/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":0.15624143413190067},null,{"$f":"'Samlet Nøgletal'!E59","v":0},null,{"$f":"'Samlet Nøgletal'!F59","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$33/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"'e2g-format 2008'!$X$33/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"'e2g-format 2009'!$X$33/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"'e2g-format 2011'!$X$33/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"'e2g-format 2013'!$X$33/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"'e2g-format 2015'!$X$33/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"'e2g-format 2017'!$X$33/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"'e2g-format 2019'!$X$33/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"SUM('BF20 2030'!D$33:M$33)/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":5.769968751713174E-2},null,{"$f":"'Samlet Nøgletal'!E60","v":0},null,{"$f":"'Samlet Nøgletal'!F60","v":0}]
["El (elvarme og varmepumper)",{"$f":"('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)/IF(('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33)=0,1,('e2g-format 2006'!$AO$33-'e2g-format 2006'!$AK$33-'e2g-format 2006'!$AJ$33+('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)-'e2g-format 2006'!$U$33-'e2g-format 2006'!$V$33))","v":0},null,{"$f":"('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)/IF(('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33)=0,1,('e2g-format 2008'!$AO$33-'e2g-format 2008'!$AK$33-'e2g-format 2008'!$AJ$33+('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)-'e2g-format 2008'!$U$33-'e2g-format 2008'!$V$33))","v":0},null,{"$f":"('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)/IF(('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33)=0,1,('e2g-format 2009'!$AO$33-'e2g-format 2009'!$AK$33-'e2g-format 2009'!$AJ$33+('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)-'e2g-format 2009'!$U$33-'e2g-format 2009'!$V$33))","v":0},null,{"$f":"('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)/IF(('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33)=0,1,('e2g-format 2011'!$AO$33-'e2g-format 2011'!$AK$33-'e2g-format 2011'!$AJ$33+('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)-'e2g-format 2011'!$U$33-'e2g-format 2011'!$V$33))","v":0},null,{"$f":"('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)/IF(('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33)=0,1,('e2g-format 2013'!$AO$33-'e2g-format 2013'!$AK$33-'e2g-format 2013'!$AJ$33+('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)-'e2g-format 2013'!$U$33-'e2g-format 2013'!$V$33))","v":0},null,{"$f":"('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)/IF(('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33)=0,1,('e2g-format 2015'!$AO$33-'e2g-format 2015'!$AK$33-'e2g-format 2015'!$AJ$33+('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)-'e2g-format 2015'!$U$33-'e2g-format 2015'!$V$33))","v":0},null,{"$f":"('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)/IF(('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33)=0,1,('e2g-format 2017'!$AO$33-'e2g-format 2017'!$AK$33-'e2g-format 2017'!$AJ$33+('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)-'e2g-format 2017'!$U$33-'e2g-format 2017'!$V$33))","v":0},null,{"$f":"('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)/IF(('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33)=0,1,('e2g-format 2019'!$AO$33-'e2g-format 2019'!$AK$33-'e2g-format 2019'!$AJ$33+('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)-'e2g-format 2019'!$U$33-'e2g-format 2019'!$V$33))","v":0},null,{"$f":"'BF20 2030'!AE$33/(SUM('BF20 2030'!C$33:AA$33)+'BF20 2030'!AE$33-'BF20 2030'!$Y$33)","v":3.7881695082506439E-2},null,{"$f":"'Samlet Nøgletal'!E61","v":0},null,{"$f":"'Samlet Nøgletal'!F61","v":0}]
["Erhverv"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$34/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"'e2g-format 2008'!$C$34/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"'e2g-format 2009'!$C$34/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":0.90337520407823324},null,{"$f":"'e2g-format 2011'!$C$34/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":0.92998959390782188},null,{"$f":"'e2g-format 2013'!$C$34/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":0.94708284053623171},null,{"$f":"'e2g-format 2015'!$C$34/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":0.97512437810945285},null,{"$f":"'e2g-format 2017'!$C$34/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":0.96491452881929329},null,{"$f":"'e2g-format 2019'!$C$34/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":0.96491452881929329},null,{"$f":"SUM('BF20 2030'!N$29:N$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.28181203486298356},null,{"$f":"'Samlet Nøgletal'!E63","v":0.96},null,{"$f":"'Samlet Nøgletal'!F63","v":0.96}]
["Kul",{"$f":"'e2g-format 2006'!$D$34/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"'e2g-format 2008'!$D$34/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"'e2g-format 2009'!$D$34/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":0},null,{"$f":"'e2g-format 2011'!$D$34/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":0},null,{"$f":"'e2g-format 2013'!$D$34/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":0},null,{"$f":"'e2g-format 2015'!$D$34/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":0},null,{"$f":"'e2g-format 2017'!$D$34/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":0},null,{"$f":"'e2g-format 2019'!$D$34/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":0},null,{"$f":"SUM('BF20 2030'!C$29:C$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":6.7769683734181782E-2},null,{"$f":"'Samlet Nøgletal'!E64","v":0},null,{"$f":"'Samlet Nøgletal'!F64","v":0}]
["Affald ikke bionedbrydelig",{"$f":"'e2g-format 2006'!$E$34/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"'e2g-format 2008'!$E$34/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"'e2g-format 2009'!$E$34/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":0},null,{"$f":"'e2g-format 2011'!$E$34/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":0},null,{"$f":"'e2g-format 2013'!$E$34/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":0},null,{"$f":"'e2g-format 2015'!$E$34/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":0},null,{"$f":"'e2g-format 2017'!$E$34/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":0},null,{"$f":"'e2g-format 2019'!$E$34/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":0},null,{"$f":"SUM('BF20 2030'!O$29:O$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":2.0328716883776195E-2},null,{"$f":"'Samlet Nøgletal'!E65","v":0},null,{"$f":"'Samlet Nøgletal'!F65","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$34/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"'e2g-format 2008'!$F$34/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"'e2g-format 2009'!$F$34/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":0},null,{"$f":"'e2g-format 2011'!$F$34/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":0},null,{"$f":"'e2g-format 2013'!$F$34/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":0},null,{"$f":"'e2g-format 2015'!$F$34/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":0},null,{"$f":"'e2g-format 2017'!$F$34/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":0},null,{"$f":"'e2g-format 2019'!$F$34/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":0},null,{"$f":"SUM('BF20 2030'!P$29:V$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.11836171111339659},null,{"$f":"'Samlet Nøgletal'!E66","v":0},null,{"$f":"'Samlet Nøgletal'!F66","v":0}]
["Sol",{"$f":"'e2g-format 2006'!$P$34/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"'e2g-format 2008'!$P$34/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"'e2g-format 2009'!$P$34/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":0},null,{"$f":"'e2g-format 2011'!$P$34/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":0},null,{"$f":"'e2g-format 2013'!$P$34/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":0},null,{"$f":"'e2g-format 2015'!$P$34/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":0},null,{"$f":"'e2g-format 2017'!$P$34/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":0},null,{"$f":"'e2g-format 2019'!$P$34/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":0},null,{"$f":"SUM('BF20 2030'!X$29:X$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":7.7244747685392863E-3},null,{"$f":"'Samlet Nøgletal'!E67","v":0},null,{"$f":"'Samlet Nøgletal'!F67","v":0}]
["Syntetiske brændsler",{"$f":"'e2g-format 2006'!$W$34/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"'e2g-format 2008'!$W$34/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"'e2g-format 2009'!$W$34/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":0},null,{"$f":"'e2g-format 2011'!$W$34/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":0},null,{"$f":"'e2g-format 2013'!$W$34/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":0},null,{"$f":"'e2g-format 2015'!$W$34/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":0},null,{"$f":"'e2g-format 2017'!$W$34/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":0},null,{"$f":"'e2g-format 2019'!$W$34/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":0},null,{"$f":"SUM('BF20 2030'!W$29:W$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.12150183045981412},null,{"$f":"'Samlet Nøgletal'!E68","v":0},null,{"$f":"'Samlet Nøgletal'!F68","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$34/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"'e2g-format 2008'!$X$34/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"'e2g-format 2009'!$X$34/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":9.6624795921767287E-2},null,{"$f":"'e2g-format 2011'!$X$34/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":7.0010406092178262E-2},null,{"$f":"'e2g-format 2013'!$X$34/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":5.2917159463768418E-2},null,{"$f":"'e2g-format 2015'!$X$34/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":2.4875621890547268E-2},null,{"$f":"'e2g-format 2017'!$X$34/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":3.5085471180706838E-2},null,{"$f":"'e2g-format 2019'!$X$34/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":3.5085471180706838E-2},null,{"$f":"SUM('BF20 2030'!D$29:M$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.35588383965478382},null,{"$f":"'Samlet Nøgletal'!E69","v":0.04},null,{"$f":"'Samlet Nøgletal'!F69","v":0.04}]
["El (proces og varmepumper)",{"$f":"(('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))/IF(('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))=0,1,('e2g-format 2006'!$AO$34-'e2g-format 2006'!$AK$34-'e2g-format 2006'!$AJ$34+('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)))","v":0},null,{"$f":"(('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))/IF(('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))=0,1,('e2g-format 2008'!$AO$34-'e2g-format 2008'!$AK$34-'e2g-format 2008'!$AJ$34+('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)))","v":0},null,{"$f":"(('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))/IF(('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))=0,1,('e2g-format 2009'!$AO$34-'e2g-format 2009'!$AK$34-'e2g-format 2009'!$AJ$34+('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)))","v":0},null,{"$f":"(('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))/IF(('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))=0,1,('e2g-format 2011'!$AO$34-'e2g-format 2011'!$AK$34-'e2g-format 2011'!$AJ$34+('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)))","v":0},null,{"$f":"(('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))/IF(('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))=0,1,('e2g-format 2013'!$AO$34-'e2g-format 2013'!$AK$34-'e2g-format 2013'!$AJ$34+('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)))","v":0},null,{"$f":"(('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))/IF(('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))=0,1,('e2g-format 2015'!$AO$34-'e2g-format 2015'!$AK$34-'e2g-format 2015'!$AJ$34+('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)))","v":0},null,{"$f":"(('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))/IF(('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1))=0,1,('e2g-format 2017'!$AO$34-'e2g-format 2017'!$AK$34-'e2g-format 2017'!$AJ$34+('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)))","v":0},null,{"$f":"(('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))/IF(('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1))=0,1,('e2g-format 2019'!$AO$34-'e2g-format 2019'!$AK$34-'e2g-format 2019'!$AJ$34+('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)))","v":0},null,{"$f":"SUM('BF20 2030'!AE$29:AE$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":2.6617708522524614E-2},null,{"$f":"'Samlet Nøgletal'!E70","v":0},null,{"$f":"'Samlet Nøgletal'!F70","v":0}]
["Tung proces"]
["Naturgas",{"$f":"('e2g-format 2006'!$C$35)/('e2g-format 2006'!$AO$35)","v":0.80679206570881223},null,{"$f":"('e2g-format 2008'!$C$35)/('e2g-format 2008'!$AO$35)","v":0.71967511288972996},null,{"$f":"('e2g-format 2009'!$C$35)/('e2g-format 2009'!$AO$35)","v":0.76768025930890416},null,{"$f":"('e2g-format 2011'!$C$35)/('e2g-format 2011'!$AO$35)","v":0.82692864644970976},null,{"$f":"('e2g-format 2013'!$C$35)/('e2g-format 2013'!$AO$35)","v":0.77766346649528539},null,{"$f":"('e2g-format 2015'!$C$35)/('e2g-format 2015'!$AO$35)","v":0.69817799910862754},null,{"$f":"('e2g-format 2017'!$C$35)/('e2g-format 2017'!$AO$35)","v":0.78815493713336282},null,{"$f":"('e2g-format 2019'!$C$35)/('e2g-format 2019'!$AO$35)","v":0.78815493713336282},null,{"$f":"SUM('BF20 2030'!N$29:N$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.28181203486298356},null,{"$f":"'Samlet Nøgletal'!E72","v":0.8},null,{"$f":"'Samlet Nøgletal'!F72","v":0.8}]
["Kul",{"$f":"('e2g-format 2006'!$D$35)/('e2g-format 2006'!$AO$35)","v":0},null,{"$f":"('e2g-format 2008'!$D$35)/('e2g-format 2008'!$AO$35)","v":0},null,{"$f":"('e2g-format 2009'!$D$35)/('e2g-format 2009'!$AO$35)","v":0},null,{"$f":"('e2g-format 2011'!$D$35)/('e2g-format 2011'!$AO$35)","v":0},null,{"$f":"('e2g-format 2013'!$D$35)/('e2g-format 2013'!$AO$35)","v":0},null,{"$f":"('e2g-format 2015'!$D$35)/('e2g-format 2015'!$AO$35)","v":0},null,{"$f":"('e2g-format 2017'!$D$35)/('e2g-format 2017'!$AO$35)","v":0},null,{"$f":"('e2g-format 2019'!$D$35)/('e2g-format 2019'!$AO$35)","v":0},null,{"$f":"SUM('BF20 2030'!C$29:C$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":6.7769683734181782E-2},null,{"$f":"'Samlet Nøgletal'!E73","v":0},null,{"$f":"'Samlet Nøgletal'!F73","v":0}]
["Affald ikke bionedbrydelig",{"$f":"('e2g-format 2006'!$E$35)/('e2g-format 2006'!$AO$35)","v":0},null,{"$f":"('e2g-format 2008'!$E$35)/('e2g-format 2008'!$AO$35)","v":0},null,{"$f":"('e2g-format 2009'!$E$35)/('e2g-format 2009'!$AO$35)","v":0},null,{"$f":"('e2g-format 2011'!$E$35)/('e2g-format 2011'!$AO$35)","v":0},null,{"$f":"('e2g-format 2013'!$E$35)/('e2g-format 2013'!$AO$35)","v":0},null,{"$f":"('e2g-format 2015'!$E$35)/('e2g-format 2015'!$AO$35)","v":0},null,{"$f":"('e2g-format 2017'!$E$35)/('e2g-format 2017'!$AO$35)","v":0},null,{"$f":"('e2g-format 2019'!$E$35)/('e2g-format 2019'!$AO$35)","v":0},null,{"$f":"SUM('BF20 2030'!O$29:O$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":2.0328716883776195E-2},null,{"$f":"'Samlet Nøgletal'!E74","v":0},null,{"$f":"'Samlet Nøgletal'!F74","v":0}]
["Biobrændsler",{"$f":"('e2g-format 2006'!$F$35)/('e2g-format 2006'!$AO$35)","v":5.6845317105342339E-4},null,{"$f":"('e2g-format 2008'!$F$35)/('e2g-format 2008'!$AO$35)","v":5.9453750217515011E-4},null,{"$f":"('e2g-format 2009'!$F$35)/('e2g-format 2009'!$AO$35)","v":6.3132722831196893E-4},null,{"$f":"('e2g-format 2011'!$F$35)/('e2g-format 2011'!$AO$35)","v":6.9632134544012894E-4},null,{"$f":"('e2g-format 2013'!$F$35)/('e2g-format 2013'!$AO$35)","v":7.0817391840689566E-4},null,{"$f":"('e2g-format 2015'!$F$35)/('e2g-format 2015'!$AO$35)","v":4.088035126524795E-4},null,{"$f":"('e2g-format 2017'!$F$35)/('e2g-format 2017'!$AO$35)","v":6.5999846580739338E-4},null,{"$f":"('e2g-format 2019'!$F$35)/('e2g-format 2019'!$AO$35)","v":6.5999846580739338E-4},null,{"$f":"SUM('BF20 2030'!P$29:V$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.11836171111339659},null,{"$f":"'Samlet Nøgletal'!E75","v":0},null,{"$f":"'Samlet Nøgletal'!F75","v":0}]
["Sol",{"$f":"('e2g-format 2006'!$P$35)/('e2g-format 2006'!$AO$35)","v":0},null,{"$f":"('e2g-format 2008'!$P$35)/('e2g-format 2008'!$AO$35)","v":0},null,{"$f":"('e2g-format 2009'!$P$35)/('e2g-format 2009'!$AO$35)","v":0},null,{"$f":"('e2g-format 2011'!$P$35)/('e2g-format 2011'!$AO$35)","v":0},null,{"$f":"('e2g-format 2013'!$P$35)/('e2g-format 2013'!$AO$35)","v":0},null,{"$f":"('e2g-format 2015'!$P$35)/('e2g-format 2015'!$AO$35)","v":0},null,{"$f":"('e2g-format 2017'!$P$35)/('e2g-format 2017'!$AO$35)","v":0},null,{"$f":"('e2g-format 2019'!$P$35)/('e2g-format 2019'!$AO$35)","v":0},null,{"$f":"SUM('BF20 2030'!X$29:X$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":7.7244747685392863E-3},null,{"$f":"'Samlet Nøgletal'!E76","v":0},null,{"$f":"'Samlet Nøgletal'!F76","v":0}]
["Syntetiske brændsler",{"$f":"('e2g-format 2006'!$W$35)/('e2g-format 2006'!$AO$35)","v":0},null,{"$f":"('e2g-format 2008'!$W$35)/('e2g-format 2008'!$AO$35)","v":0},null,{"$f":"('e2g-format 2009'!$W$35)/('e2g-format 2009'!$AO$35)","v":0},null,{"$f":"('e2g-format 2011'!$W$35)/('e2g-format 2011'!$AO$35)","v":0},null,{"$f":"('e2g-format 2013'!$W$35)/('e2g-format 2013'!$AO$35)","v":0},null,{"$f":"('e2g-format 2015'!$W$35)/('e2g-format 2015'!$AO$35)","v":0},null,{"$f":"('e2g-format 2017'!$W$35)/('e2g-format 2017'!$AO$35)","v":0},null,{"$f":"('e2g-format 2019'!$W$35)/('e2g-format 2019'!$AO$35)","v":0},null,{"$f":"SUM('BF20 2030'!W$29:W$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.12150183045981412},null,{"$f":"'Samlet Nøgletal'!E77","v":0},null,{"$f":"'Samlet Nøgletal'!F77","v":0}]
["Olieprodukter",{"$f":"('e2g-format 2006'!$X$35)/('e2g-format 2006'!$AO$35)","v":0.10541579967205293},null,{"$f":"('e2g-format 2008'!$X$35)/('e2g-format 2008'!$AO$35)","v":0.15929748598820453},null,{"$f":"('e2g-format 2009'!$X$35)/('e2g-format 2009'!$AO$35)","v":0.135534011889936},null,{"$f":"('e2g-format 2011'!$X$35)/('e2g-format 2011'!$AO$35)","v":9.9701924969532826E-2},null,{"$f":"('e2g-format 2013'!$X$35)/('e2g-format 2013'!$AO$35)","v":0.12919798161954349},null,{"$f":"('e2g-format 2015'!$X$35)/('e2g-format 2015'!$AO$35)","v":0.21849671743747917},null,{"$f":"('e2g-format 2017'!$X$35)/('e2g-format 2017'!$AO$35)","v":9.040963599306201E-2},null,{"$f":"('e2g-format 2019'!$X$35)/('e2g-format 2019'!$AO$35)","v":9.040963599306201E-2},null,{"$f":"SUM('BF20 2030'!D$29:M$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":0.35588383965478382},null,{"$f":"'Samlet Nøgletal'!E78","v":0.08},null,{"$f":"'Samlet Nøgletal'!F78","v":0.08}]
["El (proces og varmepumper)",{"$f":"'e2g-format 2006'!$AJ$35/('e2g-format 2006'!$AO$35)","v":8.7223681448081458E-2},null,{"$f":"'e2g-format 2008'!$AJ$35/('e2g-format 2008'!$AO$35)","v":0.12043286361989033},null,{"$f":"'e2g-format 2009'!$AJ$35/('e2g-format 2009'!$AO$35)","v":9.6154401572847978E-2},null,{"$f":"'e2g-format 2011'!$AJ$35/('e2g-format 2011'!$AO$35)","v":7.2673107235317239E-2},null,{"$f":"'e2g-format 2013'!$AJ$35/('e2g-format 2013'!$AO$35)","v":9.2430377966764399E-2},null,{"$f":"'e2g-format 2015'!$AJ$35/('e2g-format 2015'!$AO$35)","v":8.2916479941240781E-2},null,{"$f":"'e2g-format 2017'!$AJ$35/('e2g-format 2017'!$AO$35)","v":0.12077542840776793},null,{"$f":"'e2g-format 2019'!$AJ$35/('e2g-format 2019'!$AO$35)","v":0.12077542840776793},null,{"$f":"SUM('BF20 2030'!AE$29:AE$32)/(SUM('BF20 2030'!C$29:AA$32)+SUM('BF20 2030'!AE$29:AE$32)-SUM('BF20 2030'!Y$29:Y$32))","v":2.6617708522524614E-2},null,{"$f":"'Samlet Nøgletal'!E79","v":0.12},null,{"$f":"'Samlet Nøgletal'!F79","v":0.12}]
[]
["Ekstra visning: Forbrug af energiformer til individuel opvarmning og proces"]
["Naturgas (TJ)",{"$f":"('e2g-format 2006'!$C$32+'e2g-format 2006'!$C$33+'e2g-format 2006'!$C$34+'e2g-format 2006'!$C$35)*-1","v":5251.9520000000002},null,{"$f":"('e2g-format 2008'!$C$32+'e2g-format 2008'!$C$33+'e2g-format 2008'!$C$34+'e2g-format 2008'!$C$35)*-1","v":4479.6109999999999},null,{"$f":"('e2g-format 2009'!$C$32+'e2g-format 2009'!$C$33+'e2g-format 2009'!$C$34+'e2g-format 2009'!$C$35)*-1","v":4770.88},null,{"$f":"('e2g-format 2011'!$C$32+'e2g-format 2011'!$C$33+'e2g-format 2011'!$C$34+'e2g-format 2011'!$C$35)*-1","v":4686.9390000000003},null,{"$f":"('e2g-format 2013'!$C$32+'e2g-format 2013'!$C$33+'e2g-format 2013'!$C$34+'e2g-format 2013'!$C$35)*-1","v":4492.0068601944467},null,{"$f":"('e2g-format 2015'!$C$32+'e2g-format 2015'!$C$33+'e2g-format 2015'!$C$34+'e2g-format 2015'!$C$35)*-1","v":5174.6000000000004},null,{"$f":"('e2g-format 2017'!$C$32+'e2g-format 2017'!$C$33+'e2g-format 2017'!$C$34+'e2g-format 2017'!$C$35)*-1","v":5410.69},null,{"$f":"('e2g-format 2019'!$C$32+'e2g-format 2019'!$C$33+'e2g-format 2019'!$C$34+'e2g-format 2019'!$C$35)*-1","v":5410.69},null,{"$f":"('BF 2030'!$C$30+'BF 2030'!$C$31+'BF 2030'!$C$32)*-1","v":1786.7596029054291},null,{"$f":"('2025'!$C$30+'2025'!$C$31+'2025'!$C$33)*-1","v":4727.283716005647},null,{"$f":"('2030'!$C$30+'2030'!$C$31+'2030'!$C$33)*-1","v":4727.283716005647}]
["Kul (TJ)",{"$f":"('e2g-format 2006'!$D$32+'e2g-format 2006'!$D$33+'e2g-format 2006'!$D$34+'e2g-format 2006'!$D$35)*-1","v":0},null,{"$f":"('e2g-format 2008'!$D$32+'e2g-format 2008'!$D$33+'e2g-format 2008'!$D$34+'e2g-format 2008'!$D$35)*-1","v":0},null,{"$f":"('e2g-format 2009'!$D$32+'e2g-format 2009'!$D$33+'e2g-format 2009'!$D$34+'e2g-format 2009'!$D$35)*-1","v":0},null,{"$f":"('e2g-format 2011'!$D$32+'e2g-format 2011'!$D$33+'e2g-format 2011'!$D$34+'e2g-format 2011'!$D$35)*-1","v":0},null,{"$f":"('e2g-format 2013'!$D$32+'e2g-format 2013'!$D$33+'e2g-format 2013'!$D$34+'e2g-format 2013'!$D$35)*-1","v":0},null,{"$f":"('e2g-format 2015'!$D$32+'e2g-format 2015'!$D$33+'e2g-format 2015'!$D$34+'e2g-format 2015'!$D$35)*-1","v":0},null,{"$f":"('e2g-format 2017'!$D$32+'e2g-format 2017'!$D$33+'e2g-format 2017'!$D$34+'e2g-format 2017'!$D$35)*-1","v":0},null,{"$f":"('e2g-format 2019'!$D$32+'e2g-format 2019'!$D$33+'e2g-format 2019'!$D$34+'e2g-format 2019'!$D$35)*-1","v":0},null,{"$f":"('BF 2030'!$D$30+'BF 2030'!$D$31+'BF 2030'!$D$32)*-1","v":414.31931686866744},null,{"$f":"('2025'!$D$30+'2025'!$D$31+'2025'!$D$33)*-1","v":0},null,{"$f":"('2030'!$D$30+'2030'!$D$31+'2030'!$D$33)*-1","v":0}]
["Affald ikke bionedbrydelig (TJ)",{"$f":"('e2g-format 2006'!$E$32+'e2g-format 2006'!$E$33+'e2g-format 2006'!$E$34+'e2g-format 2006'!$E$35)*-1","v":0},null,{"$f":"('e2g-format 2008'!$E$32+'e2g-format 2008'!$E$33+'e2g-format 2008'!$E$34+'e2g-format 2008'!$E$35)*-1","v":0},null,{"$f":"('e2g-format 2009'!$E$32+'e2g-format 2009'!$E$33+'e2g-format 2009'!$E$34+'e2g-format 2009'!$E$35)*-1","v":0},null,{"$f":"('e2g-format 2011'!$E$32+'e2g-format 2011'!$E$33+'e2g-format 2011'!$E$34+'e2g-format 2011'!$E$35)*-1","v":0},null,{"$f":"('e2g-format 2013'!$E$32+'e2g-format 2013'!$E$33+'e2g-format 2013'!$E$34+'e2g-format 2013'!$E$35)*-1","v":0},null,{"$f":"('e2g-format 2015'!$E$32+'e2g-format 2015'!$E$33+'e2g-format 2015'!$E$34+'e2g-format 2015'!$E$35)*-1","v":0},null,{"$f":"('e2g-format 2017'!$E$32+'e2g-format 2017'!$E$33+'e2g-format 2017'!$E$34+'e2g-format 2017'!$E$35)*-1","v":0},null,{"$f":"('e2g-format 2019'!$E$32+'e2g-format 2019'!$E$33+'e2g-format 2019'!$E$34+'e2g-format 2019'!$E$35)*-1","v":0},null,{"$f":"('BF 2030'!$E$30+'BF 2030'!$E$31+'BF 2030'!$E$32)*-1","v":124.28241697481178},null,{"$f":"('2025'!$E$30+'2025'!$E$31+'2025'!$E$33)*-1","v":0},null,{"$f":"('2030'!$E$30+'2030'!$E$31+'2030'!$E$33)*-1","v":0}]
["Biobrændsler (TJ)",{"$f":"('e2g-format 2006'!$F$32+'e2g-format 2006'!$F$33+'e2g-format 2006'!$F$34+'e2g-format 2006'!$F$35)*-1","v":248.7},null,{"$f":"('e2g-format 2008'!$F$32+'e2g-format 2008'!$F$33+'e2g-format 2008'!$F$34+'e2g-format 2008'!$F$35)*-1","v":248.7},null,{"$f":"('e2g-format 2009'!$F$32+'e2g-format 2009'!$F$33+'e2g-format 2009'!$F$34+'e2g-format 2009'!$F$35)*-1","v":247.7},null,{"$f":"('e2g-format 2011'!$F$32+'e2g-format 2011'!$F$33+'e2g-format 2011'!$F$34+'e2g-format 2011'!$F$35)*-1","v":250.7},null,{"$f":"('e2g-format 2013'!$F$32+'e2g-format 2013'!$F$33+'e2g-format 2013'!$F$34+'e2g-format 2013'!$F$35)*-1","v":251.745},null,{"$f":"('e2g-format 2015'!$F$32+'e2g-format 2015'!$F$33+'e2g-format 2015'!$F$34+'e2g-format 2015'!$F$35)*-1","v":252.8},null,{"$f":"('e2g-format 2017'!$F$32+'e2g-format 2017'!$F$33+'e2g-format 2017'!$F$34+'e2g-format 2017'!$F$35)*-1","v":239.9},null,{"$f":"('e2g-format 2019'!$F$32+'e2g-format 2019'!$F$33+'e2g-format 2019'!$F$34+'e2g-format 2019'!$F$35)*-1","v":239.9},null,{"$f":"('BF 2030'!$F$30+'BF 2030'!$F$31+'BF 2030'!$F$32)*-1","v":861.19654739583973},null,{"$f":"('2025'!$F$30+'2025'!$F$31+'2025'!$F$33)*-1","v":234.70400000000001},null,{"$f":"('2030'!$F$30+'2030'!$F$31+'2030'!$F$33)*-1","v":234.70400000000001}]
["Sol (TJ)",{"$f":"('e2g-format 2006'!$P$32+'e2g-format 2006'!$P$33+'e2g-format 2006'!$P$34+'e2g-format 2006'!$P$35)*-1","v":2.4},null,{"$f":"('e2g-format 2008'!$P$32+'e2g-format 2008'!$P$33+'e2g-format 2008'!$P$34+'e2g-format 2008'!$P$35)*-1","v":2.6},null,{"$f":"('e2g-format 2009'!$P$32+'e2g-format 2009'!$P$33+'e2g-format 2009'!$P$34+'e2g-format 2009'!$P$35)*-1","v":2.8},null,{"$f":"('e2g-format 2011'!$P$32+'e2g-format 2011'!$P$33+'e2g-format 2011'!$P$34+'e2g-format 2011'!$P$35)*-1","v":2.8},null,{"$f":"('e2g-format 2013'!$P$32+'e2g-format 2013'!$P$33+'e2g-format 2013'!$P$34+'e2g-format 2013'!$P$35)*-1","v":3.000753402947522},null,{"$f":"('e2g-format 2015'!$P$32+'e2g-format 2015'!$P$33+'e2g-format 2015'!$P$34+'e2g-format 2015'!$P$35)*-1","v":3.000753402947522},null,{"$f":"('e2g-format 2017'!$P$32+'e2g-format 2017'!$P$33+'e2g-format 2017'!$P$34+'e2g-format 2017'!$P$35)*-1","v":3.09},null,{"$f":"('e2g-format 2019'!$P$32+'e2g-format 2019'!$P$33+'e2g-format 2019'!$P$34+'e2g-format 2019'!$P$35)*-1","v":3.09},null,{"$f":"('BF 2030'!$H$30+'BF 2030'!$H$31+'BF 2030'!$H$32)*-1","v":48.102958915882951},null,{"$f":"('2025'!$H$30+'2025'!$H$31+'2025'!$H$33)*-1","v":2.9338000000000002},null,{"$f":"('2030'!$H$30+'2030'!$H$31+'2030'!$H$33)*-1","v":2.9338000000000002}]
["Syntetiske brændsler (TJ)",{"$f":"('e2g-format 2006'!$W$32+'e2g-format 2006'!$W$33+'e2g-format 2006'!$W$34+'e2g-format 2006'!$W$35)*-1","v":0},null,{"$f":"('e2g-format 2008'!$W$32+'e2g-format 2008'!$W$33+'e2g-format 2008'!$W$34+'e2g-format 2008'!$W$35)*-1","v":0},null,{"$f":"('e2g-format 2009'!$W$32+'e2g-format 2009'!$W$33+'e2g-format 2009'!$W$34+'e2g-format 2009'!$W$35)*-1","v":0},null,{"$f":"('e2g-format 2011'!$W$32+'e2g-format 2011'!$W$33+'e2g-format 2011'!$W$34+'e2g-format 2011'!$W$35)*-1","v":0},null,{"$f":"('e2g-format 2013'!$W$32+'e2g-format 2013'!$W$33+'e2g-format 2013'!$W$34+'e2g-format 2013'!$W$35)*-1","v":0},null,{"$f":"('e2g-format 2015'!$W$32+'e2g-format 2015'!$W$33+'e2g-format 2015'!$W$34+'e2g-format 2015'!$W$35)*-1","v":0},null,{"$f":"('e2g-format 2017'!$W$32+'e2g-format 2017'!$W$33+'e2g-format 2017'!$W$34+'e2g-format 2017'!$W$35)*-1","v":0},null,{"$f":"('e2g-format 2019'!$W$32+'e2g-format 2019'!$W$33+'e2g-format 2019'!$W$34+'e2g-format 2019'!$W$35)*-1","v":0},null,{"$f":"('BF 2030'!$M$30+'BF 2030'!$M$31+'BF 2030'!$M$32)*-1","v":770.35034078342665},null,{"$f":"('2025'!$M$30+'2025'!$M$31+'2025'!$M$33)*-1","v":0},null,{"$f":"('2030'!$M$30+'2030'!$M$31+'2030'!$M$33)*-1","v":0}]
["Olieprodukter (TJ)",{"$f":"('e2g-format 2006'!$X$32+'e2g-format 2006'!$X$33+'e2g-format 2006'!$X$34+'e2g-format 2006'!$X$35)*-1","v":858.52},null,{"$f":"('e2g-format 2008'!$X$32+'e2g-format 2008'!$X$33+'e2g-format 2008'!$X$34+'e2g-format 2008'!$X$35)*-1","v":1139.48},null,{"$f":"('e2g-format 2009'!$X$32+'e2g-format 2009'!$X$33+'e2g-format 2009'!$X$34+'e2g-format 2009'!$X$35)*-1","v":958.76},null,{"$f":"('e2g-format 2011'!$X$32+'e2g-format 2011'!$X$33+'e2g-format 2011'!$X$34+'e2g-format 2011'!$X$35)*-1","v":656.04},null,{"$f":"('e2g-format 2013'!$X$32+'e2g-format 2013'!$X$33+'e2g-format 2013'!$X$34+'e2g-format 2013'!$X$35)*-1","v":796.47477426398484},null,{"$f":"('e2g-format 2015'!$X$32+'e2g-format 2015'!$X$33+'e2g-format 2015'!$X$34+'e2g-format 2015'!$X$35)*-1","v":1584.72},null,{"$f":"('e2g-format 2017'!$X$32+'e2g-format 2017'!$X$33+'e2g-format 2017'!$X$34+'e2g-format 2017'!$X$35)*-1","v":616.07000000000005},null,{"$f":"('e2g-format 2019'!$X$32+'e2g-format 2019'!$X$33+'e2g-format 2019'!$X$34+'e2g-format 2019'!$X$35)*-1","v":616.07000000000005},null,{"$f":"('BF 2030'!$N$30+'BF 2030'!$N$31+'BF 2030'!$N$32)*-1","v":2191.8782618292325},null,{"$f":"('2025'!$N$30+'2025'!$N$31+'2025'!$N$33)*-1","v":528.47057160056465},null,{"$f":"('2030'!$N$30+'2030'!$N$31+'2030'!$N$33)*-1","v":528.47057160056465}]
["El (elvarme og varmepumper) (TJ)",{"$f":"('e2g-format 2006'!$V$32+'e2g-format 2006'!$V$33+'e2g-format 2006'!$V$34+'e2g-format 2006'!$V$35)/(Fjernvarmeproduktion!B$24-1)*-1","v":0.14479999999999998},null,{"$f":"('e2g-format 2008'!$V$32+'e2g-format 2008'!$V$33+'e2g-format 2008'!$V$34+'e2g-format 2008'!$V$35)/(Fjernvarmeproduktion!D$24-1)*-1","v":0.16960000000000003},null,{"$f":"('e2g-format 2009'!$V$32+'e2g-format 2009'!$V$33+'e2g-format 2009'!$V$34+'e2g-format 2009'!$V$35)/(Fjernvarmeproduktion!F$24-1)*-1","v":0.2024},null,{"$f":"('e2g-format 2011'!$V$32+'e2g-format 2011'!$V$33+'e2g-format 2011'!$V$34+'e2g-format 2011'!$V$35)/(Fjernvarmeproduktion!H$24-1)*-1","v":0.37359999999999999},null,{"$f":"('e2g-format 2013'!$V$32+'e2g-format 2013'!$V$33+'e2g-format 2013'!$V$34+'e2g-format 2013'!$V$35)/(Fjernvarmeproduktion!J$24-1)*-1","v":0.34073591256681335},null,{"$f":"('e2g-format 2015'!$V$32+'e2g-format 2015'!$V$33+'e2g-format 2015'!$V$34+'e2g-format 2015'!$V$35)/(Fjernvarmeproduktion!L$24-1)*-1","v":0.31999999999999995},null,{"$f":"('e2g-format 2017'!$V$32+'e2g-format 2017'!$V$33+'e2g-format 2017'!$V$34+'e2g-format 2017'!$V$35)/(Fjernvarmeproduktion!$N$24-1)*-1","v":-0.16},null,{"$f":"('e2g-format 2019'!$V$32+'e2g-format 2019'!$V$33+'e2g-format 2019'!$V$34+'e2g-format 2019'!$V$35)/(Fjernvarmeproduktion!$N$24-1)*-1","v":-0.16},null,{"$f":"('BF 2030'!$L$30+'BF 2030'!$L$31+'BF 2030'!$L$32)/(Fjernvarmeproduktion!$R$24-1)*-1","v":22.3215557416138},null,{"$f":"('2025'!$L$30+'2025'!$L$31+'2025'!$L$33)/(Fjernvarmeproduktion!T$24-1)*-1","v":0},null,{"$f":"('2030'!$L$30+'2030'!$L$31+'2030'!$L$33)/(Fjernvarmeproduktion!V$24-1)*-1","v":0}]

{"sheet":"Fjernvarme","index":27,"n_rows":20,"n_cols":24,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)/1000","v":646.65323903681599},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)/1000","v":637.78350248249865},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning"]
["Husholdninger",{"$f":"'e2g-format 2006'!$AK$32","v":-996.09572274969014},null,{"$f":"'e2g-format 2008'!$AK$32","v":-1077.1040782317311},null,{"$f":"'e2g-format 2009'!$AK$32","v":-1086.1736867861882},null,{"$f":"'e2g-format 2011'!$AK$32","v":-1115.6441740726393},null,{"$f":"'e2g-format 2013'!$AK$32","v":-1137.1087862955371},null,{"$f":"'e2g-format 2015'!$AK$32","v":-1089.5420686332002},null,{"$f":"'e2g-format 2017'!$AK$32","v":-1036.7880941275198},null,{"$f":"'e2g-format 2019'!$AK$32","v":-1036.7880941275198},null,{"$f":"P4*(1+S4)^(2030-$P$2)","v":-1010.9184143131653},{"$f":"(('BF20 2030'!AC34)/('BF20 2018'!AC34))^(1/12)-1","v":-2.2944840460823457E-3},{"$f":"P4*(1+U4)^($T$2-$P$2)","v":-1036.7880941275198},{"$f":"'Samlet Nøgletal'!H19/1000-1","v":0},{"$f":"P4*(1+W4)^($V$2-$P$2)","v":-1036.7880941275198},{"$f":"'Samlet Nøgletal'!I19/1000-1","v":0}]
["Offentlig ",{"$f":"'e2g-format 2006'!$AK$33","v":-154.3940428181628},null,{"$f":"'e2g-format 2008'!$AK$33","v":-157.74910122134017},null,{"$f":"'e2g-format 2009'!$AK$33","v":-156.87280876660802},null,{"$f":"'e2g-format 2011'!$AK$33","v":-162.37074833921042},null,{"$f":"'e2g-format 2013'!$AK$33","v":-173.03829356671218},null,{"$f":"'e2g-format 2015'!$AK$33","v":-165.79988000940003},null,{"$f":"'e2g-format 2017'!$AK$33","v":-157.66823551248001},null,{"$f":"'e2g-format 2019'!$AK$33","v":-157.66823551248001},null,{"$f":"P5*(1+S5)^(2030-$P$2)","v":-146.5386585623589},{"$f":"(('BF20 2030'!AC33)/('BF20 2018'!AC33))^(1/12)-1","v":-6.6327939546780845E-3},{"$f":"P5*(1+U5)^($T$2-$P$2)","v":-157.66823551248001},{"$f":"'Samlet Nøgletal'!H20/1000-1","v":0},{"$f":"P5*(1+W5)^($V$2-$P$2)","v":-157.66823551248001},{"$f":"'Samlet Nøgletal'!I20/1000-1","v":0}]
["Erhverv",{"$f":"'e2g-format 2006'!$AK$34","v":-437.92631280830744},null,{"$f":"'e2g-format 2008'!$AK$34","v":-461.37371540004858},null,{"$f":"'e2g-format 2009'!$AK$34","v":-462.09273017120415},null,{"$f":"'e2g-format 2011'!$AK$34","v":-467.90710274095039},null,{"$f":"'e2g-format 2013'!$AK$34","v":-457.31549014059652},null,{"$f":"'e2g-format 2015'!$AK$34","v":-438.1853971677001},null,{"$f":"'e2g-format 2017'!$AK$34","v":-398.15210988000007},null,{"$f":"'e2g-format 2019'!$AK$34","v":-398.15210988000007},null,-394.02956775678814,{"$f":"((SUM('BF20 2030'!AC29:AC32))/(SUM('BF20 2018'!AC29:AC32)))^(1/12)-1","v":-9.4574943756153829E-4},-398.15210988000007,{"$f":"'Samlet Nøgletal'!H21/1000-1","v":0},-398.15210988000007,{"$f":"'Samlet Nøgletal'!I21/1000-1","v":0}]
[]
[]
["Ekstra visning: Forbrug af de forskellige energiformer til el- og fjernvarmeproduktion"]
["Naturgas",{"$f":"('e2g-format 2006'!$C$10+'e2g-format 2006'!$C$15+'e2g-format 2006'!$C$16)*-1","v":2870.7852700000003},null,{"$f":"('e2g-format 2008'!$C$10+'e2g-format 2008'!$C$15+'e2g-format 2008'!$C$16)*-1","v":2915.2191864000001},null,{"$f":"('e2g-format 2009'!$C$10+'e2g-format 2009'!$C$15+'e2g-format 2009'!$C$16)*-1","v":2402.5722599999999},null,{"$f":"('e2g-format 2011'!$C$10+'e2g-format 2011'!$C$15+'e2g-format 2011'!$C$16)*-1","v":2972.0856399999998},null,{"$f":"('e2g-format 2013'!$C$10+'e2g-format 2013'!$C$15+'e2g-format 2013'!$C$16)*-1","v":3144.2904089999997},null,{"$f":"('e2g-format 2015'!$C$10+'e2g-format 2015'!$C$15+'e2g-format 2015'!$C$16)*-1","v":2973.9669000000004},null,{"$f":"('e2g-format 2017'!$C$10+'e2g-format 2017'!$C$15+'e2g-format 2017'!$C$16)*-1","v":2057.6508000000003},null,{"$f":"('e2g-format 2019'!$C$10+'e2g-format 2019'!$C$15+'e2g-format 2019'!$C$16)*-1","v":2057.6508000000003},null,{"$f":"('BF 2030'!$C$10+'BF 2030'!$C$13+'BF 2030'!$C$14)*-1","v":78.139128107914075},null,{"$f":"('2025'!$C$10+'2025'!$C$13+'2025'!$C$14)*-1","v":2043.3803322417418},null,{"$f":"('2030'!$C$10+'2030'!$C$13+'2030'!$C$14)*-1","v":2043.3803322417418}]
["Kul",{"$f":"('e2g-format 2006'!$D$10+'e2g-format 2006'!$D$15+'e2g-format 2006'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$D$10+'e2g-format 2008'!$D$15+'e2g-format 2008'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$D$10+'e2g-format 2009'!$D$15+'e2g-format 2009'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$D$10+'e2g-format 2011'!$D$15+'e2g-format 2011'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$D$10+'e2g-format 2013'!$D$15+'e2g-format 2013'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$D$10+'e2g-format 2015'!$D$15+'e2g-format 2015'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$D$10+'e2g-format 2017'!$D$15+'e2g-format 2017'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$D$10+'e2g-format 2019'!$D$15+'e2g-format 2019'!$D$16)*-1","v":0},null,{"$f":"('BF 2030'!$D$10+'BF 2030'!$D$13+'BF 2030'!$D$14)*-1","v":0},null,{"$f":"('2025'!$D$10+'2025'!$D$13+'2025'!$D$14)*-1","v":0},null,{"$f":"('2030'!$D$10+'2030'!$D$13+'2030'!$D$14)*-1","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"('e2g-format 2006'!$E$10+'e2g-format 2006'!$E$15+'e2g-format 2006'!$E$16)*-1","v":122.16546},null,{"$f":"('e2g-format 2008'!$E$10+'e2g-format 2008'!$E$15+'e2g-format 2008'!$E$16)*-1","v":197.58815999999999},null,{"$f":"('e2g-format 2009'!$E$10+'e2g-format 2009'!$E$15+'e2g-format 2009'!$E$16)*-1","v":187.91190000000003},null,{"$f":"('e2g-format 2011'!$E$10+'e2g-format 2011'!$E$15+'e2g-format 2011'!$E$16)*-1","v":205.46010000000001},null,{"$f":"('e2g-format 2013'!$E$10+'e2g-format 2013'!$E$15+'e2g-format 2013'!$E$16)*-1","v":186.14475000000002},null,{"$f":"('e2g-format 2015'!$E$10+'e2g-format 2015'!$E$15+'e2g-format 2015'!$E$16)*-1","v":229.99545000000001},null,{"$f":"('e2g-format 2017'!$E$10+'e2g-format 2017'!$E$15+'e2g-format 2017'!$E$16)*-1","v":216.41012999999998},null,{"$f":"('e2g-format 2019'!$E$10+'e2g-format 2019'!$E$15+'e2g-format 2019'!$E$16)*-1","v":216.41012999999998},null,{"$f":"('BF 2030'!$E$10+'BF 2030'!$E$13+'BF 2030'!$E$14)*-1","v":133.9144473346372},null,{"$f":"('2025'!$E$10+'2025'!$E$13+'2025'!$E$14)*-1","v":216.72215644988174},null,{"$f":"('2030'!$E$10+'2030'!$E$13+'2030'!$E$14)*-1","v":216.72215644988174}]
["Biobrændsler",{"$f":"('e2g-format 2006'!$F$10+'e2g-format 2006'!$F$15+'e2g-format 2006'!$F$16)*-1","v":199.94524000000001},null,{"$f":"('e2g-format 2008'!$F$10+'e2g-format 2008'!$F$15+'e2g-format 2008'!$F$16)*-1","v":259.267944},null,{"$f":"('e2g-format 2009'!$F$10+'e2g-format 2009'!$F$15+'e2g-format 2009'!$F$16)*-1","v":256.75410000000005},null,{"$f":"('e2g-format 2011'!$F$10+'e2g-format 2011'!$F$15+'e2g-format 2011'!$F$16)*-1","v":348.15989999999999},null,{"$f":"('e2g-format 2013'!$F$10+'e2g-format 2013'!$F$15+'e2g-format 2013'!$F$16)*-1","v":435.53925000000004},null,{"$f":"('e2g-format 2015'!$F$10+'e2g-format 2015'!$F$15+'e2g-format 2015'!$F$16)*-1","v":321.35925000000003},null,{"$f":"('e2g-format 2017'!$F$10+'e2g-format 2017'!$F$15+'e2g-format 2017'!$F$16)*-1","v":835.02507000000003},null,{"$f":"('e2g-format 2019'!$F$10+'e2g-format 2019'!$F$15+'e2g-format 2019'!$F$16)*-1","v":835.02507000000003},null,{"$f":"('BF 2030'!$F$10+'BF 2030'!$F$13+'BF 2030'!$F$14)*-1","v":1286.7186796073909},null,{"$f":"('2025'!$F$10+'2025'!$F$13+'2025'!$F$14)*-1","v":835.92831773525802},null,{"$f":"('2030'!$F$10+'2030'!$F$13+'2030'!$F$14)*-1","v":835.92831773525802}]
["Synteteske brændsler",{"$f":"('e2g-format 2006'!$W$10+'e2g-format 2006'!$W$15+'e2g-format 2006'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$W$10+'e2g-format 2008'!$W$15+'e2g-format 2008'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$W$10+'e2g-format 2009'!$W$15+'e2g-format 2009'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$W$10+'e2g-format 2011'!$W$15+'e2g-format 2011'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$W$10+'e2g-format 2013'!$W$15+'e2g-format 2013'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$W$10+'e2g-format 2015'!$W$15+'e2g-format 2015'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$W$10+'e2g-format 2017'!$W$15+'e2g-format 2017'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$W$10+'e2g-format 2019'!$W$15+'e2g-format 2019'!$W$16)*-1","v":0},null,{"$f":"('BF 2030'!$M$10+'BF 2030'!$M$13+'BF 2030'!$M$14)*-1","v":0.7591811255826274},null,{"$f":"('2025'!$M$10+'2025'!$M$13+'2025'!$M$14)*-1","v":0},null,{"$f":"('2030'!$M$10+'2030'!$M$13+'2030'!$M$14)*-1","v":0}]
["Olieprodukter",{"$f":"('e2g-format 2006'!$X$10+'e2g-format 2006'!$X$15+'e2g-format 2006'!$X$16)*-1","v":64.699699999999993},null,{"$f":"('e2g-format 2008'!$X$10+'e2g-format 2008'!$X$15+'e2g-format 2008'!$X$16)*-1","v":101.94239999999999},null,{"$f":"('e2g-format 2009'!$X$10+'e2g-format 2009'!$X$15+'e2g-format 2009'!$X$16)*-1","v":345.51},null,{"$f":"('e2g-format 2011'!$X$10+'e2g-format 2011'!$X$15+'e2g-format 2011'!$X$16)*-1","v":48.096000000000004},null,{"$f":"('e2g-format 2013'!$X$10+'e2g-format 2013'!$X$15+'e2g-format 2013'!$X$16)*-1","v":47.088000000000001},null,{"$f":"('e2g-format 2015'!$X$10+'e2g-format 2015'!$X$15+'e2g-format 2015'!$X$16)*-1","v":8.7309000000000001},null,{"$f":"('e2g-format 2017'!$X$10+'e2g-format 2017'!$X$15+'e2g-format 2017'!$X$16)*-1","v":1.7172000000000001},null,{"$f":"('e2g-format 2019'!$X$10+'e2g-format 2019'!$X$15+'e2g-format 2019'!$X$16)*-1","v":1.7172000000000001},null,{"$f":"('BF 2030'!$N$10+'BF 2030'!$N$13+'BF 2030'!$N$14)*-1","v":24.88212327513067},null,{"$f":"('2025'!$N$10+'2025'!$N$13+'2025'!$N$14)*-1","v":0},null,{"$f":"('2030'!$N$10+'2030'!$N$13+'2030'!$N$14)*-1","v":0}]
["Sol",{"$f":"('e2g-format 2006'!$P$10+'e2g-format 2006'!$P$15+'e2g-format 2006'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$P$10+'e2g-format 2008'!$P$15+'e2g-format 2008'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$P$10+'e2g-format 2009'!$P$15+'e2g-format 2009'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$P$10+'e2g-format 2011'!$P$15+'e2g-format 2011'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$P$10+'e2g-format 2013'!$P$15+'e2g-format 2013'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$P$10+'e2g-format 2015'!$P$15+'e2g-format 2015'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$P$10+'e2g-format 2017'!$P$15+'e2g-format 2017'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$P$10+'e2g-format 2019'!$P$15+'e2g-format 2019'!$P$16)*-1","v":0},null,{"$f":"('BF 2030'!$H$10+'BF 2030'!$H$13+'BF 2030'!$H$14)*-1","v":606.0353098752098},null,{"$f":"('2025'!$H$10+'2025'!$H$13+'2025'!$H$14)*-1","v":0},null,{"$f":"('2030'!$H$10+'2030'!$H$13+'2030'!$H$14)*-1","v":0}]
["Omgivelsesvarme",{"$f":"('e2g-format 2006'!$V$10+'e2g-format 2006'!$V$15+'e2g-format 2006'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$V$10+'e2g-format 2008'!$V$15+'e2g-format 2008'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$V$10+'e2g-format 2009'!$V$15+'e2g-format 2009'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$V$10+'e2g-format 2011'!$V$15+'e2g-format 2011'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$V$10+'e2g-format 2013'!$V$15+'e2g-format 2013'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$V$10+'e2g-format 2015'!$V$15+'e2g-format 2015'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$V$10+'e2g-format 2017'!$V$15+'e2g-format 2017'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$V$10+'e2g-format 2019'!$V$15+'e2g-format 2019'!$V$16)*-1","v":0},null,{"$f":"('BF 2030'!$L$10+'BF 2030'!$L$13+'BF 2030'!$L$14)*-1","v":51.031712521574228},null,{"$f":"('2025'!$L$10+'2025'!$L$13+'2025'!$L$14)*-1","v":0},null,{"$f":"('2030'!$L$10+'2030'!$L$13+'2030'!$L$14)*-1","v":0}]
["Overskudsvarme",{"$f":"('e2g-format 2006'!$AL$10+'e2g-format 2006'!$AL$15+'e2g-format 2006'!$AL$16)*-1","v":407.36084999999997},null,{"$f":"('e2g-format 2008'!$AL$10+'e2g-format 2008'!$AL$15+'e2g-format 2008'!$AL$16)*-1","v":399.3528},null,{"$f":"('e2g-format 2009'!$AL$10+'e2g-format 2009'!$AL$15+'e2g-format 2009'!$AL$16)*-1","v":406.74150000000003},null,{"$f":"('e2g-format 2011'!$AL$10+'e2g-format 2011'!$AL$15+'e2g-format 2011'!$AL$16)*-1","v":354.49515000000002},null,{"$f":"('e2g-format 2013'!$AL$10+'e2g-format 2013'!$AL$15+'e2g-format 2013'!$AL$16)*-1","v":317.36984999999999},null,{"$f":"('e2g-format 2015'!$AL$10+'e2g-format 2015'!$AL$15+'e2g-format 2015'!$AL$16)*-1","v":389.13},null,{"$f":"('e2g-format 2017'!$AL$10+'e2g-format 2017'!$AL$15+'e2g-format 2017'!$AL$16)*-1","v":372.63240000000002},null,{"$f":"('e2g-format 2019'!$AL$10+'e2g-format 2019'!$AL$15+'e2g-format 2019'!$AL$16)*-1","v":372.63240000000002},null,{"$f":"('BF 2030'!$Q$10+'BF 2030'!$Q$13+'BF 2030'!$Q$14)*-1","v":0},null,{"$f":"('2025'!$Q$10+'2025'!$Q$13+'2025'!$Q$14)*-1","v":381.27046042108799},null,{"$f":"('2030'!$Q$10+'2030'!$Q$13+'2030'!$Q$14)*-1","v":381.27046042108799}]
["El til varmepumpe",{"$f":"B17/(Fjernvarmeproduktion!B24-1)","v":0},null,{"$f":"D17/(Fjernvarmeproduktion!D24-1)","v":0},null,{"$f":"F17/(Fjernvarmeproduktion!F24-1)","v":0},null,{"$f":"H17/(Fjernvarmeproduktion!H24-1)","v":0},null,{"$f":"J17/(Fjernvarmeproduktion!J24-1)","v":0},null,{"$f":"L17/(Fjernvarmeproduktion!L24-1)","v":0},null,{"$f":"N17/(Fjernvarmeproduktion!N24-1)","v":0},null,{"$f":"P17/(Fjernvarmeproduktion!P24-1)","v":0},null,{"$f":"R17/(Fjernvarmeproduktion!R24-1)","v":20.41268500862969},null,{"$f":"T17/(Fjernvarmeproduktion!T24-1)","v":0},null,{"$f":"V17/(Fjernvarmeproduktion!V24-1)","v":0}]
[null,{"$f":"SUM(B10:B19)","v":3664.9565200000006},null,{"$f":"SUM(D10:D19)","v":3873.3704904000001},null,{"$f":"SUM(F10:F19)","v":3599.4897600000004},null,{"$f":"SUM(H10:H19)","v":3928.2967899999999},null,{"$f":"SUM(J10:J19)","v":4130.4322589999992},null,{"$f":"SUM(L10:L19)","v":3923.1825000000003},null,{"$f":"SUM(N10:N19)","v":3483.4356000000007},null,{"$f":"SUM(P10:P19)","v":3483.4356000000007},null,{"$f":"SUM(R10:R19)","v":2201.8932668560692},null,{"$f":"SUM(T10:T19)","v":3477.3012668479696},null,{"$f":"SUM(V10:V19)","v":3477.3012668479696}]

{"sheet":"Elapparater","index":28,"n_rows":15,"n_cols":24,"rows_kept":15,"cut":false,"hidden":true,"merged":[[1,13,1,14],[1,17,1,18],[1,21,1,22],[1,15,1,16],[1,19,1,20],[1,1,1,2],[1,11,1,12],[1,9,1,10],[1,7,1,8],[1,5,1,6],[1,3,1,4]]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning"]
["Husholdninger ",{"$f":"'e2g-format 2006'!$AJ$32-('e2g-format 2006'!$U$32+'e2g-format 2006'!$V$32)/(Fjernvarmeproduktion!B$24-1)","v":-310.98318989117087},null,{"$f":"'e2g-format 2008'!$AJ$32-('e2g-format 2008'!$U$32+'e2g-format 2008'!$V$32)/(Fjernvarmeproduktion!D$24-1)","v":-312.28819243073787},null,{"$f":"'e2g-format 2009'!$AJ$32-('e2g-format 2009'!$U$32+'e2g-format 2009'!$V$32)/(Fjernvarmeproduktion!F$24-1)","v":-321.85822372916982},null,{"$f":"'e2g-format 2011'!$AJ$32-('e2g-format 2011'!$U$32+'e2g-format 2011'!$V$32)/(Fjernvarmeproduktion!H$24-1)","v":-313.94520368489782},null,{"$f":"'e2g-format 2013'!$AJ$32-('e2g-format 2013'!$U$32+'e2g-format 2013'!$V$32)/(Fjernvarmeproduktion!J$24-1)","v":-295.00642703020543},null,{"$f":"'e2g-format 2015'!$AJ$32-('e2g-format 2015'!$U$32+'e2g-format 2015'!$V$32)/(Fjernvarmeproduktion!L$24-1)","v":-269.31214497920382},null,{"$f":"'e2g-format 2017'!$AJ$32-('e2g-format 2017'!$U$32+'e2g-format 2017'!$V$32)/(Fjernvarmeproduktion!N$24-1)","v":-260.17592394533574},null,{"$f":"'e2g-format 2019'!$AJ$32-('e2g-format 2019'!$U$32+'e2g-format 2019'!$V$32)/(Fjernvarmeproduktion!P$24-1)","v":-260.17592394533574},null,{"$f":"P4*(1+S4)^(2030-$P$2)","v":-282.96961967841685},{"$f":"(('BF20 2030'!AB34-'BF20 2030'!AE34)/('BF20 2018'!AB34-'BF20 2018'!AE34))^(1/12)-1","v":7.6639010593508861E-3},{"$f":"P4*(1+U4)^($T$2-$P$2)","v":-260.17592394533574},{"$f":"'Samlet Nøgletal'!H4/1000-1","v":0},{"$f":"P4*(1+W4)^($V$2-$P$2)","v":-260.17592394533574},{"$f":"'Samlet Nøgletal'!I4/1000-1","v":0}]
["Offentlig ",{"$f":"'e2g-format 2006'!$AJ$33-('e2g-format 2006'!$U$33+'e2g-format 2006'!$V$33)/(Fjernvarmeproduktion!B$24-1)","v":-184.8754692},null,{"$f":"'e2g-format 2008'!$AJ$33-('e2g-format 2008'!$U$33+'e2g-format 2008'!$V$33)/(Fjernvarmeproduktion!D$24-1)","v":-189.06262200000003},null,{"$f":"'e2g-format 2009'!$AJ$33-('e2g-format 2009'!$U$33+'e2g-format 2009'!$V$33)/(Fjernvarmeproduktion!F$24-1)","v":-196.69537799999998},null,{"$f":"'e2g-format 2011'!$AJ$33-('e2g-format 2011'!$U$33+'e2g-format 2011'!$V$33)/(Fjernvarmeproduktion!H$24-1)","v":-200.01674037600003},null,{"$f":"'e2g-format 2013'!$AJ$33-('e2g-format 2013'!$U$33+'e2g-format 2013'!$V$33)/(Fjernvarmeproduktion!J$24-1)","v":-242.781680268},null,{"$f":"'e2g-format 2015'!$AJ$33-('e2g-format 2015'!$U$33+'e2g-format 2015'!$V$33)/(Fjernvarmeproduktion!L$24-1)","v":-254.56470588235294},null,{"$f":"'e2g-format 2017'!$AJ$33-('e2g-format 2017'!$U$33+'e2g-format 2017'!$V$33)/(Fjernvarmeproduktion!N$24-1)","v":-137.90588235294118},null,{"$f":"'e2g-format 2019'!$AJ$33-('e2g-format 2019'!$U$33+'e2g-format 2019'!$V$33)/(Fjernvarmeproduktion!P$24-1)","v":-137.90588235294118},null,{"$f":"P5*(1+S5)^(2030-$P$2)","v":-137.21388608498646},{"$f":"(('BF20 2030'!AB33-'BF20 2030'!AE33)/('BF20 2018'!AB33-'BF20 2018'!AE33))^(1/12)-1","v":-4.5721543094900952E-4},{"$f":"P5*(1+U5)^($T$2-$P$2)","v":-137.90588235294118},{"$f":"'Samlet Nøgletal'!H5/1000-1","v":0},{"$f":"P5*(1+W5)^($V$2-$P$2)","v":-137.90588235294118},{"$f":"'Samlet Nøgletal'!I5/1000-1","v":0}]
["Erhverv (eksklusiv Proces)",{"$f":"'e2g-format 2006'!$AJ$34-('e2g-format 2006'!$U$34+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)","v":-79.333756451999989},null,{"$f":"'e2g-format 2008'!$AJ$34-('e2g-format 2008'!$U$34+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)","v":-81.151261415999997},null,{"$f":"'e2g-format 2009'!$AJ$34-('e2g-format 2009'!$U$34+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)","v":-276.98471596799999},null,{"$f":"'e2g-format 2011'!$AJ$34-('e2g-format 2011'!$U$34+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)","v":-277.12429952601599},null,{"$f":"'e2g-format 2013'!$AJ$34-('e2g-format 2013'!$U$34+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)","v":-276.99815453083198},null,{"$f":"'e2g-format 2015'!$AJ$34-('e2g-format 2015'!$U$34+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)","v":-220.04132733577632},null,{"$f":"'e2g-format 2017'!$AJ$34-('e2g-format 2017'!$U$34+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!N$24-1)","v":-188.70588235294122},null,{"$f":"'e2g-format 2019'!$AJ$34-('e2g-format 2019'!$U$34+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!P$24-1)","v":-188.70588235294122},null,-191.59019173029174,{"$f":"((SUM('BF20 2030'!AB29,AR31,AR32)-SUM('BF20 2030'!AE29,AU31,AU32))/(SUM('BF20 2018'!AB29,AR31,AR32)-SUM('BF20 2018'!AE29,AU31,AU32)))^(1/12)-1","v":1.3799556191269602E-3},-188.70588235294122,{"$f":"'Samlet Nøgletal'!H6/1000-1","v":0},-188.70588235294122,{"$f":"'Samlet Nøgletal'!I6/1000-1","v":0}]
[]
["Tab i elnet",{"$f":"('e2g-format 2006'!$CD$18+'e2g-format 2006'!$AJ$18)/'e2g-format 2006'!$CD$18*-1","v":7.8748651564185382E-2},null,{"$f":"('e2g-format 2008'!$CD$18+'e2g-format 2008'!$AJ$18)/'e2g-format 2008'!$CD$18*-1","v":7.8748651564185479E-2},null,{"$f":"('e2g-format 2009'!$CD$18+'e2g-format 2009'!$AJ$18)/'e2g-format 2009'!$CD$18*-1","v":7.8748651564185618E-2},null,{"$f":"('e2g-format 2011'!$CD$18+'e2g-format 2011'!$AJ$18)/'e2g-format 2011'!$CD$18*-1","v":8.6012163336229339E-2},null,{"$f":"('e2g-format 2013'!$CD$18+'e2g-format 2013'!$AJ$18)/'e2g-format 2013'!$CD$18*-1","v":8.2116871729102925E-2},null,{"$f":"('e2g-format 2015'!$CD$18+'e2g-format 2015'!$AJ$18)/'e2g-format 2015'!$CD$18*-1","v":8.6484137331594907E-2},null,{"$f":"('e2g-format 2017'!$CD$18+'e2g-format 2017'!$AJ$18)/'e2g-format 2017'!$CD$18*-1","v":8.8850174216027741E-2},null,{"$f":"('e2g-format 2019'!$CD$18+'e2g-format 2019'!$AJ$18)/'e2g-format 2019'!$CD$18*-1","v":8.8850174216027741E-2},null,{"$f":"'BF20 2030'!AB25/'BF20 2030'!AB26","v":6.992369889534221E-2},null,{"$f":"'Samlet Nøgletal'!E8","v":0.09},null,{"$f":"'Samlet Nøgletal'!F8","v":0.09}]
[]
["Ekstra visning: Eleksport/import til kommunen (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Elproduktion!T4","v":189.52428534865933},null,{"$f":"Elproduktion!V4","v":189.52428534865933}]
[]
["Ekstra visning: Elforbrug til \"Apparater\", \"Individuel opvarmning og proces\" og \"Transport\""]
["Apparater (TJ)",{"$f":"(('e2g-format 2006'!$AJ$32+'e2g-format 2006'!$AJ$33+'e2g-format 2006'!$AJ$34)-('e2g-format 2006'!$V$32+'e2g-format 2006'!$V$33+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1))*-1","v":575.1924155431708},null,{"$f":"(('e2g-format 2008'!$AJ$32+'e2g-format 2008'!$AJ$33+'e2g-format 2008'!$AJ$34)-('e2g-format 2008'!$V$32+'e2g-format 2008'!$V$33+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1))*-1","v":582.50207584673797},null,{"$f":"(('e2g-format 2009'!$AJ$32+'e2g-format 2009'!$AJ$33+'e2g-format 2009'!$AJ$34)-('e2g-format 2009'!$V$32+'e2g-format 2009'!$V$33+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1))*-1","v":795.53831769716987},null,{"$f":"(('e2g-format 2011'!$AJ$32+'e2g-format 2011'!$AJ$33+'e2g-format 2011'!$AJ$34)-('e2g-format 2011'!$V$32+'e2g-format 2011'!$V$33+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1))*-1","v":791.08624358691384},null,{"$f":"(('e2g-format 2013'!$AJ$32+'e2g-format 2013'!$AJ$33+'e2g-format 2013'!$AJ$34)-('e2g-format 2013'!$V$32+'e2g-format 2013'!$V$33+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1))*-1","v":814.78626182903724},null,{"$f":"(('e2g-format 2015'!$AJ$32+'e2g-format 2015'!$AJ$33+'e2g-format 2015'!$AJ$34)-('e2g-format 2015'!$V$32+'e2g-format 2015'!$V$33+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1))*-1","v":743.91817819733308},null,{"$f":"(('e2g-format 2017'!$AJ$32+'e2g-format 2017'!$AJ$33+'e2g-format 2017'!$AJ$34)-('e2g-format 2017'!$V$32+'e2g-format 2017'!$V$33+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!$N$24-1))*-1","v":586.7876886512181},null,{"$f":"(('e2g-format 2019'!$AJ$32+'e2g-format 2019'!$AJ$33+'e2g-format 2019'!$AJ$34)-('e2g-format 2019'!$V$32+'e2g-format 2019'!$V$33+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!$N$24-1))*-1","v":586.7876886512181},null,{"$f":"(('BF 2030'!$O$30+'BF 2030'!$O$31)-('BF 2030'!$L$30+'BF 2030'!$L$31)/(Fjernvarmeproduktion!$R$24-1))*-1","v":420.18350576340333},null,{"$f":"(('2025'!$O$30+'2025'!$O$31)-('2025'!$L$30+'2025'!$L$31)/(Fjernvarmeproduktion!$T$24-1))*-1","v":398.08180629827689},null,{"$f":"(('2030'!$O$30+'2030'!$O$31)-('2030'!$L$30+'2030'!$L$31)/(Fjernvarmeproduktion!$V$24-1))*-1","v":398.08180629827689}]
["Individuel opvarmning og proces (TJ)",{"$f":"(('e2g-format 2006'!$V$32+'e2g-format 2006'!$V$33+'e2g-format 2006'!$V$34)/(Fjernvarmeproduktion!B$24-1)+'e2g-format 2006'!$AJ$35)*-1","v":567.87427674800006},null,{"$f":"(('e2g-format 2008'!$V$32+'e2g-format 2008'!$V$33+'e2g-format 2008'!$V$34)/(Fjernvarmeproduktion!D$24-1)+'e2g-format 2008'!$AJ$35)*-1","v":749.66243058399994},null,{"$f":"(('e2g-format 2009'!$V$32+'e2g-format 2009'!$V$33+'e2g-format 2009'!$V$34)/(Fjernvarmeproduktion!F$24-1)+'e2g-format 2009'!$AJ$35)*-1","v":563.73153333200003},null,{"$f":"(('e2g-format 2011'!$V$32+'e2g-format 2011'!$V$33+'e2g-format 2011'!$V$34)/(Fjernvarmeproduktion!H$24-1)+'e2g-format 2011'!$AJ$35)*-1","v":386.532229965184},null,{"$f":"(('e2g-format 2013'!$V$32+'e2g-format 2013'!$V$33+'e2g-format 2013'!$V$34)/(Fjernvarmeproduktion!J$24-1)+'e2g-format 2013'!$AJ$35)*-1","v":489.13558769732873},null,{"$f":"(('e2g-format 2015'!$V$32+'e2g-format 2015'!$V$33+'e2g-format 2015'!$V$34)/(Fjernvarmeproduktion!L$24-1)+'e2g-format 2015'!$AJ$35)*-1","v":568.23621561441109},null,{"$f":"(('e2g-format 2017'!$V$32+'e2g-format 2017'!$V$33+'e2g-format 2017'!$V$34)/(Fjernvarmeproduktion!$N$24-1)+'e2g-format 2017'!$AJ$35)*-1","v":713.5146450070589},null,{"$f":"(('e2g-format 2019'!$V$32+'e2g-format 2019'!$V$33+'e2g-format 2019'!$V$34)/(Fjernvarmeproduktion!$N$24-1)+'e2g-format 2019'!$AJ$35)*-1","v":713.5146450070589},null,{"$f":"(('BF 2030'!$L$30+'BF 2030'!$L$31)/(Fjernvarmeproduktion!$R$24-1)+'BF 2030'!$O$32)*-1","v":376.64278300275703},null,{"$f":"(('2025'!$L$30+'2025'!$L$31)/(Fjernvarmeproduktion!$T$24-1)+'2025'!$O$33)*-1","v":709.09255740084689},null,{"$f":"(('2030'!$L$30+'2030'!$L$31)/(Fjernvarmeproduktion!$V$24-1)+'2030'!$O$33)*-1","v":709.09255740084689}]
["Transport (TJ)",{"$f":"'e2g-format 2006'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2008'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2009'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2011'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2013'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2015'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2017'!$AJ$22*-1","v":1.3},null,{"$f":"'e2g-format 2019'!$AJ$22*-1","v":1.3},null,{"$f":"'BF 2030'!$O$20*-1","v":61.88100521998502},null,{"$f":"'2025'!$O$20*-1","v":1.2210287255939647},null,{"$f":"'2030'!$O$20*-1","v":1.2210287255939647}]

{"sheet":"Indholdsfortegnelse","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Oversigt - Introduktion","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Oversigt - Kommune","index":31,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Slutforbrug -  elapparater","index":32,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E8","v":0.09}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!F8","v":0.09}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"elapparater - husholdning","index":33,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B3","v":0},{"$f":"'CO2-reduktioner'!C3","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[null,null,null,null,null,{"$f":"Elapparater!U4","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"Elapparater!W4","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"elapparater - offentlig","index":34,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B4","v":0},{"$f":"'CO2-reduktioner'!C4","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Elapparater!U5","v":0}]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"Elapparater!W5","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"elapparater - erhverv","index":35,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B5","v":0},{"$f":"'CO2-reduktioner'!C5","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Elapparater!U6","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"Elapparater!W6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Slutforbrug -  Fjernvarme","index":36,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E23","v":0.26}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!F23","v":0.26}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Fjernvarme - husholdning","index":37,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B6","v":0},{"$f":"'CO2-reduktioner'!C6","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Fjernvarme!U4","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"Fjernvarme!W4","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fjernvarme - offentlig","index":38,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B7","v":0},{"$f":"'CO2-reduktioner'!C7","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Fjernvarme!U5","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"Fjernvarme!W5","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fjernvarme - erhverv","index":39,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B8","v":0},{"$f":"'CO2-reduktioner'!C8","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A280","v":0},{"$f":"'Samlet Nøgletal'!B280","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"Fjernvarme!U6","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"Fjernvarme!W6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Slutforbrug -  Opvarming&Proces","index":40,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Opvarming - husholdning","index":41,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B9","v":0},{"$f":"'CO2-reduktioner'!C9","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[null,null,null,null,null,{"$f":"'Opvarmning og proces'!U4","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Opvarmning og proces'!W4","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Husholdninger - Fordeling","index":42,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B9","v":0},{"$f":"'CO2-reduktioner'!C9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E45","v":0},{"$f":"'Samlet Nøgletal'!F45","v":0}]
[null,"Kul",null,{"$f":"'Samlet Nøgletal'!E46","v":0},{"$f":"'Samlet Nøgletal'!F46","v":0}]
[null,"Affald",null,{"$f":"'Samlet Nøgletal'!E47","v":0},{"$f":"'Samlet Nøgletal'!F47","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E48","v":0.8},{"$f":"'Samlet Nøgletal'!F48","v":0.8}]
[null,"Sol",null,{"$f":"'Samlet Nøgletal'!E49","v":0.01},{"$f":"'Samlet Nøgletal'!F49","v":0.01}]
[null,"Syntetiske",null,{"$f":"'Samlet Nøgletal'!E50","v":0},{"$f":"'Samlet Nøgletal'!F50","v":0}]
[null,"Olieprod",null,{"$f":"'Samlet Nøgletal'!E51","v":0.19},{"$f":"'Samlet Nøgletal'!F51","v":0.19}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E52","v":0},{"$f":"'Samlet Nøgletal'!F52","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Opvarmning - offentlig","index":43,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B10","v":0},{"$f":"'CO2-reduktioner'!C10","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E40","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!F40","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Offentlig - Fordeling","index":44,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B10","v":0},{"$f":"'CO2-reduktioner'!C10","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E54","v":1},{"$f":"'Samlet Nøgletal'!F54","v":1}]
[null,"Kul",null,{"$f":"'Samlet Nøgletal'!E55","v":0},{"$f":"'Samlet Nøgletal'!F55","v":0}]
[null,"Affald",null,{"$f":"'Samlet Nøgletal'!E56","v":0},{"$f":"'Samlet Nøgletal'!F56","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E57","v":0},{"$f":"'Samlet Nøgletal'!F57","v":0}]
[null,"Sol",null,{"$f":"'Samlet Nøgletal'!E58","v":0},{"$f":"'Samlet Nøgletal'!F58","v":0}]
[null,"Syntetiske",null,{"$f":"'Samlet Nøgletal'!E59","v":0},{"$f":"'Samlet Nøgletal'!F59","v":0}]
[null,"Olieprod",null,{"$f":"'Samlet Nøgletal'!E60","v":0},{"$f":"'Samlet Nøgletal'!F60","v":0}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E61","v":0},{"$f":"'Samlet Nøgletal'!F61","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Opvarmning - erhverv ","index":45,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B11","v":0},{"$f":"'CO2-reduktioner'!C11","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Opvarmning og proces'!U6","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Opvarmning og proces'!W6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"erhverv - Fordeling","index":46,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B11","v":0},{"$f":"'CO2-reduktioner'!C11","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E63","v":0.96},{"$f":"'Samlet Nøgletal'!F63","v":0.96}]
[null,"Kul",null,{"$f":"'Samlet Nøgletal'!E64","v":0},{"$f":"'Samlet Nøgletal'!F64","v":0}]
[null,"Affald",null,{"$f":"'Samlet Nøgletal'!E65","v":0},{"$f":"'Samlet Nøgletal'!F65","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E66","v":0},{"$f":"'Samlet Nøgletal'!F66","v":0}]
[null,"Sol",null,{"$f":"'Samlet Nøgletal'!E67","v":0},{"$f":"'Samlet Nøgletal'!F67","v":0}]
[null,"Syntetiske",null,{"$f":"'Samlet Nøgletal'!E68","v":0},{"$f":"'Samlet Nøgletal'!F68","v":0}]
[null,"Olieprod",null,{"$f":"'Samlet Nøgletal'!E69","v":0.04},{"$f":"'Samlet Nøgletal'!F69","v":0.04}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E70","v":0},{"$f":"'Samlet Nøgletal'!F70","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Opvarmning -   Tung Proces","index":47,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B12","v":0},{"$f":"'CO2-reduktioner'!C12","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Opvarmning og proces'!U7","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Opvarmning og proces'!W7","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Tung proces - Fordeling","index":48,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B12","v":0},{"$f":"'CO2-reduktioner'!C12","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E72","v":0.8},{"$f":"'Samlet Nøgletal'!F72","v":0.8}]
[null,"Kul",null,{"$f":"'Samlet Nøgletal'!E73","v":0},{"$f":"'Samlet Nøgletal'!F73","v":0}]
[null,"Affald",null,{"$f":"'Samlet Nøgletal'!E74","v":0},{"$f":"'Samlet Nøgletal'!F74","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E75","v":0},{"$f":"'Samlet Nøgletal'!F75","v":0}]
[null,"Sol",null,{"$f":"'Samlet Nøgletal'!E76","v":0},{"$f":"'Samlet Nøgletal'!F76","v":0}]
[null,"Syntetiske",null,{"$f":"'Samlet Nøgletal'!E77","v":0},{"$f":"'Samlet Nøgletal'!F77","v":0}]
[null,"Olieprod",null,{"$f":"'Samlet Nøgletal'!E78","v":0.08},{"$f":"'Samlet Nøgletal'!F78","v":0.08}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E79","v":0.12},{"$f":"'Samlet Nøgletal'!F79","v":0.12}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Slutforbrug -  Transport","index":49,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Transport - Vejtrafik","index":50,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B13","v":0},{"$f":"'CO2-reduktioner'!C13","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!U5","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!W5","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Vejtrafik - Fordeling","index":51,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B13","v":0},{"$f":"'CO2-reduktioner'!C13","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Personbil ",null,{"$f":"'Samlet Nøgletal'!E100","v":0.63},{"$f":"'Samlet Nøgletal'!F100","v":0.63}]
[null,"Lastbil",null,{"$f":"'Samlet Nøgletal'!E101","v":0.22},{"$f":"'Samlet Nøgletal'!F101","v":0.22}]
[null,"Varebil",null,{"$f":"'Samlet Nøgletal'!E102","v":0.12},{"$f":"'Samlet Nøgletal'!F102","v":0.12}]
[null,"Bus",null,{"$f":"'Samlet Nøgletal'!E103","v":0.03},{"$f":"'Samlet Nøgletal'!F103","v":0.03}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport -  Tog","index":52,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B18","v":0},{"$f":"'CO2-reduktioner'!C18","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!U6","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!W6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport -  Fly","index":53,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B19","v":3.5527136788005009E-15},{"$f":"'CO2-reduktioner'!C19","v":3.5527136788005009E-15}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!U7","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!W7","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport -  Færge","index":54,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B20","v":8.8817841970012523E-16},{"$f":"'CO2-reduktioner'!C20","v":8.8817841970012523E-16}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!U8","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!W8","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport -  Non-road","index":55,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B21","v":0},{"$f":"'CO2-reduktioner'!C21","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!U9","v":0},null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Transport modes'!W9","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport - Teknologivalg","index":56,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Vejtrafik - Ned","index":57,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Personbil - Fordeling","index":58,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B14","v":0},{"$f":"'CO2-reduktioner'!C14","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E119","v":0},{"$f":"'Samlet Nøgletal'!F119","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E120","v":0},{"$f":"'Samlet Nøgletal'!F120","v":0}]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E121","v":0.05},{"$f":"'Samlet Nøgletal'!F121","v":0.05}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E122","v":0.95},{"$f":"'Samlet Nøgletal'!F122","v":0.95}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E123","v":0},{"$f":"'Samlet Nøgletal'!F123","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Lastbil - Fordeling","index":59,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B15","v":0},{"$f":"'CO2-reduktioner'!C15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E125","v":0},{"$f":"'Samlet Nøgletal'!F125","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E126","v":0},{"$f":"'Samlet Nøgletal'!F126","v":0}]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E127","v":7.0000000000000007E-2},{"$f":"'Samlet Nøgletal'!F127","v":7.0000000000000007E-2}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E128","v":0.93},{"$f":"'Samlet Nøgletal'!F128","v":0.93}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E129","v":0},{"$f":"'Samlet Nøgletal'!F129","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Varebil - Fordeling","index":60,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B16","v":0},{"$f":"'CO2-reduktioner'!C16","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E131","v":0},{"$f":"'Samlet Nøgletal'!F131","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E132","v":0},{"$f":"'Samlet Nøgletal'!F132","v":0}]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E133","v":7.0000000000000007E-2},{"$f":"'Samlet Nøgletal'!F133","v":7.0000000000000007E-2}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E134","v":0.93},{"$f":"'Samlet Nøgletal'!F134","v":0.93}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E135","v":0},{"$f":"'Samlet Nøgletal'!F135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Bus - Fordeling","index":61,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B17","v":0},{"$f":"'CO2-reduktioner'!C17","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E137","v":0},{"$f":"'Samlet Nøgletal'!F137","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E138","v":0},{"$f":"'Samlet Nøgletal'!F138","v":0}]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E139","v":7.0000000000000007E-2},{"$f":"'Samlet Nøgletal'!F139","v":7.0000000000000007E-2}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E140","v":0.93},{"$f":"'Samlet Nøgletal'!F140","v":0.93}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E141","v":0},{"$f":"'Samlet Nøgletal'!F141","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Tog - Fordeling ","index":62,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B18","v":0},{"$f":"'CO2-reduktioner'!C18","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E143","v":0},{"$f":"'Samlet Nøgletal'!F143","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E144","v":0},{"$f":"'Samlet Nøgletal'!F144","v":0}]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E145","v":0},{"$f":"'Samlet Nøgletal'!F145","v":0}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E146","v":0.96},{"$f":"'Samlet Nøgletal'!F146","v":0.96}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E147","v":0.04},{"$f":"'Samlet Nøgletal'!F147","v":0.04}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fly - Fordeling","index":63,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B19","v":3.5527136788005009E-15},{"$f":"'CO2-reduktioner'!C19","v":3.5527136788005009E-15}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E149","v":0},{"$f":"'Samlet Nøgletal'!F149","v":0}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E150","v":1},{"$f":"'Samlet Nøgletal'!F150","v":1}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E151","v":0},{"$f":"'Samlet Nøgletal'!F151","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Færge - Fordeling","index":64,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B20","v":8.8817841970012523E-16},{"$f":"'CO2-reduktioner'!C20","v":8.8817841970012523E-16}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E153","v":0},{"$f":"'Samlet Nøgletal'!F153","v":0}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E154","v":1},{"$f":"'Samlet Nøgletal'!F154","v":1}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E155","v":0},{"$f":"'Samlet Nøgletal'!F155","v":0}]
[null,null,null,null,0.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Nonroad - Fordeling ","index":65,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B21","v":0},{"$f":"'CO2-reduktioner'!C21","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[]
[null,"Synteteske",null,{"$f":"'Samlet Nøgletal'!E157","v":0},{"$f":"'Samlet Nøgletal'!F157","v":0}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E158","v":1},{"$f":"'Samlet Nøgletal'!F158","v":1}]
[null,"El",null,{"$f":"'Samlet Nøgletal'!E159","v":0},{"$f":"'Samlet Nøgletal'!F159","v":0}]
[null,null,null,null,0.01]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fjernvarme - Tranmission ","index":66,"n_rows":109,"n_cols":17,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Netto ",null,{"$f":"'Samlet Nøgletal'!E172","v":0},{"$f":"'Samlet Nøgletal'!F172","v":0}]
[null,"Kombi",null,{"$f":"'Samlet Nøgletal'!E173","v":0.81},{"$f":"'Samlet Nøgletal'!F173","v":0.81}]
[null,"kedler",null,{"$f":"'Samlet Nøgletal'!E174","v":0},{"$f":"'Samlet Nøgletal'!F174","v":0}]
[null,"Anden ",null,{"$f":"'Samlet Nøgletal'!E175","v":0.19},{"$f":"'Samlet Nøgletal'!F175","v":0.19}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fjernvarme - Brændsel","index":67,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Brændesel - Kombineret","index":68,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B22","v":0},{"$f":"'CO2-reduktioner'!C22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E192","v":0.66},{"$f":"'Samlet Nøgletal'!F192","v":0.66}]
[null,"Kul",null,{"$f":"'Samlet Nøgletal'!E193","v":0},{"$f":"'Samlet Nøgletal'!F193","v":0}]
[null,"affald",null,{"$f":"'Samlet Nøgletal'!E194","v":7.0000000000000007E-2},{"$f":"'Samlet Nøgletal'!F194","v":7.0000000000000007E-2}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E195","v":0.27},{"$f":"'Samlet Nøgletal'!F195","v":0.27}]
[null,"Syntetesk",null,{"$f":"'Samlet Nøgletal'!E196","v":0},{"$f":"'Samlet Nøgletal'!F196","v":0}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E197","v":0},{"$f":"'Samlet Nøgletal'!F197","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Samlet Nøgletal'!E225","v":45.124829844918885},{"$f":"'Samlet Nøgletal'!F225","v":45.124829844918885}]
[null,null,{"$f":"'Samlet Nøgletal'!E226","v":1070.6323177352581},{"$f":"'Samlet Nøgletal'!F226","v":1070.6323177352581}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Brændesel - Fjernvarmekedler","index":69,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B23","v":0},{"$f":"'CO2-reduktioner'!C23","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"Naturgas",null,{"$f":"'Samlet Nøgletal'!E199","v":1},{"$f":"'Samlet Nøgletal'!F199","v":1}]
[null,"Kul",null,{"$f":"'Samlet Nøgletal'!E200","v":0},{"$f":"'Samlet Nøgletal'!F200","v":0}]
[null,"affald",null,{"$f":"'Samlet Nøgletal'!E201","v":0},{"$f":"'Samlet Nøgletal'!F201","v":0}]
[null,"Bio",null,{"$f":"'Samlet Nøgletal'!E202","v":0},{"$f":"'Samlet Nøgletal'!F202","v":0}]
[null,"Syntetesk",null,{"$f":"'Samlet Nøgletal'!E203","v":0},{"$f":"'Samlet Nøgletal'!F203","v":0}]
[null,"Olie",null,{"$f":"'Samlet Nøgletal'!E204","v":0},{"$f":"'Samlet Nøgletal'!F204","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Samlet Nøgletal'!E225","v":45.124829844918885},{"$f":"'Samlet Nøgletal'!F225","v":45.124829844918885}]
[null,null,{"$f":"'Samlet Nøgletal'!E226","v":1070.6323177352581},{"$f":"'Samlet Nøgletal'!F226","v":1070.6323177352581}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Brændesel - Anden varmeprodukti","index":70,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B24","v":0},{"$f":"'CO2-reduktioner'!C24","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},333.12765307806336]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,"sol",null,{"$f":"'Samlet Nøgletal'!E206","v":0},{"$f":"'Samlet Nøgletal'!F206","v":0}]
[null,"pumpe",null,{"$f":"'Samlet Nøgletal'!E207","v":0},{"$f":"'Samlet Nøgletal'!F207","v":0}]
[null,"overskud",null,{"$f":"'Samlet Nøgletal'!E208","v":1},{"$f":"'Samlet Nøgletal'!F208","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Samlet Nøgletal'!E225","v":45.124829844918885},{"$f":"'Samlet Nøgletal'!F225","v":45.124829844918885}]
[null,null,null,{"$f":"'Samlet Nøgletal'!E226","v":1070.6323177352581},{"$f":"'Samlet Nøgletal'!F226","v":1070.6323177352581}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"PtX - produktion","index":71,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B25","v":0},{"$f":"'CO2-reduktioner'!C25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2030]
[null,null,null,null,null,null,null,null,null,null,"Emissionsfaktor for eksport/import af syntetiske brændsler til kommunen",null,null,null,null,null,null,null,74,74]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Samlet Nøgletal'!E231","v":0},{"$f":"'Samlet Nøgletal'!F231","v":0}]
[]
[]
[null,null,null,null,0.01]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A234","v":"CO2-udledning ved eksport/import af el og syntetiske brændsler (tusinde ton)"},null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E234","v":17.983878583337955},{"$f":"'Samlet Nøgletal'!F234","v":9.1141420290206945}]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A235","v":"Reduceret CO2-udledning ved eksport af syntetiske brændsler (tusinde ton)"},null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E235","v":0},{"$f":"'Samlet Nøgletal'!F235","v":0}]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A236","v":"Eksport/import af el til kommunen (GWh)"},null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E236","v":189.52428534865933},{"$f":"'Samlet Nøgletal'!F236","v":189.52428534865933}]
[null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A237","v":"Samlet biomasseforbrug (TJ)"},null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E237","v":1070.6323177352581},{"$f":"'Samlet Nøgletal'!F237","v":1070.6323177352581}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Elektricitet - Produktion","index":72,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B26","v":0},{"$f":"'CO2-reduktioner'!C26","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477},240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E242","v":1},{"$f":"'Samlet Nøgletal'!F242","v":1}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E243","v":5},{"$f":"'Samlet Nøgletal'!F243","v":5}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E251","v":11.598886263337953},{"$f":"'Samlet Nøgletal'!F251","v":2.7291497090206946}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E252","v":189.52428534865933},{"$f":"'Samlet Nøgletal'!F252","v":189.52428534865933}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!E247","v":1.7000000000000001E-2}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!F247","v":4.0000000000000001E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-rensning - Fremskrivning","index":73,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"CO2-rensning - Kombineret","index":74,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B27","v":0},{"$f":"'CO2-reduktioner'!C27","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},443.75524661640679,333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rensning",null,{"$f":"'Samlet Nøgletal'!E257","v":0},{"$f":"'Samlet Nøgletal'!F257","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-rensning - Fjernvarmekedler","index":75,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B28","v":0},{"$f":"'CO2-reduktioner'!C28","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[]
[]
[null,"Rensning",null,{"$f":"'Samlet Nøgletal'!E258","v":0},{"$f":"'Samlet Nøgletal'!F258","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent","index":76,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,167000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"CO2-ækvivalent - Kemiske","index":77,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B29","v":0},{"$f":"'CO2-reduktioner'!C29","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rensning",null,{"$f":"'Andre drivhusgasser'!U4","v":0},{"$f":"'Andre drivhusgasser'!W4","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Landbrug","index":78,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B30","v":0},{"$f":"'CO2-reduktioner'!C30","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199},443.75524661640679,333.12765307806336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"'Andre drivhusgasser'!U6","v":0},{"$f":"'Andre drivhusgasser'!W6","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Affald","index":79,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B32","v":0},{"$f":"'CO2-reduktioner'!C32","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"'Andre drivhusgasser'!U8","v":0},{"$f":"'Andre drivhusgasser'!W8","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Spildevand","index":80,"n_rows":109,"n_cols":22,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CO2-reduktioner'!B31","v":0},{"$f":"'CO2-reduktioner'!C31","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.61066512367461,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,461.68334700815956,443.75524661640679,333.12765307806336]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A278","v":681.57301529475933},{"$f":"'Samlet Nøgletal'!B278","v":672.70327874044199}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Samlet Nøgletal'!A279","v":0},{"$f":"'Samlet Nøgletal'!B279","v":311.85428080453477}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"'Andre drivhusgasser'!U10","v":0},{"$f":"'Andre drivhusgasser'!W10","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Oversigt - Resultat","index":81,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Samlet Nøgletal","index":82,"n_rows":279,"n_cols":9,"rows_kept":279,"cut":false,"hidden":true,"merged":[[265,0,265,5],[1,0,1,5],[1,7,1,8],[16,0,16,5],[36,0,36,5],[90,0,90,5],[114,0,114,5],[169,0,169,5],[188,0,188,5],[228,0,228,5],[238,0,238,5],[254,0,254,5]]}
[]
["Elapparater",null,null,null,null,null,null,"Scroller værdi"]
["Årstal",2017,2019,"BF2030",2025,2030,null,2025,2030]
["Husholdninger ",{"$f":"Elapparater!N4*-1","v":260.17592394533574},{"$f":"Elapparater!P4*-1","v":260.17592394533574},{"$f":"Elapparater!R4*-1","v":282.96961967841685},{"$f":"Elapparater!T4*-1","v":260.17592394533574},{"$f":"Elapparater!V4*-1","v":260.17592394533574},null,1000,1000]
["Offentlig ",{"$f":"Elapparater!N5*-1","v":137.90588235294118},{"$f":"Elapparater!P5*-1","v":137.90588235294118},{"$f":"Elapparater!R5*-1","v":137.21388608498646},{"$f":"Elapparater!T5*-1","v":137.90588235294118},{"$f":"Elapparater!V5*-1","v":137.90588235294118},null,1000,1000]
["Erhverv ",{"$f":"Elapparater!N6*-1","v":188.70588235294122},{"$f":"Elapparater!P6*-1","v":188.70588235294122},{"$f":"Elapparater!R6*-1","v":191.59019173029174},{"$f":"Elapparater!T6*-1","v":188.70588235294122},{"$f":"Elapparater!V6*-1","v":188.70588235294122},null,1000,1000]
[]
["Tab i elnet",{"$f":"Elapparater!P8","v":8.8850174216027741E-2},{"$f":"Elapparater!P8","v":8.8850174216027741E-2},{"$f":"Elapparater!R8","v":6.992369889534221E-2},{"$f":"H8/1000","v":0.09},{"$f":"I8/1000","v":0.09},null,90,90]
[]
["Eleksport/import til kommunen (GWh)",null,null,null,{"$f":"Elapparater!T10","v":189.52428534865933},{"$f":"Elapparater!V10","v":189.52428534865933}]
[]
["Ekstra visning: "]
["Apparater (TJ)",{"$f":"Elapparater!P13","v":586.7876886512181},{"$f":"Elapparater!P13","v":586.7876886512181},{"$f":"Elapparater!R13","v":420.18350576340333},{"$f":"Elapparater!T13","v":398.08180629827689},{"$f":"Elapparater!V13","v":398.08180629827689}]
["Individuel opvarmning og proces (TJ)",{"$f":"Elapparater!P14","v":713.5146450070589},{"$f":"Elapparater!P14","v":713.5146450070589},{"$f":"Elapparater!R14","v":376.64278300275703},{"$f":"Elapparater!T14","v":709.09255740084689},{"$f":"Elapparater!V14","v":709.09255740084689}]
["Transport (TJ)",{"$f":"Elapparater!P15","v":1.3},{"$f":"Elapparater!P15","v":1.3},{"$f":"Elapparater!R15","v":61.88100521998502},{"$f":"Elapparater!T15","v":1.2210287255939647},{"$f":"Elapparater!V15","v":1.2210287255939647}]
[]
["Fjernvarme"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Husholdninger",{"$f":"Fjernvarme!N4*-1","v":1036.7880941275198},{"$f":"Fjernvarme!P4*-1","v":1036.7880941275198},{"$f":"Fjernvarme!R4*-1","v":1010.9184143131653},{"$f":"Fjernvarme!T4*-1","v":1036.7880941275198},{"$f":"Fjernvarme!V4*-1","v":1036.7880941275198},null,1000,1000]
["Offentlig ",{"$f":"Fjernvarme!N5*-1","v":157.66823551248001},{"$f":"Fjernvarme!P5*-1","v":157.66823551248001},{"$f":"Fjernvarme!R5*-1","v":146.5386585623589},{"$f":"Fjernvarme!T5*-1","v":157.66823551248001},{"$f":"Fjernvarme!V5*-1","v":157.66823551248001},null,1000,1000]
["Erhverv",{"$f":"Fjernvarme!N6*-1","v":398.15210988000007},{"$f":"Fjernvarme!P6*-1","v":398.15210988000007},{"$f":"Fjernvarme!R6*-1","v":394.02956775678814},{"$f":"Fjernvarme!T6*-1","v":398.15210988000007},{"$f":"Fjernvarme!V6*-1","v":398.15210988000007},null,1000,1000]
[]
["Tab i fjernvarmenet",{"$f":"Fjernvarmetransmission!N9","v":0.25944584382871544},{"$f":"Fjernvarmetransmission!P9","v":0.25944584382871544},{"$f":"Fjernvarmetransmission!R9","v":0.20481950252107128},{"$f":"H23/100","v":0.26},{"$f":"I23/100","v":0.26},null,26,26]
[]
["Ekstra visning: "]
["Naturgas",{"$f":"Fjernvarme!N10","v":2057.6508000000003},{"$f":"Fjernvarme!P10","v":2057.6508000000003},{"$f":"Fjernvarme!R10","v":78.139128107914075},{"$f":"Fjernvarme!T10","v":2043.3803322417418},{"$f":"Fjernvarme!V10","v":2043.3803322417418}]
["Kul",{"$f":"Fjernvarme!N11","v":0},{"$f":"Fjernvarme!P11","v":0},{"$f":"Fjernvarme!R11","v":0},{"$f":"Fjernvarme!T11","v":0},{"$f":"Fjernvarme!V11","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"Fjernvarme!N12","v":216.41012999999998},{"$f":"Fjernvarme!P12","v":216.41012999999998},{"$f":"Fjernvarme!R12","v":133.9144473346372},{"$f":"Fjernvarme!T12","v":216.72215644988174},{"$f":"Fjernvarme!V12","v":216.72215644988174}]
["Biobrændsler",{"$f":"Fjernvarme!N13","v":835.02507000000003},{"$f":"Fjernvarme!P13","v":835.02507000000003},{"$f":"Fjernvarme!R13","v":1286.7186796073909},{"$f":"Fjernvarme!T13","v":835.92831773525802},{"$f":"Fjernvarme!V13","v":835.92831773525802}]
["Synteteske brændsler",{"$f":"Fjernvarme!N14","v":0},{"$f":"Fjernvarme!P14","v":0},{"$f":"Fjernvarme!R14","v":0.7591811255826274},{"$f":"Fjernvarme!T14","v":0},{"$f":"Fjernvarme!V14","v":0}]
["Olieprodukter",{"$f":"Fjernvarme!N15","v":1.7172000000000001},{"$f":"Fjernvarme!P15","v":1.7172000000000001},{"$f":"Fjernvarme!R15","v":24.88212327513067},{"$f":"Fjernvarme!T15","v":0},{"$f":"Fjernvarme!V15","v":0}]
["Sol",{"$f":"Fjernvarme!N16","v":0},{"$f":"Fjernvarme!P16","v":0},{"$f":"Fjernvarme!R16","v":606.0353098752098},{"$f":"Fjernvarme!T16","v":0},{"$f":"Fjernvarme!V16","v":0}]
["Omgivelsesvarme",{"$f":"Fjernvarme!N17","v":0},{"$f":"Fjernvarme!P17","v":0},{"$f":"Fjernvarme!R17","v":51.031712521574228},{"$f":"Fjernvarme!T17","v":0},{"$f":"Fjernvarme!V17","v":0}]
["Overskudsvarme",{"$f":"Fjernvarme!N18","v":372.63240000000002},{"$f":"Fjernvarme!P18","v":372.63240000000002},{"$f":"Fjernvarme!R18","v":0},{"$f":"Fjernvarme!T18","v":381.27046042108799},{"$f":"Fjernvarme!V18","v":381.27046042108799}]
["El til varmepumpe",{"$f":"Fjernvarme!N19","v":0},{"$f":"Fjernvarme!P19","v":0},{"$f":"Fjernvarme!R19","v":20.41268500862969},{"$f":"Fjernvarme!T19","v":0},{"$f":"Fjernvarme!V19","v":0}]
[]
["Proces"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Husholdninger ",{"$f":"'Opvarmning og proces'!N4*-1","v":293.38},{"$f":"'Opvarmning og proces'!P4*-1","v":293.38},{"$f":"'Opvarmning og proces'!R4*-1","v":268.30399056230408},{"$f":"'Opvarmning og proces'!T4*-1","v":293.38},{"$f":"'Opvarmning og proces'!V4*-1","v":293.38},null,1000,1000]
["Offentlig ",{"$f":"'Opvarmning og proces'!N5*-1","v":-2.8421709430404007E-14},{"$f":"'Opvarmning og proces'!P5*-1","v":-2.8421709430404007E-14},{"$f":"'Opvarmning og proces'!R5*-1","v":-3.8549529727891291E-14},{"$f":"H40/1000-1","v":0},{"$f":"I40/1000-1","v":0},null,1000,1000]
["Erhverv",{"$f":"'Opvarmning og proces'!N6*-1","v":780.37999999999988},{"$f":"'Opvarmning og proces'!P6*-1","v":780.37999999999988},{"$f":"'Opvarmning og proces'!R6*-1","v":807.39149926342486},{"$f":"'Opvarmning og proces'!T6*-1","v":780.37999999999988},{"$f":"'Opvarmning og proces'!V6*-1","v":780.37999999999988},null,1000,1000]
["Tung proces",{"$f":"'Opvarmning og proces'!N7*-1","v":5909.104645007058},{"$f":"'Opvarmning og proces'!P7*-1","v":5909.104645007058},{"$f":"'Opvarmning og proces'!R7*-1","v":6113.6380463834512},{"$f":"'Opvarmning og proces'!T7*-1","v":5909.104645007058},{"$f":"'Opvarmning og proces'!V7*-1","v":5909.104645007058},null,1000,1000]
[]
["Husholdninger"]
["Naturgas",{"$f":"'Opvarmning og proces'!N10","v":1.3615630744094223E-3},{"$f":"'Opvarmning og proces'!P10","v":1.3615630744094223E-3},{"$f":"'Opvarmning og proces'!R10","v":0.23802413264339167},{"$f":"H45/100","v":0},{"$f":"I45/100","v":0},null,{"$f":"100-SUM(H46:H52)","v":0},{"$f":"100-SUM(I46:I52)","v":0}]
["Kul",{"$f":"'Opvarmning og proces'!N11","v":0},{"$f":"'Opvarmning og proces'!P11","v":0},{"$f":"'Opvarmning og proces'!R11","v":0},{"$f":"H46/100","v":0},{"$f":"I46/100","v":0},null,0,0]
["Affald ikke bionedbrydelig",{"$f":"'Opvarmning og proces'!N12","v":0},{"$f":"'Opvarmning og proces'!P12","v":0},{"$f":"'Opvarmning og proces'!R12","v":0},0,0,null,0,0]
["Biobrændsler",{"$f":"'Opvarmning og proces'!N13","v":0.80332221390155911},{"$f":"'Opvarmning og proces'!P13","v":0.80332221390155911},{"$f":"'Opvarmning og proces'!R13","v":0.51276124074637752},0.8,0.8,null,80,80]
["Sol",{"$f":"'Opvarmning og proces'!N14","v":1.0518074749812785E-2},{"$f":"'Opvarmning og proces'!P14","v":1.0518074749812785E-2},{"$f":"'Opvarmning og proces'!R14","v":3.2735856100068344E-3},0.01,0.01,null,1,1]
["Syntetiske brændsler",{"$f":"'Opvarmning og proces'!N15","v":0},{"$f":"'Opvarmning og proces'!P15","v":0},{"$f":"'Opvarmning og proces'!R15","v":0.102615422608416},0,0,null,0,0]
["Olieprodukter",{"$f":"'Opvarmning og proces'!N16","v":0.18534277350398259},{"$f":"'Opvarmning og proces'!P16","v":0.18534277350398259},{"$f":"'Opvarmning og proces'!R16","v":6.0130598836441333E-2},0.19,0.19,null,19,19]
["El (elvarme og varmepumper)",{"$f":"'Opvarmning og proces'!N17","v":-5.4462522976376885E-4},{"$f":"'Opvarmning og proces'!P17","v":-5.4462522976376885E-4},{"$f":"'Opvarmning og proces'!R17","v":8.3195019555366678E-2},0,0,null,0,0]
["Offentlig "]
["Naturgas",{"$f":"'Opvarmning og proces'!N19","v":0},{"$f":"'Opvarmning og proces'!P19","v":0},{"$f":"'Opvarmning og proces'!R19","v":0.36250753796392743},1,1,null,{"$f":"100-SUM(H55:H61)","v":100},{"$f":"100-SUM(I55:I61)","v":100}]
["Kul",{"$f":"'Opvarmning og proces'!N20","v":0},{"$f":"'Opvarmning og proces'!P20","v":0},{"$f":"'Opvarmning og proces'!R20","v":0},0,0,null,0,0]
["Affald ikke bionedbrydelig",{"$f":"'Opvarmning og proces'!N21","v":0},{"$f":"'Opvarmning og proces'!P21","v":0},{"$f":"'Opvarmning og proces'!R21","v":0},0,0,null,0,0]
["Biobrændsler",{"$f":"'Opvarmning og proces'!N22","v":0},{"$f":"'Opvarmning og proces'!P22","v":0},{"$f":"'Opvarmning og proces'!R22","v":0.35839592127624581},0,0,null,0,0]
["Sol",{"$f":"'Opvarmning og proces'!N23","v":0},{"$f":"'Opvarmning og proces'!P23","v":0},{"$f":"'Opvarmning og proces'!R23","v":2.7273724028287923E-2},0,0,null,0,0]
["Syntetiske brændsler",{"$f":"'Opvarmning og proces'!N24","v":0},{"$f":"'Opvarmning og proces'!P24","v":0},{"$f":"'Opvarmning og proces'!R24","v":0.15624143413190067},0,0,null,0,0]
["Olieprodukter",{"$f":"'Opvarmning og proces'!N25","v":0},{"$f":"'Opvarmning og proces'!P25","v":0},{"$f":"'Opvarmning og proces'!R25","v":5.769968751713174E-2},0,0,null,0,0]
["El (elvarme og varmepumper)",{"$f":"'Opvarmning og proces'!N26","v":0},{"$f":"'Opvarmning og proces'!P26","v":0},{"$f":"'Opvarmning og proces'!R26","v":3.7881695082506439E-2},0,0,null,0,0]
["Erhverv"]
["Naturgas",{"$f":"'Opvarmning og proces'!N28","v":0.96491452881929329},{"$f":"'Opvarmning og proces'!P28","v":0.96491452881929329},{"$f":"'Opvarmning og proces'!R28","v":0.28181203486298356},0.96,0.96,null,{"$f":"100-SUM(H64:H70)","v":96},{"$f":"100-SUM(I64:I70)","v":96}]
["Kul",{"$f":"'Opvarmning og proces'!N29","v":0},{"$f":"'Opvarmning og proces'!P29","v":0},{"$f":"'Opvarmning og proces'!R29","v":6.7769683734181782E-2},0,0,null,0,0]
["Affald ikke bionedbrydelig",{"$f":"'Opvarmning og proces'!N30","v":0},{"$f":"'Opvarmning og proces'!P30","v":0},{"$f":"'Opvarmning og proces'!R30","v":2.0328716883776195E-2},0,0,null,0,0]
["Biobrændsler",{"$f":"'Opvarmning og proces'!N31","v":0},{"$f":"'Opvarmning og proces'!P31","v":0},{"$f":"'Opvarmning og proces'!R31","v":0.11836171111339659},0,0,null,0,0]
["Sol",{"$f":"'Opvarmning og proces'!N32","v":0},{"$f":"'Opvarmning og proces'!P32","v":0},{"$f":"'Opvarmning og proces'!R32","v":7.7244747685392863E-3},0,0,null,0,0]
["Syntetiske brændsler",{"$f":"'Opvarmning og proces'!N33","v":0},{"$f":"'Opvarmning og proces'!P33","v":0},{"$f":"'Opvarmning og proces'!R33","v":0.12150183045981412},0,0,null,0,0]
["Olieprodukter",{"$f":"'Opvarmning og proces'!N34","v":3.5085471180706838E-2},{"$f":"'Opvarmning og proces'!P34","v":3.5085471180706838E-2},{"$f":"'Opvarmning og proces'!R34","v":0.35588383965478382},0.04,0.04,null,4,4]
["El (proces og varmepumper)",{"$f":"'Opvarmning og proces'!N35","v":0},{"$f":"'Opvarmning og proces'!P35","v":0},{"$f":"'Opvarmning og proces'!R35","v":2.6617708522524614E-2},0,0,null,0,0]
["Tung proces"]
["Naturgas",{"$f":"'Opvarmning og proces'!N37","v":0.78815493713336282},{"$f":"'Opvarmning og proces'!P37","v":0.78815493713336282},{"$f":"'Opvarmning og proces'!R37","v":0.28181203486298356},{"$f":"H72/100","v":0.8},{"$f":"I72/100","v":0.8},null,{"$f":"100-SUM(H73:H79)","v":80},{"$f":"100-SUM(I73:I79)","v":80}]
["Kul",{"$f":"'Opvarmning og proces'!N38","v":0},{"$f":"'Opvarmning og proces'!P38","v":0},{"$f":"'Opvarmning og proces'!R38","v":6.7769683734181782E-2},0,0,null,0,0]
["Affald ikke bionedbrydelig",{"$f":"'Opvarmning og proces'!N39","v":0},{"$f":"'Opvarmning og proces'!P39","v":0},{"$f":"'Opvarmning og proces'!R39","v":2.0328716883776195E-2},0,0,null,0,0]
["Biobrændsler",{"$f":"'Opvarmning og proces'!N40","v":6.5999846580739338E-4},{"$f":"'Opvarmning og proces'!P40","v":6.5999846580739338E-4},{"$f":"'Opvarmning og proces'!R40","v":0.11836171111339659},0,0,null,0,0]
["Sol",{"$f":"'Opvarmning og proces'!N41","v":0},{"$f":"'Opvarmning og proces'!P41","v":0},{"$f":"'Opvarmning og proces'!R41","v":7.7244747685392863E-3},0,0,null,0,0]
["Syntetiske brændsler",{"$f":"'Opvarmning og proces'!N42","v":0},{"$f":"'Opvarmning og proces'!P42","v":0},{"$f":"'Opvarmning og proces'!R42","v":0.12150183045981412},0,0,null,0,0]
["Olieprodukter",{"$f":"'Opvarmning og proces'!N43","v":9.040963599306201E-2},{"$f":"'Opvarmning og proces'!P43","v":9.040963599306201E-2},{"$f":"'Opvarmning og proces'!R43","v":0.35588383965478382},0.08,0.08,null,8,8]
["El (proces og varmepumper)",{"$f":"'Opvarmning og proces'!N44","v":0.12077542840776793},{"$f":"'Opvarmning og proces'!P44","v":0.12077542840776793},{"$f":"'Opvarmning og proces'!R44","v":2.6617708522524614E-2},{"$f":"H79/100","v":0.12},0.12,null,12,12]
[]
["Ekstra visning:"]
["Naturgas (TJ)",{"$f":"'Opvarmning og proces'!N47","v":5410.69},{"$f":"'Opvarmning og proces'!P47","v":5410.69},{"$f":"'Opvarmning og proces'!R47","v":1786.7596029054291},{"$f":"'Opvarmning og proces'!T47","v":4727.283716005647},{"$f":"'Opvarmning og proces'!V47","v":4727.283716005647}]
["Kul (TJ)",{"$f":"'Opvarmning og proces'!N48","v":0},{"$f":"'Opvarmning og proces'!P48","v":0},{"$f":"'Opvarmning og proces'!R48","v":414.31931686866744},{"$f":"'Opvarmning og proces'!T48","v":0},{"$f":"'Opvarmning og proces'!V48","v":0}]
["Affald ikke bionedbrydelig (TJ)",{"$f":"'Opvarmning og proces'!N49","v":0},{"$f":"'Opvarmning og proces'!P49","v":0},{"$f":"'Opvarmning og proces'!R49","v":124.28241697481178},{"$f":"'Opvarmning og proces'!T49","v":0},{"$f":"'Opvarmning og proces'!V49","v":0}]
["Biobrændsler (TJ)",{"$f":"'Opvarmning og proces'!N50","v":239.9},{"$f":"'Opvarmning og proces'!P50","v":239.9},{"$f":"'Opvarmning og proces'!R50","v":861.19654739583973},{"$f":"'Opvarmning og proces'!T50","v":234.70400000000001},{"$f":"'Opvarmning og proces'!V50","v":234.70400000000001}]
["Sol (TJ)",{"$f":"'Opvarmning og proces'!N51","v":3.09},{"$f":"'Opvarmning og proces'!P51","v":3.09},{"$f":"'Opvarmning og proces'!R51","v":48.102958915882951},{"$f":"'Opvarmning og proces'!T51","v":2.9338000000000002},{"$f":"'Opvarmning og proces'!V51","v":2.9338000000000002}]
["Syntetiske brændsler (TJ)",{"$f":"'Opvarmning og proces'!N52","v":0},{"$f":"'Opvarmning og proces'!P52","v":0},{"$f":"'Opvarmning og proces'!R52","v":770.35034078342665},{"$f":"'Opvarmning og proces'!T52","v":0},{"$f":"'Opvarmning og proces'!V52","v":0}]
["Olieprodukter (TJ)",{"$f":"'Opvarmning og proces'!N53","v":616.07000000000005},{"$f":"'Opvarmning og proces'!P53","v":616.07000000000005},{"$f":"'Opvarmning og proces'!R53","v":2191.8782618292325},{"$f":"'Opvarmning og proces'!T53","v":528.47057160056465},{"$f":"'Opvarmning og proces'!V53","v":528.47057160056465}]
["El (elvarme og varmepumper) (TJ)",{"$f":"'Opvarmning og proces'!N54","v":-0.16},{"$f":"'Opvarmning og proces'!P54","v":-0.16},{"$f":"'Opvarmning og proces'!R54","v":22.3215557416138},{"$f":"'Opvarmning og proces'!T54","v":0},{"$f":"'Opvarmning og proces'!V54","v":0}]
[]
["Transport"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Vejtrafik",{"$f":"'Transport modes'!N5","v":1503.2},{"$f":"'Transport modes'!P5","v":1503.2},{"$f":"'Transport modes'!R5","v":1526.7400447427272},{"$f":"'Transport modes'!T5","v":1503.2},{"$f":"'Transport modes'!V5","v":1503.2},null,1000,1000]
["Tog",{"$f":"'Transport modes'!N6","v":30.470000000000002},{"$f":"'Transport modes'!P6","v":30.470000000000002},{"$f":"'Transport modes'!R6","v":31.824222222222208},{"$f":"'Transport modes'!T6","v":30.525718139849115},{"$f":"'Transport modes'!V6","v":30.525718139849115},null,1000,1000]
["Fly",{"$f":"'Transport modes'!N7","v":385.78},{"$f":"'Transport modes'!P7","v":385.78},{"$f":"'Transport modes'!R7","v":450.07666666666665},{"$f":"'Transport modes'!T7","v":385.78},{"$f":"'Transport modes'!V7","v":385.78},null,1000,1000]
["Færge",{"$f":"'Transport modes'!N8","v":54.99},{"$f":"'Transport modes'!P8","v":54.99},{"$f":"'Transport modes'!R8","v":54.319390243902475},{"$f":"'Transport modes'!T8","v":54.99},{"$f":"'Transport modes'!V8","v":54.99},null,1000,1000]
["Non-Road (landbrug)",{"$f":"'Transport modes'!N9","v":39.36},{"$f":"'Transport modes'!P9","v":39.36},{"$f":"'Transport modes'!R9","v":39.36},{"$f":"'Transport modes'!T9","v":39.36},{"$f":"'Transport modes'!V9","v":39.36},null,1000,1000]
[]
["Vejtrafik"]
["Personbil ",{"$f":"'Transport modes'!N12","v":0.633761309207025},{"$f":"'Transport modes'!P12","v":0.633761309207025},{"$f":"'Transport modes'!R12","v":0.59856828193832601},{"$f":"H100/100","v":0.63},{"$f":"I100/100","v":0.63},null,{"$f":"100-SUM(H101:H103)","v":63},{"$f":"100-SUM(I101:I103)","v":63}]
["Lastbil",{"$f":"'Transport modes'!N13","v":0.21999733901011179},{"$f":"'Transport modes'!P13","v":0.21999733901011179},{"$f":"'Transport modes'!R13","v":0.19162995594713655},{"$f":"H101/100","v":0.22},{"$f":"I101/100","v":0.22},null,22,22]
["Varebil",{"$f":"'Transport modes'!N14","v":0.11357770090473655},{"$f":"'Transport modes'!P14","v":0.11357770090473655},{"$f":"'Transport modes'!R14","v":0.16629955947136563},0.12,0.12,null,12,12]
["Bus",{"$f":"'Transport modes'!N15","v":3.2663650878126671E-2},{"$f":"'Transport modes'!P15","v":3.2663650878126671E-2},{"$f":"'Transport modes'!R15","v":3.909691629955947E-2},0.03,0.03,null,3,3]
["Tog"]
["Fly"]
["Non-Road (Landbrug)"]
[]
["Ekstra visning:"]
["Vejtrafik (TJ)",{"$f":"'Transport modes'!N21","v":1503.2},{"$f":"'Transport modes'!P21","v":1503.2},{"$f":"'Transport modes'!R21","v":1519.1736017897069},{"$f":"'Transport modes'!T21","v":1503.2},{"$f":"'Transport modes'!V21","v":1503.2}]
["Tog (TJ)",{"$f":"'Transport modes'!N22","v":30.470000000000002},{"$f":"'Transport modes'!P22","v":30.470000000000002},{"$f":"'Transport modes'!R22","v":31.824222222222208},{"$f":"'Transport modes'!T22","v":30.525718139849115},{"$f":"'Transport modes'!V22","v":30.525718139849115}]
["Fly (TJ)",{"$f":"'Transport modes'!N23","v":385.78},{"$f":"'Transport modes'!P23","v":385.78},{"$f":"'Transport modes'!R23","v":450.07666666666665},{"$f":"'Transport modes'!T23","v":385.78},{"$f":"'Transport modes'!V23","v":385.78}]
["Færge (TJ)",{"$f":"'Transport modes'!N24","v":54.99},{"$f":"'Transport modes'!P24","v":54.99},{"$f":"'Transport modes'!R24","v":54.319390243902475},{"$f":"'Transport modes'!T24","v":54.99},{"$f":"'Transport modes'!V24","v":54.99}]
["Non-Road (TJ)",{"$f":"'Transport modes'!N25","v":39.36},{"$f":"'Transport modes'!P25","v":39.36},{"$f":"'Transport modes'!R25","v":39.36},{"$f":"'Transport modes'!T25","v":39.36},{"$f":"'Transport modes'!V25","v":39.36}]
[]
["Brændsel"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Vejtrafik"]
["Personbil "]
["Naturgas",{"$f":"'Teknologi til transport'!N6","v":0},{"$f":"'Teknologi til transport'!P6","v":0},{"$f":"'Teknologi til transport'!R6","v":0},{"$f":"H119/100","v":0},{"$f":"I119/100","v":0},null,0,0]
["Biobrændsler",{"$f":"'Teknologi til transport'!N7","v":0},{"$f":"'Teknologi til transport'!P7","v":0},{"$f":"'Teknologi til transport'!R7","v":0},{"$f":"H120/100","v":0},{"$f":"I120/100","v":0},null,0,0]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N8","v":4.7405093054258038E-2},{"$f":"'Teknologi til transport'!P8","v":4.7405093054258038E-2},{"$f":"'Teknologi til transport'!R8","v":5.5197792088316468E-2},0.05,0.05,null,5,5]
["Olieprodukter",{"$f":"'Teknologi til transport'!N9","v":0.95259490694574189},{"$f":"'Teknologi til transport'!P9","v":0.95259490694574189},{"$f":"'Teknologi til transport'!R9","v":0.91352345906163746},0.95,0.95,null,{"$f":"100-H121-H120-H119-H123","v":95},{"$f":"100-I121-I120-I119-I123","v":95}]
["El",{"$f":"'Teknologi til transport'!N10","v":0},{"$f":"'Teknologi til transport'!P10","v":0},{"$f":"'Teknologi til transport'!R10","v":3.0358785648574055E-2},0,0,null,0,0]
["Lastbil"]
["Naturgas",{"$f":"'Teknologi til transport'!N12","v":0},{"$f":"'Teknologi til transport'!P12","v":0},{"$f":"'Teknologi til transport'!R12","v":0},0,0,null,0,0]
["Biobrændsler",{"$f":"'Teknologi til transport'!N13","v":0},{"$f":"'Teknologi til transport'!P13","v":0},{"$f":"'Teknologi til transport'!R13","v":0},0,0,null,0,0]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N14","v":6.8999999999999992E-2},{"$f":"'Teknologi til transport'!P14","v":6.8999999999999992E-2},{"$f":"'Teknologi til transport'!R14","v":2.298850574712644E-2},7.0000000000000007E-2,7.0000000000000007E-2,null,7,7]
["Olieprodukter",{"$f":"'Teknologi til transport'!N15","v":0.93099999999999994},{"$f":"'Teknologi til transport'!P15","v":0.93099999999999994},{"$f":"'Teknologi til transport'!R15","v":0.97701149425287359},0.93,0.93,null,{"$f":"100-H129-H127-H126-H125","v":93},{"$f":"100-I129-I127-I126-I125","v":93}]
["El",{"$f":"'Teknologi til transport'!N16","v":0},{"$f":"'Teknologi til transport'!P16","v":0},{"$f":"'Teknologi til transport'!R16","v":0},0,0,null,0,0]
["Varebil"]
["Naturgas",{"$f":"'Teknologi til transport'!N18","v":0},{"$f":"'Teknologi til transport'!P18","v":0},{"$f":"'Teknologi til transport'!R18","v":0},0,0,null,0,0]
["Biobrændsler",{"$f":"'Teknologi til transport'!N19","v":0},{"$f":"'Teknologi til transport'!P19","v":0},{"$f":"'Teknologi til transport'!R19","v":0},0,0,null,0,0]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N20","v":6.9000000000000006E-2},{"$f":"'Teknologi til transport'!P20","v":6.9000000000000006E-2},{"$f":"'Teknologi til transport'!R20","v":3.3112582781456956E-2},7.0000000000000007E-2,7.0000000000000007E-2,null,7,7]
["Olieprodukter",{"$f":"'Teknologi til transport'!N21","v":0.93099999999999994},{"$f":"'Teknologi til transport'!P21","v":0.93099999999999994},{"$f":"'Teknologi til transport'!R21","v":0.94370860927152322},0.93,0.93,null,{"$f":"100-H135-H133-H132-H131","v":93},{"$f":"100-I135-I133-I132-I131","v":93}]
["El",{"$f":"'Teknologi til transport'!N22","v":0},{"$f":"'Teknologi til transport'!P22","v":0},{"$f":"'Teknologi til transport'!R22","v":2.3178807947019868E-2},0,0,null,0,0]
["Bus"]
["Naturgas",{"$f":"'Teknologi til transport'!N24","v":0},{"$f":"'Teknologi til transport'!P24","v":0},{"$f":"'Teknologi til transport'!R24","v":7.0422535211267609E-2},0,0,null,0,0]
["Biobrændsler",{"$f":"'Teknologi til transport'!N25","v":0},{"$f":"'Teknologi til transport'!P25","v":0},{"$f":"'Teknologi til transport'!R25","v":2.8169014084507046E-2},0,0,null,0,0]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N26","v":6.9000000000000006E-2},{"$f":"'Teknologi til transport'!P26","v":6.9000000000000006E-2},{"$f":"'Teknologi til transport'!R26","v":2.8169014084507046E-2},7.0000000000000007E-2,7.0000000000000007E-2,null,7,7]
["Olieprodukter",{"$f":"'Teknologi til transport'!N27","v":0.93099999999999994},{"$f":"'Teknologi til transport'!P27","v":0.93099999999999994},{"$f":"'Teknologi til transport'!R27","v":0.83098591549295786},0.93,0.93,null,{"$f":"100-H141-H139-H138-H137","v":93},{"$f":"100-I141-I139-I138-I137","v":93}]
["El",{"$f":"'Teknologi til transport'!N28","v":0},{"$f":"'Teknologi til transport'!P28","v":0},{"$f":"'Teknologi til transport'!R28","v":4.2253521126760563E-2},0,0,null,0,0]
["Tog"]
["Naturgas",{"$f":"'Teknologi til transport'!N30","v":0},{"$f":"'Teknologi til transport'!P30","v":0},{"$f":"'Teknologi til transport'!R30","v":0},0,0,null,0,0]
["Biobrændsler",{"$f":"'Teknologi til transport'!N31","v":0},{"$f":"'Teknologi til transport'!P31","v":0},{"$f":"'Teknologi til transport'!R31","v":0},0,0,null,0,0]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N32","v":0},{"$f":"'Teknologi til transport'!P32","v":0},{"$f":"'Teknologi til transport'!R32","v":0},0,0,null,0,0]
["Olieprodukter",{"$f":"'Teknologi til transport'!N33","v":0.95733508368887432},{"$f":"'Teknologi til transport'!P33","v":0.95733508368887432},{"$f":"'Teknologi til transport'!R33","v":0.19148936170212766},0.96,0.96,null,{"$f":"100-H147-H145-H144-H143","v":96},{"$f":"100-I147-I145-I144-I143","v":96}]
["El",{"$f":"'Teknologi til transport'!N34","v":4.2664916311125699E-2},{"$f":"'Teknologi til transport'!P34","v":4.2664916311125699E-2},{"$f":"'Teknologi til transport'!R34","v":0.80851063829787229},0.04,0.04,null,4,4]
["Fly"]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N36","v":0},{"$f":"'Teknologi til transport'!P36","v":0},{"$f":"'Teknologi til transport'!R36","v":0},0,0,null,0,0]
["Olieprodukter",{"$f":"'Teknologi til transport'!N37","v":1},{"$f":"'Teknologi til transport'!P37","v":1},{"$f":"'Teknologi til transport'!R37","v":1},1,1,null,{"$f":"100-H151-H149","v":100},{"$f":"100-I151-I149","v":100}]
["El",{"$f":"'Teknologi til transport'!N38","v":0},{"$f":"'Teknologi til transport'!P38","v":0},{"$f":"'Teknologi til transport'!R38","v":0},0,0,null,0,0]
["Færge"]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N40","v":0},{"$f":"'Teknologi til transport'!P40","v":0},{"$f":"'Teknologi til transport'!R40","v":0},0,0,null,0,0]
["Olieprodukter",{"$f":"'Teknologi til transport'!N41","v":1},{"$f":"'Teknologi til transport'!P41","v":1},{"$f":"'Teknologi til transport'!R41","v":1},1,1,null,{"$f":"100-H155-H153","v":100},{"$f":"100-I155-I153","v":100}]
["El",{"$f":"'Teknologi til transport'!N42","v":0},{"$f":"'Teknologi til transport'!P42","v":0},{"$f":"'Teknologi til transport'!R42","v":0},0,0,null,0,0]
["Non-Road (landbrug)"]
["Synteteske brændsler",{"$f":"'Teknologi til transport'!N44","v":0},{"$f":"'Teknologi til transport'!P44","v":0},{"$f":"'Teknologi til transport'!R44","v":0},0,0,null,0,0]
["Olieprodukter",{"$f":"'Teknologi til transport'!N45","v":1},{"$f":"'Teknologi til transport'!P45","v":1},{"$f":"'Teknologi til transport'!R45","v":1},1,1,null,{"$f":"100-H159-H157","v":100},{"$f":"100-I159-I157","v":100}]
["El",{"$f":"'Teknologi til transport'!N46","v":0},{"$f":"'Teknologi til transport'!P46","v":0},{"$f":"'Teknologi til transport'!R46","v":0},0,0,null,0,0]
[]
["Ekstra visning: "]
["Naturgas (TJ)",{"$f":"'Teknologi til transport'!N53","v":0},{"$f":"'Teknologi til transport'!P53","v":0},{"$f":"'Teknologi til transport'!R53","v":4.2035794183445132},{"$f":"'Teknologi til transport'!T53","v":0},{"$f":"'Teknologi til transport'!V53","v":0}]
["Biobrændsler (TJ)",{"$f":"'Teknologi til transport'!N54","v":0},{"$f":"'Teknologi til transport'!P54","v":0},{"$f":"'Teknologi til transport'!R54","v":1.6814317673378054},{"$f":"'Teknologi til transport'!T54","v":0},{"$f":"'Teknologi til transport'!V54","v":0}]
["Synteteske brændsler (TJ)",{"$f":"'Teknologi til transport'!N55","v":83.147980000000018},{"$f":"'Teknologi til transport'!P55","v":83.147980000000018},{"$f":"'Teknologi til transport'!R55","v":67.257270693512211},{"$f":"'Teknologi til transport'!T55","v":86.283680000000004},{"$f":"'Teknologi til transport'!V55","v":86.283680000000004}]
["Olieprodukter (TJ)",{"$f":"'Teknologi til transport'!N56","v":1929.35202},{"$f":"'Teknologi til transport'!P56","v":1929.35202},{"$f":"'Teknologi til transport'!R56","v":1959.7305938233185},{"$f":"'Teknologi til transport'!T56","v":1926.3510094142553},{"$f":"'Teknologi til transport'!V56","v":1926.3510094142553}]
["El (TJ)",{"$f":"'Teknologi til transport'!N57","v":1.3},{"$f":"'Teknologi til transport'!P57","v":1.3},{"$f":"'Teknologi til transport'!R57","v":61.88100521998502},{"$f":"'Teknologi til transport'!T57","v":1.2210287255939647},{"$f":"'Teknologi til transport'!V57","v":1.2210287255939647}]
[]
["Eleksport/import",{"$f":"'Teknologi til transport'!N59","v":0},{"$f":"'Teknologi til transport'!P59","v":0},{"$f":"'Teknologi til transport'!R59","v":0},{"$f":"'Teknologi til transport'!T59","v":189.52428534865933},{"$f":"'Teknologi til transport'!V59","v":189.52428534865933}]
[]
["Fjernvarmetransmission"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Netto import/lager",{"$f":"Fjernvarmetransmission!N4","v":0},{"$f":"Fjernvarmetransmission!P4","v":0},{"$f":"Fjernvarmetransmission!R4","v":2.5830655452882116E-3},{"$f":"H172/100","v":0},{"$f":"I172/100","v":0},null,{"$f":"100-H173-H174-H175","v":0},{"$f":"100-I173-I174-I175","v":0}]
["Kombineret el og varmeproduktion",{"$f":"Fjernvarmetransmission!N5","v":0.81422293248102284},{"$f":"Fjernvarmetransmission!P5","v":0.81422293248102284},{"$f":"Fjernvarmetransmission!R5","v":0.41454358154338167},{"$f":"H173/100","v":0.81},{"$f":"I173/100","v":0.81},null,81,81]
["Fjernvarmekedler",{"$f":"Fjernvarmetransmission!N6","v":0},{"$f":"Fjernvarmetransmission!P6","v":0},{"$f":"Fjernvarmetransmission!R6","v":0.22044926890019834},0,0,null,0,0]
["Anden varmeproduktion",{"$f":"Fjernvarmetransmission!N7","v":0.18577706751897721},{"$f":"Fjernvarmetransmission!P7","v":0.18577706751897721},{"$f":"Fjernvarmetransmission!R7","v":0.36243177170620705},0.19,0.19,null,19,19]
[]
["Ekstra visning:"]
["Naturgas",{"$f":"Fjernvarmetransmission!N13","v":2057.6508000000003},{"$f":"Fjernvarmetransmission!P13","v":2057.6508000000003},{"$f":"Fjernvarmetransmission!R13","v":78.139128107914075},{"$f":"Fjernvarmetransmission!T13","v":2043.3803322417418},{"$f":"Fjernvarmetransmission!V13","v":2043.3803322417418}]
["Kul",{"$f":"Fjernvarmetransmission!N14","v":0},{"$f":"Fjernvarmetransmission!P14","v":0},{"$f":"Fjernvarmetransmission!R14","v":0},{"$f":"Fjernvarmetransmission!T14","v":0},{"$f":"Fjernvarmetransmission!V14","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"Fjernvarmetransmission!N15","v":216.41012999999998},{"$f":"Fjernvarmetransmission!P15","v":216.41012999999998},{"$f":"Fjernvarmetransmission!R15","v":133.9144473346372},{"$f":"Fjernvarmetransmission!T15","v":216.72215644988174},{"$f":"Fjernvarmetransmission!V15","v":216.72215644988174}]
["Biobrændsler",{"$f":"Fjernvarmetransmission!N16","v":835.02507000000003},{"$f":"Fjernvarmetransmission!P16","v":835.02507000000003},{"$f":"Fjernvarmetransmission!R16","v":1286.7186796073909},{"$f":"Fjernvarmetransmission!T16","v":835.92831773525802},{"$f":"Fjernvarmetransmission!V16","v":835.92831773525802}]
["Synteteske brændsler",{"$f":"Fjernvarmetransmission!N17","v":0},{"$f":"Fjernvarmetransmission!P17","v":0},{"$f":"Fjernvarmetransmission!R17","v":0.7591811255826274},{"$f":"Fjernvarmetransmission!T17","v":0},{"$f":"Fjernvarmetransmission!V17","v":0}]
["Olieprodukter",{"$f":"Fjernvarmetransmission!N18","v":1.7172000000000001},{"$f":"Fjernvarmetransmission!P18","v":1.7172000000000001},{"$f":"Fjernvarmetransmission!R18","v":24.88212327513067},{"$f":"Fjernvarmetransmission!T18","v":0},{"$f":"Fjernvarmetransmission!V18","v":0}]
["Sol",{"$f":"Fjernvarmetransmission!N19","v":0},{"$f":"Fjernvarmetransmission!P19","v":0},{"$f":"Fjernvarmetransmission!R19","v":606.0353098752098},{"$f":"Fjernvarmetransmission!T19","v":0},{"$f":"Fjernvarmetransmission!V19","v":0}]
["Omgivelsesvarme",{"$f":"Fjernvarmetransmission!N20","v":0},{"$f":"Fjernvarmetransmission!P20","v":0},{"$f":"Fjernvarmetransmission!R20","v":51.031712521574228},{"$f":"Fjernvarmetransmission!T20","v":0},{"$f":"Fjernvarmetransmission!V20","v":0}]
["Overskudsvarme",{"$f":"Fjernvarmetransmission!N21","v":372.63240000000002},{"$f":"Fjernvarmetransmission!P21","v":372.63240000000002},{"$f":"Fjernvarmetransmission!R21","v":0},{"$f":"Fjernvarmetransmission!T21","v":381.27046042108799},{"$f":"Fjernvarmetransmission!V21","v":381.27046042108799}]
["El til varmepumpe",{"$f":"Fjernvarmetransmission!N22","v":0},{"$f":"Fjernvarmetransmission!P22","v":0},{"$f":"Fjernvarmetransmission!R22","v":-51.031712521574228},{"$f":"Fjernvarmetransmission!T22","v":0},{"$f":"Fjernvarmetransmission!V22","v":0}]
[]
["Brændsel"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Kombineret "]
["Naturgas",{"$f":"Fjernvarmeproduktion!N5","v":0.6614532221131828},{"$f":"Fjernvarmeproduktion!P5","v":0.6614532221131828},{"$f":"Fjernvarmeproduktion!R5","v":4.6863170855483728E-2},{"$f":"H192/100","v":0.66},{"$f":"I192/100","v":0.66},null,{"$f":"100-SUM(H193:H197)","v":66},{"$f":"100-SUM(I193:I197)","v":66}]
["Kul",{"$f":"Fjernvarmeproduktion!N6","v":0},{"$f":"Fjernvarmeproduktion!P6","v":0},{"$f":"Fjernvarmeproduktion!R6","v":0},{"$f":"H193/100","v":0},{"$f":"I193/100","v":0},null,0,0]
["Ikke-bionedbrydeligt affald",{"$f":"Fjernvarmeproduktion!N7","v":6.9567284102060825E-2},{"$f":"Fjernvarmeproduktion!P7","v":6.9567284102060825E-2},{"$f":"Fjernvarmeproduktion!R7","v":0.11781931930682774},7.0000000000000007E-2,7.0000000000000007E-2,null,7,7]
["Biobrændsler",{"$f":"Fjernvarmeproduktion!N8","v":0.26842748200850503},{"$f":"Fjernvarmeproduktion!P8","v":0.26842748200850503},{"$f":"Fjernvarmeproduktion!R8","v":0.81634096222161212},0.27,0.27,null,27,27]
["Synteteske brændsler",{"$f":"Fjernvarmeproduktion!N9","v":0},{"$f":"Fjernvarmeproduktion!P9","v":0},{"$f":"Fjernvarmeproduktion!R9","v":1.0815217843445562E-4},0,0,null,0,0]
["Olieprodukter",{"$f":"Fjernvarmeproduktion!N10","v":5.5201177625122653E-4},{"$f":"Fjernvarmeproduktion!P10","v":5.5201177625122653E-4},{"$f":"Fjernvarmeproduktion!R10","v":1.886839543764195E-2},0,0,null,0,0]
["Fjernvarmekedler"]
["Naturgas",{"$f":"Fjernvarmeproduktion!N12","v":0},{"$f":"Fjernvarmeproduktion!P12","v":0},{"$f":"Fjernvarmeproduktion!R12","v":6.3122923588039864E-2},1,1,null,{"$f":"100-SUM(H200:H204)","v":100},{"$f":"100-SUM(I200:I204)","v":100}]
["Kul",{"$f":"Fjernvarmeproduktion!N13","v":0},{"$f":"Fjernvarmeproduktion!P13","v":0},{"$f":"Fjernvarmeproduktion!R13","v":0},0,0,null,0,0]
["Ikke-bionedbrydeligt affald",{"$f":"Fjernvarmeproduktion!N14","v":0},{"$f":"Fjernvarmeproduktion!P14","v":0},{"$f":"Fjernvarmeproduktion!R14","v":6.9398301956441494E-3},0,0,null,0,0]
["Biobrændsler",{"$f":"Fjernvarmeproduktion!N15","v":0},{"$f":"Fjernvarmeproduktion!P15","v":0},{"$f":"Fjernvarmeproduktion!R15","v":0.91893687707641192},0,0,null,0,0]
["Synteteske brændsler",{"$f":"Fjernvarmeproduktion!N16","v":0},{"$f":"Fjernvarmeproduktion!P16","v":0},{"$f":"Fjernvarmeproduktion!R16","v":1.5503875968992248E-3},0,0,null,0,0]
["Olieprodukter",{"$f":"Fjernvarmeproduktion!N17","v":0},{"$f":"Fjernvarmeproduktion!P17","v":0},{"$f":"Fjernvarmeproduktion!R17","v":9.4499815430047988E-3},0,0,null,0,0]
["Anden varmeproduktion"]
["Sol",{"$f":"Fjernvarmeproduktion!N19","v":0},{"$f":"Fjernvarmeproduktion!P19","v":0},{"$f":"Fjernvarmeproduktion!R19","v":0.8945438560753074},0,0,null,{"$f":"100-H207-H208","v":0},{"$f":"100-I207-I208","v":0}]
["Varmepumpe",{"$f":"Fjernvarmeproduktion!N20","v":0},{"$f":"Fjernvarmeproduktion!P20","v":0},{"$f":"Fjernvarmeproduktion!R20","v":0.10545614392469256},0,0,null,0,0]
["Overskudsvarme",{"$f":"Fjernvarmeproduktion!N21","v":1},{"$f":"Fjernvarmeproduktion!P21","v":1},{"$f":"Fjernvarmeproduktion!R21","v":0},1,1,null,100,100]
[]
["Ekstra visning:"]
["Naturgas",{"$f":"Fjernvarmeproduktion!N29","v":2057.6508000000003},{"$f":"Fjernvarmeproduktion!P29","v":2057.6508000000003},{"$f":"Fjernvarmeproduktion!R29","v":78.139128107914075},{"$f":"Fjernvarmeproduktion!T29","v":2043.3803322417418},{"$f":"Fjernvarmeproduktion!V29","v":2043.3803322417418}]
["Kul",{"$f":"Fjernvarmeproduktion!N30","v":0},{"$f":"Fjernvarmeproduktion!P30","v":0},{"$f":"Fjernvarmeproduktion!R30","v":0},{"$f":"Fjernvarmeproduktion!T30","v":0},{"$f":"Fjernvarmeproduktion!V30","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"Fjernvarmeproduktion!N31","v":216.41012999999998},{"$f":"Fjernvarmeproduktion!P31","v":216.41012999999998},{"$f":"Fjernvarmeproduktion!R31","v":133.9144473346372},{"$f":"Fjernvarmeproduktion!T31","v":216.72215644988174},{"$f":"Fjernvarmeproduktion!V31","v":216.72215644988174}]
["Biobrændsler",{"$f":"Fjernvarmeproduktion!N32","v":835.02507000000003},{"$f":"Fjernvarmeproduktion!P32","v":835.02507000000003},{"$f":"Fjernvarmeproduktion!R32","v":1286.7186796073909},{"$f":"Fjernvarmeproduktion!T32","v":835.92831773525802},{"$f":"Fjernvarmeproduktion!V32","v":835.92831773525802}]
["Synteteske brændsler",{"$f":"Fjernvarmeproduktion!N33","v":0},{"$f":"Fjernvarmeproduktion!P33","v":0},{"$f":"Fjernvarmeproduktion!R33","v":0.7591811255826274},{"$f":"Fjernvarmeproduktion!T33","v":0},{"$f":"Fjernvarmeproduktion!V33","v":0}]
["Olieprodukter",{"$f":"Fjernvarmeproduktion!N34","v":1.7172000000000001},{"$f":"Fjernvarmeproduktion!P34","v":1.7172000000000001},{"$f":"Fjernvarmeproduktion!R34","v":24.88212327513067},{"$f":"Fjernvarmeproduktion!T34","v":0},{"$f":"Fjernvarmeproduktion!V34","v":0}]
["Sol",{"$f":"Fjernvarmeproduktion!N35","v":0},{"$f":"Fjernvarmeproduktion!P35","v":0},{"$f":"Fjernvarmeproduktion!R35","v":606.0353098752098},{"$f":"Fjernvarmeproduktion!T35","v":0},{"$f":"Fjernvarmeproduktion!V35","v":0}]
["Omgivelsesvarme",{"$f":"Fjernvarmeproduktion!N36","v":0},{"$f":"Fjernvarmeproduktion!P36","v":0},{"$f":"Fjernvarmeproduktion!R36","v":51.031712521574228},{"$f":"Fjernvarmeproduktion!T36","v":0},{"$f":"Fjernvarmeproduktion!V36","v":0}]
["Overskudsvarme",{"$f":"Fjernvarmeproduktion!N37","v":372.63240000000002},{"$f":"Fjernvarmeproduktion!P37","v":372.63240000000002},{"$f":"Fjernvarmeproduktion!R37","v":0},{"$f":"Fjernvarmeproduktion!T37","v":381.27046042108799},{"$f":"Fjernvarmeproduktion!V37","v":381.27046042108799}]
["El til varmepumpe",{"$f":"Fjernvarmeproduktion!N38","v":0},{"$f":"Fjernvarmeproduktion!P38","v":0},{"$f":"Fjernvarmeproduktion!R38","v":20.41268500862969},{"$f":"Fjernvarmeproduktion!T38","v":0},{"$f":"Fjernvarmeproduktion!V38","v":0}]
[null,{"$f":"Fjernvarmeproduktion!N39","v":3483.4356000000007},{"$f":"Fjernvarmeproduktion!P39","v":3483.4356000000007},{"$f":"Fjernvarmeproduktion!R39","v":2201.8932668560692},{"$f":"Fjernvarmeproduktion!T39","v":3477.3012668479696},{"$f":"Fjernvarmeproduktion!V39","v":3477.3012668479696}]
[]
["Ekstra visninger"]
["Import/eksport af el (GWh)",null,null,null,{"$f":"Fjernvarmeproduktion!T42","v":189.52428534865933},{"$f":"Fjernvarmeproduktion!V42","v":189.52428534865933}]
["Import/eksport af el svarer til MW havmøller",null,null,null,{"$f":"Fjernvarmeproduktion!T43","v":45.124829844918885},{"$f":"Fjernvarmeproduktion!V43","v":45.124829844918885}]
["Årligt biomasseforbrug (TJ)",null,null,null,{"$f":"Fjernvarmeproduktion!T44","v":1070.6323177352581},{"$f":"Fjernvarmeproduktion!V44","v":1070.6323177352581}]
["Årligt biomasseforbrug målt i fodboldbaner",null,null,null,{"$f":"Fjernvarmeproduktion!T45","v":35.687743924508602},{"$f":"Fjernvarmeproduktion!V45","v":35.687743924508602}]
[]
["PtX"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Produktion af syntetiske brændsler (målt i TJ)",{"$f":"PtX!N3","v":0},{"$f":"PtX!P3","v":0},{"$f":"PtX!R3","v":0},0,{"$f":"I231","v":0},null,0,0]
[]
["Ekstra visninger"]
["CO2-udledning ved eksport/import af el og syntetiske brændsler (tusinde ton)",null,null,null,{"$f":"PtX!T13","v":17.983878583337955},{"$f":"PtX!V13","v":9.1141420290206945}]
["Reduceret CO2-udledning ved eksport af syntetiske brændsler (tusinde ton)",null,null,null,{"$f":"PtX!T14","v":0},{"$f":"PtX!V14","v":0}]
["Eksport/import af el til kommunen (GWh)",null,null,null,{"$f":"PtX!T15","v":189.52428534865933},{"$f":"PtX!V15","v":189.52428534865933}]
["Samlet biomasseforbrug (TJ)",null,null,null,{"$f":"PtX!T16","v":1070.6323177352581},{"$f":"PtX!V16","v":1070.6323177352581}]
[]
["Elproduktion"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Netto import/eksport (GWh)",{"$f":"Elproduktion!N4","v":189.27177904550092},{"$f":"Elproduktion!P4","v":189.27177904550092},{"$f":"Elproduktion!R4","v":131.88521188356782},{"$f":"Elproduktion!T4","v":189.52428534865933},{"$f":"Elproduktion!V4","v":189.52428534865933}]
["Vindmøller (MW)",{"$f":"Elproduktion!N5","v":1.1238095238095143},{"$f":"Elproduktion!P5","v":1.1238095238095143},{"$f":"Elproduktion!R5","v":3.3113030998633084},{"$f":"H242","v":1},{"$f":"I242","v":1},null,1,1]
["Solceller (MW)",{"$f":"Elproduktion!N6","v":4.7146464646464645},{"$f":"Elproduktion!P6","v":4.7146464646464645},{"$f":"Elproduktion!R6","v":40.966993602595466},{"$f":"H243","v":5},{"$f":"I243","v":5},null,5,5]
[]
["Solcelle areal (hektar)",null,null,null,{"$f":"Elproduktion!U6","v":5.6179775280898872},{"$f":"Elproduktion!W6","v":5.6179775280898872}]
[]
["Emissionsfaktor eksport/import",null,null,null,{"$f":"H247/1000","v":1.7000000000000001E-2},{"$f":"I247/1000","v":4.0000000000000001E-3},null,17,4]
[]
[]
["Ekstra visninger"]
["CO2-udledning som skyldes import/eksport af el (tusinde ton)",null,null,null,{"$f":"Elproduktion!T14","v":11.598886263337953},{"$f":"Elproduktion!V14","v":2.7291497090206946}]
["Eksport/import af el til kommunen (GWh)",null,null,null,{"$f":"E236","v":189.52428534865933},{"$f":"F236","v":189.52428534865933}]
["CO2-udledning (tusinde ton)",null,null,null,{"$f":"Elproduktion!T1","v":681.57301529475933},{"$f":"Elproduktion!V1","v":672.70327874044199}]
[]
["CO2-rensning"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Kombineret el og varmeproduktion",{"$f":"'CO2-rensning '!N4","v":0},{"$f":"'CO2-rensning '!P4","v":0},{"$f":"'CO2-rensning '!R4","v":0},{"$f":"H257/100","v":0},{"$f":"I257/100","v":0},null,0,0]
["Fjernvarmekedler",{"$f":"'CO2-rensning '!N5","v":0},{"$f":"'CO2-rensning '!P5","v":0},{"$f":"'CO2-rensning '!R5","v":0},{"$f":"H258/100","v":0},{"$f":"I258/100","v":0},null,0,0]
[]
["Ekstra visninger"]
["Faktisk CO2-udledning fra el- og kraftvarmeproduktion",null,null,null,{"$f":"'CO2-rensning '!T9","v":216.10295028859633},{"$f":"'CO2-rensning '!V9","v":216.10295028859633}]
["CO2-udledning fra el- og kraftvarmeproduktion hvor biomasse er CO2-neutral",null,null,null,{"$f":"'CO2-rensning '!T10","v":132.51011851507053},{"$f":"'CO2-rensning '!V10","v":132.51011851507053}]
["Faktisk CO2-udledning fra  fjernvarmeproduktion",null,null,null,{"$f":"'CO2-rensning '!T11","v":0},{"$f":"'CO2-rensning '!V11","v":0}]
["CO2-udledning fra  fjernvarmeproduktion hvor biomasse er CO2-neutral",null,null,null,{"$f":"'CO2-rensning '!T12","v":0},{"$f":"'CO2-rensning '!V12","v":0}]
[]
["Andre drivhusgasser"]
["Årstal",2017,2019,"BF2030",2025,2030]
["Kemiske processer",{"$f":"'Andre drivhusgasser'!N4","v":8.6742449067100686},{"$f":"'Andre drivhusgasser'!P4","v":8.6742449067100686},{"$f":"'Andre drivhusgasser'!R4","v":7.9134558989432726},{"$f":"'Andre drivhusgasser'!T4","v":8.6742449067100686},{"$f":"'Andre drivhusgasser'!V4","v":8.6742449067100686},null,1000,1000]
[]
["Landbrug",{"$f":"'Andre drivhusgasser'!N6","v":19.980748843743999},{"$f":"'Andre drivhusgasser'!P6","v":19.980748843743999},{"$f":"'Andre drivhusgasser'!R6","v":18.38530592981456},{"$f":"'Andre drivhusgasser'!T6","v":19.980748843743999},{"$f":"'Andre drivhusgasser'!V6","v":19.980748843743999},null,1000,1000]
[]
["Affald",{"$f":"'Andre drivhusgasser'!N8","v":5.203919698795394},{"$f":"'Andre drivhusgasser'!P8","v":5.203919698795394},{"$f":"'Andre drivhusgasser'!R8","v":4.5953813900910854},{"$f":"'Andre drivhusgasser'!T8","v":5.203919698795394},{"$f":"'Andre drivhusgasser'!V8","v":5.203919698795394},null,1000,1000]
[]
["Spildevand",{"$f":"'Andre drivhusgasser'!N10","v":1.0958175396828589},{"$f":"'Andre drivhusgasser'!P10","v":1.0958175396828589},{"$f":"'Andre drivhusgasser'!R10","v":0.96767433401396941},{"$f":"'Andre drivhusgasser'!T10","v":1.0958175396828589},{"$f":"'Andre drivhusgasser'!V10","v":1.0958175396828589},null,1000,1000]
[]
["CO2"]
[2025,2030]
[{"$f":"Elapparater!$T$1","v":681.57301529475933},{"$f":"Elapparater!$V$1","v":672.70327874044199}]
[null,{"$f":"Elapparater!$X$1","v":311.85428080453477}]

{"sheet":"Overblik","index":83,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Udvikling i slutforbrug"]
[null,2006,2008,2009,2011,2013,2015,2017,2019]
["Samlet slutforbrug (TJ)",{"$f":"'e2g-format 2006'!$AO$20*-1","v":11127.396770667332},{"$f":"'e2g-format 2008'!$AO$20*-1","v":10897.902761283858},{"$f":"'e2g-format 2009'!$AO$20*-1","v":10997.476836753171},{"$f":"'e2g-format 2011'!$AO$20*-1","v":10459.615528704899},{"$f":"'e2g-format 2013'!$AO$20*-1","v":10482.031055504071},{"$f":"'e2g-format 2015'!$AO$20*-1","v":11938.239587449252},{"$f":"'e2g-format 2017'!$AO$20*-1","v":11176.060773178275},{"$f":"'e2g-format 2019'!AO20*-1","v":11176.060773178275}]
[]
["Udvikling i CO2"]
[null,2006,2008,2009,2011,2013,2015,2017,2019]
["Samlet CO2-udledning (103 ton)",{"$f":"Elapparater!B1","v":814.39170880441998},{"$f":"Elapparater!D1","v":855.53174377209655},{"$f":"Elapparater!F1","v":853.91577048074157},{"$f":"Elapparater!H1","v":758.07513407944816},{"$f":"Elapparater!J1","v":761.88596015343148},{"$f":"Elapparater!L1","v":856.32112268770368},{"$f":"Elapparater!N1","v":742.51019239174934},{"$f":"Elapparater!P1","v":742.51019239174934},null,"Mål 2030:",{"$f":"I9-I9*0.58","v":311.85428080453477}]
[]
["Fordeling af slutforbrug mellem sektorerne"]
[null,2006,2008,2009,2011,2013,2017,2017,2019]
["Transport (TJ)",{"$f":"'e2g-format 2006'!$AO$22*-1","v":2033.9799999999998},{"$f":"'e2g-format 2008'!$AO$22*-1","v":1998.6963599999999},{"$f":"'e2g-format 2009'!$AO$22*-1","v":1952.4217599999999},{"$f":"'e2g-format 2011'!$AO$22*-1","v":1938.66203},{"$f":"'e2g-format 2013'!$AO$22*-1","v":1866.567408332063},{"$f":"'e2g-format 2015'!$AO$22*-1","v":1916.6370944242597},{"$f":"'e2g-format 2017'!$AO$22*-1","v":2013.8},{"$f":"'e2g-format 2019'!AO22*-1","v":2013.8}]
["Husholdning (TJ)",{"$f":"'e2g-format 2006'!$AO$32*-1","v":1727.995712640861},{"$f":"'e2g-format 2008'!$AO$32*-1","v":1786.5448706624691},{"$f":"'e2g-format 2009'!$AO$32*-1","v":1791.6103105153579},{"$f":"'e2g-format 2011'!$AO$32*-1","v":1785.6569777575371},{"$f":"'e2g-format 2013'!$AO$32*-1","v":1777.0851165757279},{"$f":"'e2g-format 2015'!$AO$32*-1","v":1691.7549670153514},{"$f":"'e2g-format 2017'!$AO$32*-1","v":1590.3440180728555},{"$f":"'e2g-format 2019'!AO32*-1","v":1590.3440180728555}]
["Offentlig service (TJ)",{"$f":"'e2g-format 2006'!$AO$33*-1","v":339.2695120181628},{"$f":"'e2g-format 2008'!$AO$33*-1","v":346.81172322134023},{"$f":"'e2g-format 2009'!$AO$33*-1","v":353.56818676660799},{"$f":"'e2g-format 2011'!$AO$33*-1","v":362.38748871521045},{"$f":"'e2g-format 2013'!$AO$33*-1","v":415.81997383471219},{"$f":"'e2g-format 2015'!$AO$33*-1","v":420.36458589175299},{"$f":"'e2g-format 2017'!$AO$33*-1","v":295.57411786542116},{"$f":"'e2g-format 2019'!AO33*-1","v":295.57411786542116}]
["Erhverv (TJ)",{"$f":"('e2g-format 2006'!$AO$34+'e2g-format 2006'!$AO$35)*-1","v":7026.1515460083074},{"$f":"('e2g-format 2008'!$AO$34+'e2g-format 2008'!$AO$35)*-1","v":6765.8498074000481},{"$f":"('e2g-format 2009'!$AO$34+'e2g-format 2009'!$AO$35)*-1","v":6899.8765794712035},{"$f":"('e2g-format 2011'!$AO$34+'e2g-format 2011'!$AO$35)*-1","v":6372.9090322321499},{"$f":"('e2g-format 2013'!$AO$34+'e2g-format 2013'!$AO$35)*-1","v":6422.5585567615672},{"$f":"('e2g-format 2015'!$AO$34+'e2g-format 2015'!$AO$35)*-1","v":7909.4829401178877},{"$f":"('e2g-format 2017'!$AO$34+'e2g-format 2017'!$AO$35)*-1","v":7276.342637239999},{"$f":"('e2g-format 2019'!AO34+'e2g-format 2019'!AO35)*-1","v":7276.342637239999}]
[]
["Forbrug af primær energi"]
[null,2006,2008,2009,2011,2013,2015,2017,2019]
["Naturgas (TJ)",{"$f":"'e2g-format 2006'!$AW$5","v":8122.7372700000005},{"$f":"'e2g-format 2008'!$AW$5","v":7394.8301864000005},{"$f":"'e2g-format 2009'!$AW$5","v":7173.45226},{"$f":"'e2g-format 2011'!$AW$5","v":7659.0246399999996},{"$f":"'e2g-format 2013'!$AW$5","v":7636.2972691944469},{"$f":"'e2g-format 2015'!$AW$5","v":8148.5669000000007},{"$f":"'e2g-format 2017'!$AW$5","v":7468.3407999999999},{"$f":"'e2g-format 2019'!AW5","v":7468.3407999999999}]
["Kul (TJ)",{"$f":"'e2g-format 2006'!$AX$5","v":0},{"$f":"'e2g-format 2008'!$AX$5","v":0},{"$f":"'e2g-format 2009'!$AX$5","v":0},{"$f":"'e2g-format 2011'!$AX$5","v":0},{"$f":"'e2g-format 2013'!$AX$5","v":0},{"$f":"'e2g-format 2015'!$AX$5","v":0},{"$f":"'e2g-format 2017'!$AX$5","v":0},{"$f":"'e2g-format 2019'!AX5","v":0}]
["Ikke-bionedbrydelig affald (TJ)",{"$f":"'e2g-format 2006'!$AY$5","v":122.16546},{"$f":"'e2g-format 2008'!$AY$5","v":197.58815999999999},{"$f":"'e2g-format 2009'!$AY$5","v":187.91190000000003},{"$f":"'e2g-format 2011'!$AY$5","v":205.46010000000001},{"$f":"'e2g-format 2013'!$AY$5","v":186.14475000000002},{"$f":"'e2g-format 2015'!$AY$5","v":229.99545000000001},{"$f":"'e2g-format 2017'!$AY$5","v":216.41012999999998},{"$f":"'e2g-format 2019'!AY5","v":216.41012999999998}]
["Biomasse (TJ)",{"$f":"'e2g-format 2006'!$AZ$5","v":448.64523999999994},{"$f":"'e2g-format 2008'!$AZ$5","v":507.96794400000005},{"$f":"'e2g-format 2009'!$AZ$5","v":504.45410000000004},{"$f":"'e2g-format 2011'!$AZ$5","v":598.85989999999993},{"$f":"'e2g-format 2013'!$AZ$5","v":687.28425000000004},{"$f":"'e2g-format 2015'!$AZ$5","v":574.15925000000004},{"$f":"'e2g-format 2017'!$AZ$5","v":1074.92507},{"$f":"'e2g-format 2019'!AZ5","v":1074.92507}]
["Sol og vind (TJ)",{"$f":"'e2g-format 2006'!$BI$7+'e2g-format 2006'!$BI$19","v":16.92199999999988},{"$f":"'e2g-format 2008'!$BI$7+'e2g-format 2008'!$BI$19","v":17.18399999999988},{"$f":"'e2g-format 2009'!$BI$7+'e2g-format 2009'!$BI$19","v":17.46599999999988},{"$f":"'e2g-format 2011'!$BI$7+'e2g-format 2011'!$BI$19","v":17.993999999999879},{"$f":"'e2g-format 2013'!$BI$7+'e2g-format 2013'!$BI$19","v":33.612593184364435},{"$f":"'e2g-format 2015'!$BI$7+'e2g-format 2015'!$BI$19","v":42.860753402947395},{"$f":"'e2g-format 2017'!$BI$7+'e2g-format 2017'!$BI$19","v":35.519999999999882},{"$f":"'e2g-format 2019'!BI7+'e2g-format 2019'!BI19","v":35.519999999999882}]

{"sheet":"Transport modes","index":84,"n_rows":25,"n_cols":25,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning","Absolut (TJ)","Stigning"]
["Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hjælpe","Hjælpe"]
["Vejtrafik",{"$f":"'e2g-format 2006'!$AO$23*-1","v":1550},null,{"$f":"'e2g-format 2008'!$AO$23*-1","v":1494.98},null,{"$f":"'e2g-format 2009'!$AO$23*-1","v":1496.74},null,{"$f":"'e2g-format 2011'!$AO$23*-1","v":1467.163},null,{"$f":"'e2g-format 2013'!$AO$23*-1","v":1402.3500000000001},null,{"$f":"'e2g-format 2015'!$AO$23*-1","v":1446.55},null,{"$f":"'e2g-format 2017'!$AO$23*-1","v":1503.2},null,{"$f":"'e2g-format 2019'!$AO$23*-1","v":1503.2},null,{"$f":"P5*(1+S5)^(2030-$P$2)","v":1526.7400447427272},{"$f":"(('BF20 Transport'!P$3+'BF20 Transport'!P12+'BF20 Transport'!P20+'BF20 Transport'!P28+'BF20 Transport'!P36)/('BF20 Transport'!E$3+'BF20 Transport'!E12+'BF20 Transport'!E20+'BF20 Transport'!E28+'BF20 Transport'!E36))^(1/11)-1","v":1.4135985013954411E-3},{"$f":"$X$5*($T$12*(SUM('Teknologi til transport'!$T$6:$T$9)/'Teknologi til transport'!$T$49+'Teknologi til transport'!$T$10/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$6:$P$9)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$10/'Teknologi til transport'!$P$50)+$T$13*(SUM('Teknologi til transport'!$T$12:$T$15)/'Teknologi til transport'!$T$49+'Teknologi til transport'!$T$16/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$12:$P$15)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$16/'Teknologi til transport'!$P$50)+$T$14*(SUM('Teknologi til transport'!$T$18:$T$21)/'Teknologi til transport'!$T$49+'Teknologi til transport'!$T$22/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$18:$P$21)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$22/'Teknologi til transport'!$P$50)+$T$15*(SUM('Teknologi til transport'!$T$24:$T$27)/'Teknologi til transport'!$T$49+'Teknologi til transport'!$T$28/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$24:$P$27)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$28/'Teknologi til transport'!$P$50))","v":1503.2},{"$f":"'Samlet Nøgletal'!H93/1000-1","v":0},{"$f":"$Y$5*($V$12*(SUM('Teknologi til transport'!$V$6:$V$9)/'Teknologi til transport'!$V$49+'Teknologi til transport'!$V$10/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$6:$P$9)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$10/'Teknologi til transport'!$P$50)+$V$13*(SUM('Teknologi til transport'!$V$12:$V$15)/'Teknologi til transport'!$V$49+'Teknologi til transport'!$V$16/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$12:$P$15)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$16/'Teknologi til transport'!$P$50)+$V$14*(SUM('Teknologi til transport'!$V$18:$V$21)/'Teknologi til transport'!$V$49+'Teknologi til transport'!$V$22/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$18:$P$21)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$22/'Teknologi til transport'!$P$50)+$V$15*(SUM('Teknologi til transport'!$V$24:$V$27)/'Teknologi til transport'!$V$49+'Teknologi til transport'!$V$28/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$24:$P$27)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$28/'Teknologi til transport'!$P$50))","v":1503.2},{"$f":"'Samlet Nøgletal'!I93/1000-1","v":0},{"$f":"P5*(1+U5)^($T$2-$P$2)","v":1503.2},{"$f":"P5*(1+W5)^($V$2-$P$2)","v":1503.2}]
["Tog",{"$f":"'e2g-format 2006'!$AO$28*-1","v":27.8},null,{"$f":"'e2g-format 2008'!$AO$28*-1","v":28.9},null,{"$f":"'e2g-format 2009'!$AO$28*-1","v":28},null,{"$f":"'e2g-format 2011'!$AO$28*-1","v":30.4},null,{"$f":"'e2g-format 2013'!$AO$28*-1","v":30.107094424259472},null,{"$f":"'e2g-format 2015'!$AO$28*-1","v":30.107094424259472},null,{"$f":"'e2g-format 2017'!$AO$28*-1","v":30.470000000000002},null,{"$f":"'e2g-format 2019'!$AO$28*-1","v":30.470000000000002},null,{"$f":"P6*(1+S6)^(2030-$P$2)","v":31.824222222222208},{"$f":"('BF20 Transport'!P45/'BF20 Transport'!E45)^(1/11)-1","v":3.9610161647460895E-3},{"$f":"$X$6*((SUM('Teknologi til transport'!$T$30:$T$33)/'Teknologi til transport'!$T$49+'Teknologi til transport'!$T$34/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$30:$P$33)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$34/'Teknologi til transport'!$P$50))","v":30.525718139849115},{"$f":"'Samlet Nøgletal'!H94/1000-1","v":0},{"$f":"$Y$6*((SUM('Teknologi til transport'!$V$30:$V$33)/'Teknologi til transport'!$V$49+'Teknologi til transport'!$V$34/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$30:$P$33)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$34/'Teknologi til transport'!$P$50))","v":30.525718139849115},{"$f":"'Samlet Nøgletal'!I94/1000-1","v":0},30.470000000000002,30.470000000000002]
["Fly",{"$f":"'e2g-format 2006'!$AO$29*-1","v":353.4},null,{"$f":"'e2g-format 2008'!$AO$29*-1","v":360},null,{"$f":"'e2g-format 2009'!$AO$29*-1","v":319},null,{"$f":"'e2g-format 2011'!$AO$29*-1","v":344.6},null,{"$f":"'e2g-format 2013'!$AO$29*-1","v":335.85091276807952},null,{"$f":"'e2g-format 2015'!$AO$29*-1","v":349.1},null,{"$f":"'e2g-format 2017'!$AO$29*-1","v":385.78},null,{"$f":"'e2g-format 2019'!$AO$29*-1","v":385.78},null,450.07666666666665,{"$f":"('BF20 Transport'!P$50/'BF20 Transport'!E$50)^(1/11)-1","v":1.4112350322782241E-2},{"$f":"$X$7*((SUM('Teknologi til transport'!$T$36:$T$37)/'Teknologi til transport'!$T$49+'Teknologi til transport'!T38/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$36:$P$37)/'Teknologi til transport'!$P$49+'Teknologi til transport'!P38/'Teknologi til transport'!$P$50))","v":385.78},{"$f":"'Samlet Nøgletal'!H95/1000-1","v":0},{"$f":"$Y$7*((SUM('Teknologi til transport'!$V$36:$V$37)/'Teknologi til transport'!$V$49+'Teknologi til transport'!V38/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$36:$P$37)/'Teknologi til transport'!$P$49+'Teknologi til transport'!P38/'Teknologi til transport'!$P$50))","v":385.78},{"$f":"'Samlet Nøgletal'!I95/1000-1","v":0},385.78,385.78]
["Færge",{"$f":"'e2g-format 2006'!$AO$30*-1","v":65.899999999999991},null,{"$f":"'e2g-format 2008'!$AO$30*-1","v":73.3},null,{"$f":"'e2g-format 2009'!$AO$30*-1","v":67.900000000000006},null,{"$f":"'e2g-format 2011'!$AO$30*-1","v":57.5},null,{"$f":"'e2g-format 2013'!$AO$30*-1","v":56.580870091678406},null,{"$f":"'e2g-format 2015'!$AO$30*-1","v":50.6},null,{"$f":"'e2g-format 2017'!$AO$30*-1","v":54.99},null,{"$f":"'e2g-format 2019'!$AO$30*-1","v":54.99},null,{"$f":"IF(P8>0,P8*(1+S8)^(2030-$P$2),'BF20 Transport'!P40*1000/Andet!B8*Andet!B9)","v":54.319390243902475},{"$f":"('BF20 Transport'!P$40/'BF20 Transport'!E$40)^(1/11)-1","v":-1.1148410653374352E-3},{"$f":"$X$8*((SUM('Teknologi til transport'!$T$40:$T$41)/'Teknologi til transport'!$T$49+'Teknologi til transport'!$T$42/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$40:$P$41)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$42/'Teknologi til transport'!$P$50))","v":54.99},{"$f":"'Samlet Nøgletal'!H96/1000-1","v":0},{"$f":"$Y$8*((SUM('Teknologi til transport'!$V$40:$V$41)/'Teknologi til transport'!$V$49+'Teknologi til transport'!$V$42/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$40:$P$41)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$42/'Teknologi til transport'!$P$50))","v":54.99},{"$f":"'Samlet Nøgletal'!I96/1000-1","v":0},54.99,54.99]
["Non-Road (landbrug)",{"$f":"'e2g-format 2006'!$AO$31*-1","v":36.880000000000003},null,{"$f":"'e2g-format 2008'!$AO$31*-1","v":41.516360000000006},null,{"$f":"'e2g-format 2009'!$AO$31*-1","v":40.781759999999991},null,{"$f":"'e2g-format 2011'!$AO$31*-1","v":38.999029999999998},null,{"$f":"'e2g-format 2013'!$AO$31*-1","v":41.678531048045549},null,{"$f":"'e2g-format 2015'!$AO$31*-1","v":40.28},null,{"$f":"'e2g-format 2017'!$AO$31*-1","v":39.36},null,{"$f":"'e2g-format 2019'!$AO$31*-1","v":39.36},null,39.36,{"$f":"('BF20 Transport'!P$54/'BF20 Transport'!E$54)^(1/11)-1","v":0},{"$f":"$X$9*((SUM('Teknologi til transport'!$T44:$T$45)/'Teknologi til transport'!$T$49+'Teknologi til transport'!$T$46/'Teknologi til transport'!$T$50)/(SUM('Teknologi til transport'!$P$44:$P$45)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$46/'Teknologi til transport'!$P$50))","v":39.36},{"$f":"'Samlet Nøgletal'!H97/1000-1","v":0},{"$f":"$Y$9*((SUM('Teknologi til transport'!$V44:$V$45)/'Teknologi til transport'!$V$49+'Teknologi til transport'!$V$46/'Teknologi til transport'!$V$50)/(SUM('Teknologi til transport'!$P$44:$P$45)/'Teknologi til transport'!$P$49+'Teknologi til transport'!$P$46/'Teknologi til transport'!$P$50))","v":39.36},{"$f":"'Samlet Nøgletal'!I97/1000-1","v":0},39.36,39.36]
[null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer"]
["Vejtrafik"]
["Personbil ",{"$f":"'e2g-format 2006'!$AO$24/'e2g-format 2006'!$AO$23","v":0.58757419354838714},null,{"$f":"'e2g-format 2008'!$AO$24/'e2g-format 2008'!$AO$23","v":0.63054355242210591},null,{"$f":"'e2g-format 2009'!$AO$24/'e2g-format 2009'!$AO$23","v":0.61271162660181455},null,{"$f":"'e2g-format 2011'!$AO$24/'e2g-format 2011'!$AO$23","v":0.60987770275013753},null,{"$f":"'e2g-format 2013'!$AO$24/'e2g-format 2013'!$AO$23","v":0.65144935287196482},null,{"$f":"'e2g-format 2015'!$AO$24/'e2g-format 2015'!$AO$23","v":0.64567419031488704},null,{"$f":"'e2g-format 2017'!$AO$24/'e2g-format 2017'!$AO$23","v":0.633761309207025},null,{"$f":"'e2g-format 2019'!$AO$24/'e2g-format 2019'!$AO$23","v":0.633761309207025},null,{"$f":"('BF20 Transport'!P3)/('BF20 Transport'!P3+'BF20 Transport'!P12+'BF20 Transport'!P20+'BF20 Transport'!P28+'BF20 Transport'!P36)","v":0.59856828193832601},null,{"$f":"'Samlet Nøgletal'!E100","v":0.63},null,{"$f":"'Samlet Nøgletal'!F100","v":0.63}]
["Lastbil",{"$f":"'e2g-format 2006'!$AO$25/'e2g-format 2006'!$AO$23","v":0.28210322580645159},null,{"$f":"'e2g-format 2008'!$AO$25/'e2g-format 2008'!$AO$23","v":0.24223735434587754},null,{"$f":"'e2g-format 2009'!$AO$25/'e2g-format 2009'!$AO$23","v":0.2471304301348263},null,{"$f":"'e2g-format 2011'!$AO$25/'e2g-format 2011'!$AO$23","v":0.24289053090897195},null,{"$f":"'e2g-format 2013'!$AO$25/'e2g-format 2013'!$AO$23","v":0.21496060184689977},null,{"$f":"'e2g-format 2015'!$AO$25/'e2g-format 2015'!$AO$23","v":0.22121599668176006},null,{"$f":"'e2g-format 2017'!$AO$25/'e2g-format 2017'!$AO$23","v":0.21999733901011179},null,{"$f":"'e2g-format 2019'!$AO$25/'e2g-format 2019'!$AO$23","v":0.21999733901011179},null,{"$f":"('BF20 Transport'!P20)/('BF20 Transport'!P3+'BF20 Transport'!P12+'BF20 Transport'!P20+'BF20 Transport'!P28+'BF20 Transport'!P36)","v":0.19162995594713655},null,{"$f":"'Samlet Nøgletal'!E101","v":0.22},null,{"$f":"'Samlet Nøgletal'!F101","v":0.22}]
["Varebil",{"$f":"'e2g-format 2006'!$AO$26/'e2g-format 2006'!$AO$23","v":0.12},null,{"$f":"'e2g-format 2008'!$AO$26/'e2g-format 2008'!$AO$23","v":0.11647647460166691},null,{"$f":"'e2g-format 2009'!$AO$26/'e2g-format 2009'!$AO$23","v":0.13196012667530765},null,{"$f":"'e2g-format 2011'!$AO$26/'e2g-format 2011'!$AO$23","v":0.13503816549354092},null,{"$f":"'e2g-format 2013'!$AO$26/'e2g-format 2013'!$AO$23","v":0.11470032445537848},null,{"$f":"'e2g-format 2015'!$AO$26/'e2g-format 2015'!$AO$23","v":0.1130413743043794},null,{"$f":"'e2g-format 2017'!$AO$26/'e2g-format 2017'!$AO$23","v":0.11357770090473655},null,{"$f":"'e2g-format 2019'!$AO$26/'e2g-format 2019'!$AO$23","v":0.11357770090473655},null,{"$f":"('BF20 Transport'!P12)/('BF20 Transport'!P3+'BF20 Transport'!P12+'BF20 Transport'!P20+'BF20 Transport'!P28+'BF20 Transport'!P36)","v":0.16629955947136563},null,{"$f":"'Samlet Nøgletal'!E102","v":0.12},null,{"$f":"'Samlet Nøgletal'!F102","v":0.12}]
["Bus",{"$f":"'e2g-format 2006'!$AO$27/'e2g-format 2006'!$AO$23","v":1.032258064516129E-2},null,{"$f":"'e2g-format 2008'!$AO$27/'e2g-format 2008'!$AO$23","v":1.0742618630349568E-2},null,{"$f":"'e2g-format 2009'!$AO$27/'e2g-format 2009'!$AO$23","v":8.1978165880513647E-3},null,{"$f":"'e2g-format 2011'!$AO$27/'e2g-format 2011'!$AO$23","v":1.2193600847349613E-2},null,{"$f":"'e2g-format 2013'!$AO$27/'e2g-format 2013'!$AO$23","v":1.8889720825756764E-2},null,{"$f":"'e2g-format 2015'!$AO$27/'e2g-format 2015'!$AO$23","v":2.0068438698973422E-2},null,{"$f":"'e2g-format 2017'!$AO$27/'e2g-format 2017'!$AO$23","v":3.2663650878126671E-2},null,{"$f":"'e2g-format 2019'!$AO$27/'e2g-format 2019'!$AO$23","v":3.2663650878126671E-2},null,{"$f":"('BF20 Transport'!P28)/('BF20 Transport'!P3+'BF20 Transport'!P12+'BF20 Transport'!P20+'BF20 Transport'!P28+'BF20 Transport'!P36)","v":3.909691629955947E-2},null,{"$f":"'Samlet Nøgletal'!E103","v":0.03},null,{"$f":"'Samlet Nøgletal'!F103","v":0.03}]
["Tog"]
["Fly"]
["Non-Road (Landbrug)"]
[]
["Ekstra visning: Energiforbrug til de forskellige transportformer"]
["Vejtrafik (TJ)",{"$f":"'e2g-format 2006'!$AO$23*-1","v":1550},null,{"$f":"'e2g-format 2008'!$AO$23*-1","v":1494.98},null,{"$f":"'e2g-format 2009'!$AO$23*-1","v":1496.74},null,{"$f":"'e2g-format 2011'!$AO$23*-1","v":1467.163},null,{"$f":"'e2g-format 2013'!$AO$23*-1","v":1402.3500000000001},null,{"$f":"'e2g-format 2015'!$AO$23*-1","v":1446.55},null,{"$f":"'e2g-format 2017'!$AO$23*-1","v":1503.2},null,{"$f":"'e2g-format 2019'!$AO$23*-1","v":1503.2},null,{"$f":"'BF 2030'!$T$21*-1","v":1519.1736017897069},null,{"$f":"'2025'!$T$21*-1","v":1503.2},null,{"$f":"'2030'!$T$21*-1","v":1503.2}]
["Tog (TJ)",{"$f":"'e2g-format 2006'!$AO$28*-1","v":27.8},null,{"$f":"'e2g-format 2008'!$AO$28*-1","v":28.9},null,{"$f":"'e2g-format 2009'!$AO$28*-1","v":28},null,{"$f":"'e2g-format 2011'!$AO$28*-1","v":30.4},null,{"$f":"'e2g-format 2013'!$AO$28*-1","v":30.107094424259472},null,{"$f":"'e2g-format 2015'!$AO$28*-1","v":30.107094424259472},null,{"$f":"'e2g-format 2017'!$AO$28*-1","v":30.470000000000002},null,{"$f":"'e2g-format 2019'!$AO$28*-1","v":30.470000000000002},null,{"$f":"'BF 2030'!$T$26*-1","v":31.824222222222208},null,{"$f":"'2025'!$T$26*-1","v":30.525718139849115},null,{"$f":"'2030'!$T$26*-1","v":30.525718139849115}]
["Fly (TJ)",{"$f":"'e2g-format 2006'!$AO$29*-1","v":353.4},null,{"$f":"'e2g-format 2008'!$AO$29*-1","v":360},null,{"$f":"'e2g-format 2009'!$AO$29*-1","v":319},null,{"$f":"'e2g-format 2011'!$AO$29*-1","v":344.6},null,{"$f":"'e2g-format 2013'!$AO$29*-1","v":335.85091276807952},null,{"$f":"'e2g-format 2015'!$AO$29*-1","v":349.1},null,{"$f":"'e2g-format 2017'!$AO$29*-1","v":385.78},null,{"$f":"'e2g-format 2019'!$AO$29*-1","v":385.78},null,{"$f":"'BF 2030'!$T$27*-1","v":450.07666666666665},null,{"$f":"'2025'!$T$27*-1","v":385.78},null,{"$f":"'2030'!$T$27*-1","v":385.78}]
["Færge (TJ)",{"$f":"'e2g-format 2006'!$AO$30*-1","v":65.899999999999991},null,{"$f":"'e2g-format 2008'!$AO$30*-1","v":73.3},null,{"$f":"'e2g-format 2009'!$AO$30*-1","v":67.900000000000006},null,{"$f":"'e2g-format 2011'!$AO$30*-1","v":57.5},null,{"$f":"'e2g-format 2013'!$AO$30*-1","v":56.580870091678406},null,{"$f":"'e2g-format 2015'!$AO$30*-1","v":50.6},null,{"$f":"'e2g-format 2017'!$AO$30*-1","v":54.99},null,{"$f":"'e2g-format 2019'!$AO$30*-1","v":54.99},null,{"$f":"'BF 2030'!$T$28*-1","v":54.319390243902475},null,{"$f":"'2025'!$T$28*-1","v":54.99},null,{"$f":"'2030'!$T$28*-1","v":54.99}]
["Non-Road (TJ)",{"$f":"'e2g-format 2006'!$AO$31*-1","v":36.880000000000003},null,{"$f":"'e2g-format 2008'!$AO$31*-1","v":41.516360000000006},null,{"$f":"'e2g-format 2009'!$AO$31*-1","v":40.781759999999991},null,{"$f":"'e2g-format 2011'!$AO$31*-1","v":38.999029999999998},null,{"$f":"'e2g-format 2013'!$AO$31*-1","v":41.678531048045549},null,{"$f":"'e2g-format 2015'!$AO$31*-1","v":40.28},null,{"$f":"'e2g-format 2017'!$AO$31*-1","v":39.36},null,{"$f":"'e2g-format 2019'!$AO$31*-1","v":39.36},null,{"$f":"'BF 2030'!$T$29*-1","v":39.36},null,{"$f":"'2025'!$T$29*-1","v":39.36},null,{"$f":"'2030'!$T$29*-1","v":39.36}]

{"sheet":"Teknologi til transport","index":85,"n_rows":59,"n_cols":24,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer"]
["Vejtrafik"]
["Personbil "]
["Naturgas",{"$f":"'e2g-format 2006'!$C$24/'e2g-format 2006'!$AO$24","v":0},null,{"$f":"'e2g-format 2008'!$C$24/'e2g-format 2008'!$AO$24","v":0},null,{"$f":"'e2g-format 2009'!$C$24/'e2g-format 2009'!$AO$24","v":0},null,{"$f":"'e2g-format 2011'!$C$24/'e2g-format 2011'!$AO$24","v":0},null,{"$f":"'e2g-format 2013'!$C$24/'e2g-format 2013'!$AO$24","v":0},null,{"$f":"'e2g-format 2015'!$C$24/'e2g-format 2015'!$AO$24","v":0},null,{"$f":"'e2g-format 2017'!$C$24/'e2g-format 2017'!$AO$24","v":0},null,{"$f":"'e2g-format 2019'!$C$24/'e2g-format 2019'!$AO$24","v":0},null,{"$f":"'BF20 Transport'!P10/'BF20 Transport'!P3","v":0},null,{"$f":"'Samlet Nøgletal'!E119","v":0},null,{"$f":"'Samlet Nøgletal'!F119","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$24/'e2g-format 2006'!$AO$24","v":0},null,{"$f":"'e2g-format 2008'!$F$24/'e2g-format 2008'!$AO$24","v":0},null,{"$f":"'e2g-format 2009'!$F$24/'e2g-format 2009'!$AO$24","v":0},null,{"$f":"'e2g-format 2011'!$F$24/'e2g-format 2011'!$AO$24","v":0},null,{"$f":"'e2g-format 2013'!$F$24/'e2g-format 2013'!$AO$24","v":0},null,{"$f":"'e2g-format 2015'!$F$24/'e2g-format 2015'!$AO$24","v":0},null,{"$f":"'e2g-format 2017'!$F$24/'e2g-format 2017'!$AO$24","v":0},null,{"$f":"'e2g-format 2019'!$F$24/'e2g-format 2019'!$AO$24","v":0},null,{"$f":"'BF20 Transport'!P6/'BF20 Transport'!P3","v":0},null,{"$f":"'Samlet Nøgletal'!E120","v":0},null,{"$f":"'Samlet Nøgletal'!F120","v":0}]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$24/'e2g-format 2006'!$AO$24","v":1.5288831060456332E-3},null,{"$f":"'e2g-format 2008'!$W$24/'e2g-format 2008'!$AO$24","v":1.948396541664457E-3},null,{"$f":"'e2g-format 2009'!$W$24/'e2g-format 2009'!$AO$24","v":2.4621806405181719E-3},null,{"$f":"'e2g-format 2011'!$W$24/'e2g-format 2011'!$AO$24","v":3.4850491176700686E-2},null,{"$f":"'e2g-format 2013'!$W$24/'e2g-format 2013'!$AO$24","v":5.8651215026927619E-2},null,{"$f":"'e2g-format 2015'!$W$24/'e2g-format 2015'!$AO$24","v":4.7702355460385447E-2},null,{"$f":"'e2g-format 2017'!$W$24/'e2g-format 2017'!$AO$24","v":4.7405093054258038E-2},null,{"$f":"'e2g-format 2019'!$W$24/'e2g-format 2019'!$AO$24","v":4.7405093054258038E-2},null,{"$f":"'BF20 Transport'!P8/'BF20 Transport'!P3","v":5.5197792088316468E-2},null,{"$f":"'Samlet Nøgletal'!E121","v":0.05},null,{"$f":"'Samlet Nøgletal'!F121","v":0.05}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$24/'e2g-format 2006'!$AO$24","v":0.99847111689395429},null,{"$f":"'e2g-format 2008'!$X$24/'e2g-format 2008'!$AO$24","v":0.99805160345833555},null,{"$f":"'e2g-format 2009'!$X$24/'e2g-format 2009'!$AO$24","v":0.99753781935948194},null,{"$f":"'e2g-format 2011'!$X$24/'e2g-format 2011'!$AO$24","v":0.96514950882329942},null,{"$f":"'e2g-format 2013'!$X$24/'e2g-format 2013'!$AO$24","v":0.94134878497307239},null,{"$f":"'e2g-format 2015'!$X$24/'e2g-format 2015'!$AO$24","v":0.95229764453961463},null,{"$f":"'e2g-format 2017'!$X$24/'e2g-format 2017'!$AO$24","v":0.95259490694574189},null,{"$f":"'e2g-format 2019'!$X$24/'e2g-format 2019'!$AO$24","v":0.95259490694574189},null,{"$f":"('BF20 Transport'!P9+'BF20 Transport'!P5)/'BF20 Transport'!P3","v":0.91352345906163746},null,{"$f":"'Samlet Nøgletal'!E122","v":0.95},null,{"$f":"'Samlet Nøgletal'!F122","v":0.95}]
["El",{"$f":"'e2g-format 2006'!$AJ$24/'e2g-format 2006'!$AO$24","v":0},null,{"$f":"'e2g-format 2008'!$AJ$24/'e2g-format 2008'!$AO$24","v":0},null,{"$f":"'e2g-format 2009'!$AJ$24/'e2g-format 2009'!$AO$24","v":0},null,{"$f":"'e2g-format 2011'!$AJ$24/'e2g-format 2011'!$AO$24","v":0},null,{"$f":"'e2g-format 2013'!$AJ$24/'e2g-format 2013'!$AO$24","v":0},null,{"$f":"'e2g-format 2015'!$AJ$24/'e2g-format 2015'!$AO$24","v":0},null,{"$f":"'e2g-format 2017'!$AJ$24/'e2g-format 2017'!$AO$24","v":0},null,{"$f":"'e2g-format 2019'!$AJ$24/'e2g-format 2019'!$AO$24","v":0},null,{"$f":"'BF20 Transport'!P7/'BF20 Transport'!P3","v":3.0358785648574055E-2},null,{"$f":"'Samlet Nøgletal'!E123","v":0},null,{"$f":"'Samlet Nøgletal'!F123","v":0}]
["Lastbil"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$25/'e2g-format 2006'!$AO$25","v":0},null,{"$f":"'e2g-format 2008'!$C$25/'e2g-format 2008'!$AO$25","v":0},null,{"$f":"'e2g-format 2009'!$C$25/'e2g-format 2009'!$AO$25","v":0},null,{"$f":"'e2g-format 2011'!$C$25/'e2g-format 2011'!$AO$25","v":0},null,{"$f":"'e2g-format 2013'!$C$25/'e2g-format 2013'!$AO$25","v":0},null,{"$f":"'e2g-format 2015'!$C$25/'e2g-format 2015'!$AO$25","v":0},null,{"$f":"'e2g-format 2017'!$C$25/'e2g-format 2017'!$AO$25","v":0},null,{"$f":"'e2g-format 2019'!$C$25/'e2g-format 2019'!$AO$25","v":0},null,{"$f":"'BF20 Transport'!P26/'BF20 Transport'!P20","v":0},null,{"$f":"'Samlet Nøgletal'!E125","v":0},null,{"$f":"'Samlet Nøgletal'!F125","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$25/'e2g-format 2006'!$AO$25","v":0},null,{"$f":"'e2g-format 2008'!$F$25/'e2g-format 2008'!$AO$25","v":0},null,{"$f":"'e2g-format 2009'!$F$25/'e2g-format 2009'!$AO$25","v":0},null,{"$f":"'e2g-format 2011'!$F$25/'e2g-format 2011'!$AO$25","v":0},null,{"$f":"'e2g-format 2013'!$F$25/'e2g-format 2013'!$AO$25","v":0},null,{"$f":"'e2g-format 2015'!$F$25/'e2g-format 2015'!$AO$25","v":0},null,{"$f":"'e2g-format 2017'!$F$25/'e2g-format 2017'!$AO$25","v":0},null,{"$f":"'e2g-format 2019'!$F$25/'e2g-format 2019'!$AO$25","v":0},null,{"$f":"'BF20 Transport'!P22/'BF20 Transport'!P20","v":0},null,{"$f":"'Samlet Nøgletal'!E126","v":0},null,{"$f":"'Samlet Nøgletal'!F126","v":0}]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$25/'e2g-format 2006'!$AO$25","v":0},null,{"$f":"'e2g-format 2008'!$W$25/'e2g-format 2008'!$AO$25","v":1.0000000000000002E-4},null,{"$f":"'e2g-format 2009'!$W$25/'e2g-format 2009'!$AO$25","v":1.6000000000000003E-3},null,{"$f":"'e2g-format 2011'!$W$25/'e2g-format 2011'!$AO$25","v":3.7699999999999997E-2},null,{"$f":"'e2g-format 2013'!$W$25/'e2g-format 2013'!$AO$25","v":6.3300000000000009E-2},null,{"$f":"'e2g-format 2015'!$W$25/'e2g-format 2015'!$AO$25","v":7.0999999999999994E-2},null,{"$f":"'e2g-format 2017'!$W$25/'e2g-format 2017'!$AO$25","v":6.8999999999999992E-2},null,{"$f":"'e2g-format 2019'!$W$25/'e2g-format 2019'!$AO$25","v":6.8999999999999992E-2},null,{"$f":"'BF20 Transport'!P24/'BF20 Transport'!P20","v":2.298850574712644E-2},null,{"$f":"'Samlet Nøgletal'!E127","v":7.0000000000000007E-2},null,{"$f":"'Samlet Nøgletal'!F127","v":7.0000000000000007E-2}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$25/'e2g-format 2006'!$AO$25","v":1},null,{"$f":"'e2g-format 2008'!$X$25/'e2g-format 2008'!$AO$25","v":0.99990000000000012},null,{"$f":"'e2g-format 2009'!$X$25/'e2g-format 2009'!$AO$25","v":0.99840000000000007},null,{"$f":"'e2g-format 2011'!$X$25/'e2g-format 2011'!$AO$25","v":0.96229999999999993},null,{"$f":"'e2g-format 2013'!$X$25/'e2g-format 2013'!$AO$25","v":0.93670000000000009},null,{"$f":"'e2g-format 2015'!$X$25/'e2g-format 2015'!$AO$25","v":0.92900000000000005},null,{"$f":"'e2g-format 2017'!$X$25/'e2g-format 2017'!$AO$25","v":0.93099999999999994},null,{"$f":"'e2g-format 2019'!$X$25/'e2g-format 2019'!$AO$25","v":0.93099999999999994},null,{"$f":"('BF20 Transport'!P25)/'BF20 Transport'!P20","v":0.97701149425287359},null,{"$f":"'Samlet Nøgletal'!E128","v":0.93},null,{"$f":"'Samlet Nøgletal'!F128","v":0.93}]
["El",{"$f":"'e2g-format 2006'!$AJ$25/'e2g-format 2006'!$AO$25","v":0},null,{"$f":"'e2g-format 2008'!$AJ$25/'e2g-format 2008'!$AO$25","v":0},null,{"$f":"'e2g-format 2009'!$AJ$25/'e2g-format 2009'!$AO$25","v":0},null,{"$f":"'e2g-format 2011'!$AJ$25/'e2g-format 2011'!$AO$25","v":0},null,{"$f":"'e2g-format 2013'!$AJ$25/'e2g-format 2013'!$AO$25","v":0},null,{"$f":"'e2g-format 2015'!$AJ$25/'e2g-format 2015'!$AO$25","v":0},null,{"$f":"'e2g-format 2017'!$AJ$25/'e2g-format 2017'!$AO$25","v":0},null,{"$f":"'e2g-format 2019'!$AJ$25/'e2g-format 2019'!$AO$25","v":0},null,{"$f":"'BF20 Transport'!P23/'BF20 Transport'!P20","v":0},null,{"$f":"'Samlet Nøgletal'!E129","v":0},null,{"$f":"'Samlet Nøgletal'!F129","v":0}]
["Varebil"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$26/'e2g-format 2006'!$AO$26","v":0},null,{"$f":"'e2g-format 2008'!$C$26/'e2g-format 2008'!$AO$26","v":0},null,{"$f":"'e2g-format 2009'!$C$26/'e2g-format 2009'!$AO$26","v":0},null,{"$f":"'e2g-format 2011'!$C$26/'e2g-format 2011'!$AO$26","v":0},null,{"$f":"'e2g-format 2013'!$C$26/'e2g-format 2013'!$AO$26","v":0},null,{"$f":"'e2g-format 2015'!$C$26/'e2g-format 2015'!$AO$26","v":0},null,{"$f":"'e2g-format 2017'!$C$26/'e2g-format 2017'!$AO$26","v":0},null,{"$f":"'e2g-format 2019'!$C$26/'e2g-format 2019'!$AO$26","v":0},null,{"$f":"'BF20 Transport'!P18/'BF20 Transport'!P12","v":0},null,{"$f":"'Samlet Nøgletal'!E131","v":0},null,{"$f":"'Samlet Nøgletal'!F131","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$26/'e2g-format 2006'!$AO$26","v":0},null,{"$f":"'e2g-format 2008'!$F$26/'e2g-format 2008'!$AO$26","v":0},null,{"$f":"'e2g-format 2009'!$F$26/'e2g-format 2009'!$AO$26","v":0},null,{"$f":"'e2g-format 2011'!$F$26/'e2g-format 2011'!$AO$26","v":0},null,{"$f":"'e2g-format 2013'!$F$26/'e2g-format 2013'!$AO$26","v":0},null,{"$f":"'e2g-format 2015'!$F$26/'e2g-format 2015'!$AO$26","v":0},null,{"$f":"'e2g-format 2017'!$F$26/'e2g-format 2017'!$AO$26","v":0},null,{"$f":"'e2g-format 2019'!$F$26/'e2g-format 2019'!$AO$26","v":0},null,{"$f":"'BF20 Transport'!P14/'BF20 Transport'!P12","v":0},null,{"$f":"'Samlet Nøgletal'!E132","v":0},null,{"$f":"'Samlet Nøgletal'!F132","v":0}]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$26/'e2g-format 2006'!$AO$26","v":0},null,{"$f":"'e2g-format 2008'!$W$26/'e2g-format 2008'!$AO$26","v":1E-4},null,{"$f":"'e2g-format 2009'!$W$26/'e2g-format 2009'!$AO$26","v":2E-3},null,{"$f":"'e2g-format 2011'!$W$26/'e2g-format 2011'!$AO$26","v":3.7999999999999999E-2},null,{"$f":"'e2g-format 2013'!$W$26/'e2g-format 2013'!$AO$26","v":6.2999999999999987E-2},null,{"$f":"'e2g-format 2015'!$W$26/'e2g-format 2015'!$AO$26","v":7.0999999999999994E-2},null,{"$f":"'e2g-format 2017'!$W$26/'e2g-format 2017'!$AO$26","v":6.9000000000000006E-2},null,{"$f":"'e2g-format 2019'!$W$26/'e2g-format 2019'!$AO$26","v":6.9000000000000006E-2},null,{"$f":"'BF20 Transport'!P16/'BF20 Transport'!P12","v":3.3112582781456956E-2},null,{"$f":"'Samlet Nøgletal'!E133","v":7.0000000000000007E-2},null,{"$f":"'Samlet Nøgletal'!F133","v":7.0000000000000007E-2}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$26/'e2g-format 2006'!$AO$26","v":1},null,{"$f":"'e2g-format 2008'!$X$26/'e2g-format 2008'!$AO$26","v":0.99990000000000001},null,{"$f":"'e2g-format 2009'!$X$26/'e2g-format 2009'!$AO$26","v":0.99800000000000011},null,{"$f":"'e2g-format 2011'!$X$26/'e2g-format 2011'!$AO$26","v":0.96200000000000008},null,{"$f":"'e2g-format 2013'!$X$26/'e2g-format 2013'!$AO$26","v":0.93699999999999994},null,{"$f":"'e2g-format 2015'!$X$26/'e2g-format 2015'!$AO$26","v":0.92900000000000005},null,{"$f":"'e2g-format 2017'!$X$26/'e2g-format 2017'!$AO$26","v":0.93099999999999994},null,{"$f":"'e2g-format 2019'!$X$26/'e2g-format 2019'!$AO$26","v":0.93099999999999994},null,{"$f":"('BF20 Transport'!P13+'BF20 Transport'!P17)/'BF20 Transport'!P12","v":0.94370860927152322},null,{"$f":"'Samlet Nøgletal'!E134","v":0.93},null,{"$f":"'Samlet Nøgletal'!F134","v":0.93}]
["El",{"$f":"'e2g-format 2006'!$AJ$26/'e2g-format 2006'!$AO$26","v":0},null,{"$f":"'e2g-format 2008'!$AJ$26/'e2g-format 2008'!$AO$26","v":0},null,{"$f":"'e2g-format 2009'!$AJ$26/'e2g-format 2009'!$AO$26","v":0},null,{"$f":"'e2g-format 2011'!$AJ$26/'e2g-format 2011'!$AO$26","v":0},null,{"$f":"'e2g-format 2013'!$AJ$26/'e2g-format 2013'!$AO$26","v":0},null,{"$f":"'e2g-format 2015'!$AJ$26/'e2g-format 2015'!$AO$26","v":0},null,{"$f":"'e2g-format 2017'!$AJ$26/'e2g-format 2017'!$AO$26","v":0},null,{"$f":"'e2g-format 2019'!$AJ$26/'e2g-format 2019'!$AO$26","v":0},null,{"$f":"'BF20 Transport'!P15/'BF20 Transport'!P12","v":2.3178807947019868E-2},null,{"$f":"'Samlet Nøgletal'!E135","v":0},null,{"$f":"'Samlet Nøgletal'!F135","v":0}]
["Bus"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$27/'e2g-format 2006'!$AO$27","v":0},null,{"$f":"'e2g-format 2008'!$C$27/'e2g-format 2008'!$AO$27","v":0},null,{"$f":"'e2g-format 2009'!$C$27/'e2g-format 2009'!$AO$27","v":0},null,{"$f":"'e2g-format 2011'!$C$27/'e2g-format 2011'!$AO$27","v":0},null,{"$f":"'e2g-format 2013'!$C$27/'e2g-format 2013'!$AO$27","v":0},null,{"$f":"'e2g-format 2015'!$C$27/'e2g-format 2015'!$AO$27","v":0},null,{"$f":"'e2g-format 2017'!$C$27/'e2g-format 2017'!$AO$27","v":0},null,{"$f":"'e2g-format 2019'!$C$27/'e2g-format 2019'!$AO$27","v":0},null,{"$f":"'BF20 Transport'!P34/'BF20 Transport'!P28","v":7.0422535211267609E-2},null,{"$f":"'Samlet Nøgletal'!E137","v":0},null,{"$f":"'Samlet Nøgletal'!F137","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$27/'e2g-format 2006'!$AO$27","v":0},null,{"$f":"'e2g-format 2008'!$F$27/'e2g-format 2008'!$AO$27","v":0},null,{"$f":"'e2g-format 2009'!$F$27/'e2g-format 2009'!$AO$27","v":0},null,{"$f":"'e2g-format 2011'!$F$27/'e2g-format 2011'!$AO$27","v":0},null,{"$f":"'e2g-format 2013'!$F$27/'e2g-format 2013'!$AO$27","v":0},null,{"$f":"'e2g-format 2015'!$F$27/'e2g-format 2015'!$AO$27","v":0},null,{"$f":"'e2g-format 2017'!$F$27/'e2g-format 2017'!$AO$27","v":0},null,{"$f":"'e2g-format 2019'!$F$27/'e2g-format 2019'!$AO$27","v":0},null,{"$f":"'BF20 Transport'!P30/'BF20 Transport'!P28","v":2.8169014084507046E-2},null,{"$f":"'Samlet Nøgletal'!E138","v":0},null,{"$f":"'Samlet Nøgletal'!F138","v":0}]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$27/'e2g-format 2006'!$AO$27","v":0},null,{"$f":"'e2g-format 2008'!$W$27/'e2g-format 2008'!$AO$27","v":1E-4},null,{"$f":"'e2g-format 2009'!$W$27/'e2g-format 2009'!$AO$27","v":2E-3},null,{"$f":"'e2g-format 2011'!$W$27/'e2g-format 2011'!$AO$27","v":3.7999999999999999E-2},null,{"$f":"'e2g-format 2013'!$W$27/'e2g-format 2013'!$AO$27","v":6.3E-2},null,{"$f":"'e2g-format 2015'!$W$27/'e2g-format 2015'!$AO$27","v":7.0999999999999994E-2},null,{"$f":"'e2g-format 2017'!$W$27/'e2g-format 2017'!$AO$27","v":6.9000000000000006E-2},null,{"$f":"'e2g-format 2019'!$W$27/'e2g-format 2019'!$AO$27","v":6.9000000000000006E-2},null,{"$f":"'BF20 Transport'!P32/'BF20 Transport'!P28","v":2.8169014084507046E-2},null,{"$f":"'Samlet Nøgletal'!E139","v":7.0000000000000007E-2},null,{"$f":"'Samlet Nøgletal'!F139","v":7.0000000000000007E-2}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$27/'e2g-format 2006'!$AO$27","v":1},null,{"$f":"'e2g-format 2008'!$X$27/'e2g-format 2008'!$AO$27","v":0.99990000000000012},null,{"$f":"'e2g-format 2009'!$X$27/'e2g-format 2009'!$AO$27","v":0.998},null,{"$f":"'e2g-format 2011'!$X$27/'e2g-format 2011'!$AO$27","v":0.96200000000000008},null,{"$f":"'e2g-format 2013'!$X$27/'e2g-format 2013'!$AO$27","v":0.93700000000000006},null,{"$f":"'e2g-format 2015'!$X$27/'e2g-format 2015'!$AO$27","v":0.92900000000000005},null,{"$f":"'e2g-format 2017'!$X$27/'e2g-format 2017'!$AO$27","v":0.93099999999999994},null,{"$f":"'e2g-format 2019'!$X$27/'e2g-format 2019'!$AO$27","v":0.93099999999999994},null,{"$f":"('BF20 Transport'!P33)/'BF20 Transport'!P28","v":0.83098591549295786},null,{"$f":"'Samlet Nøgletal'!E140","v":0.93},null,{"$f":"'Samlet Nøgletal'!F140","v":0.93}]
["El",{"$f":"'e2g-format 2006'!$AJ$27/'e2g-format 2006'!$AO$27","v":0},null,{"$f":"'e2g-format 2008'!$AJ$27/'e2g-format 2008'!$AO$27","v":0},null,{"$f":"'e2g-format 2009'!$AJ$27/'e2g-format 2009'!$AO$27","v":0},null,{"$f":"'e2g-format 2011'!$AJ$27/'e2g-format 2011'!$AO$27","v":0},null,{"$f":"'e2g-format 2013'!$AJ$27/'e2g-format 2013'!$AO$27","v":0},null,{"$f":"'e2g-format 2015'!$AJ$27/'e2g-format 2015'!$AO$27","v":0},null,{"$f":"'e2g-format 2017'!$AJ$27/'e2g-format 2017'!$AO$27","v":0},null,{"$f":"'e2g-format 2019'!$AJ$27/'e2g-format 2019'!$AO$27","v":0},null,{"$f":"'BF20 Transport'!P31/'BF20 Transport'!P28","v":4.2253521126760563E-2},null,{"$f":"'Samlet Nøgletal'!E141","v":0},null,{"$f":"'Samlet Nøgletal'!F141","v":0}]
["Tog"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$28/IF('e2g-format 2006'!$AO$28<0,'e2g-format 2006'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2008'!$C$28/IF('e2g-format 2008'!$AO$28<0,'e2g-format 2008'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2009'!$C$28/IF('e2g-format 2009'!$AO$28<0,'e2g-format 2009'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2011'!$C$28/IF('e2g-format 2011'!$AO$28<0,'e2g-format 2011'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2013'!$C$28/IF('e2g-format 2013'!$AO$28<0,'e2g-format 2013'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2015'!$C$28/IF('e2g-format 2015'!$AO$28<0,'e2g-format 2015'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2017'!$C$28/IF('e2g-format 2017'!$AO$28<0,'e2g-format 2017'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2019'!$C$28/IF('e2g-format 2019'!$AO$28<0,'e2g-format 2019'!$AO$28,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E143","v":0},null,{"$f":"'Samlet Nøgletal'!F143","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$28/IF('e2g-format 2006'!$AO$28<0,'e2g-format 2006'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2008'!$F$28/IF('e2g-format 2008'!$AO$28<0,'e2g-format 2008'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2009'!$F$28/IF('e2g-format 2009'!$AO$28<0,'e2g-format 2009'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2011'!$F$28/IF('e2g-format 2011'!$AO$28<0,'e2g-format 2011'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2013'!$F$28/IF('e2g-format 2013'!$AO$28<0,'e2g-format 2013'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2015'!$F$28/IF('e2g-format 2015'!$AO$28<0,'e2g-format 2015'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2017'!$F$28/IF('e2g-format 2017'!$AO$28<0,'e2g-format 2017'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2019'!$F$28/IF('e2g-format 2019'!$AO$28<0,'e2g-format 2019'!$AO$28,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E144","v":0},null,{"$f":"'Samlet Nøgletal'!F144","v":0}]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$28/IF('e2g-format 2006'!$AO$28<0,'e2g-format 2006'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2008'!$W$28/IF('e2g-format 2008'!$AO$28<0,'e2g-format 2008'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2009'!$W$28/IF('e2g-format 2009'!$AO$28<0,'e2g-format 2009'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2011'!$W$28/IF('e2g-format 2011'!$AO$28<0,'e2g-format 2011'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2013'!$W$28/IF('e2g-format 2013'!$AO$28<0,'e2g-format 2013'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2015'!$W$28/IF('e2g-format 2015'!$AO$28<0,'e2g-format 2015'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2017'!$W$28/IF('e2g-format 2017'!$AO$28<0,'e2g-format 2017'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2019'!$W$28/IF('e2g-format 2019'!$AO$28<0,'e2g-format 2019'!$AO$28,1)","v":0},null,{"$f":"'BF20 Transport'!P$47/'BF20 Transport'!P$45","v":0},null,{"$f":"'Samlet Nøgletal'!E145","v":0},null,{"$f":"'Samlet Nøgletal'!F145","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$28/IF('e2g-format 2006'!$AO$28<0,'e2g-format 2006'!$AO$28,1)","v":1},null,{"$f":"'e2g-format 2008'!$X$28/IF('e2g-format 2008'!$AO$28<0,'e2g-format 2008'!$AO$28,1)","v":1},null,{"$f":"'e2g-format 2009'!$X$28/IF('e2g-format 2009'!$AO$28<0,'e2g-format 2009'!$AO$28,1)","v":1},null,{"$f":"'e2g-format 2011'!$X$28/IF('e2g-format 2011'!$AO$28<0,'e2g-format 2011'!$AO$28,1)","v":1},null,{"$f":"'e2g-format 2013'!$X$28/IF('e2g-format 2013'!$AO$28<0,'e2g-format 2013'!$AO$28,1)","v":1},null,{"$f":"'e2g-format 2015'!$X$28/IF('e2g-format 2015'!$AO$28<0,'e2g-format 2015'!$AO$28,1)","v":1},null,{"$f":"'e2g-format 2017'!$X$28/IF('e2g-format 2017'!$AO$28<0,'e2g-format 2017'!$AO$28,1)","v":0.95733508368887432},null,{"$f":"'e2g-format 2019'!$X$28/IF('e2g-format 2019'!$AO$28<0,'e2g-format 2019'!$AO$28,1)","v":0.95733508368887432},null,{"$f":"'BF20 Transport'!P$48/'BF20 Transport'!P$45","v":0.19148936170212766},null,{"$f":"'Samlet Nøgletal'!E146","v":0.96},null,{"$f":"'Samlet Nøgletal'!F146","v":0.96}]
["El",{"$f":"'e2g-format 2006'!$AJ$28/IF('e2g-format 2006'!$AO$28<0,'e2g-format 2006'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2008'!$AJ$28/IF('e2g-format 2008'!$AO$28<0,'e2g-format 2008'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2009'!$AJ$28/IF('e2g-format 2009'!$AO$28<0,'e2g-format 2009'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2011'!$AJ$28/IF('e2g-format 2011'!$AO$28<0,'e2g-format 2011'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2013'!$AJ$28/IF('e2g-format 2013'!$AO$28<0,'e2g-format 2013'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2015'!$AJ$28/IF('e2g-format 2015'!$AO$28<0,'e2g-format 2015'!$AO$28,1)","v":0},null,{"$f":"'e2g-format 2017'!$AJ$28/IF('e2g-format 2017'!$AO$28<0,'e2g-format 2017'!$AO$28,1)","v":4.2664916311125699E-2},null,{"$f":"'e2g-format 2019'!$AJ$28/IF('e2g-format 2019'!$AO$28<0,'e2g-format 2019'!$AO$28,1)","v":4.2664916311125699E-2},null,{"$f":"'BF20 Transport'!P$46/'BF20 Transport'!P$45","v":0.80851063829787229},null,{"$f":"'Samlet Nøgletal'!E147","v":0.04},null,{"$f":"'Samlet Nøgletal'!F147","v":0.04}]
["Fly"]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$29/IF('e2g-format 2006'!$AO$29<0,'e2g-format 2006'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2008'!$W$29/IF('e2g-format 2008'!$AO$29<0,'e2g-format 2008'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2009'!$W$29/IF('e2g-format 2009'!$AO$29<0,'e2g-format 2009'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2011'!$W$29/IF('e2g-format 2011'!$AO$29<0,'e2g-format 2011'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2013'!$W$29/IF('e2g-format 2013'!$AO$29<0,'e2g-format 2013'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2015'!$W$29/IF('e2g-format 2015'!$AO$29<0,'e2g-format 2015'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2017'!$W$29/IF('e2g-format 2017'!$AO$29<0,'e2g-format 2017'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2019'!$W$29/IF('e2g-format 2019'!$AO$29<0,'e2g-format 2019'!$AO$29,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E149","v":0},null,{"$f":"'Samlet Nøgletal'!F149","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$29/IF('e2g-format 2006'!$AO$29<0,'e2g-format 2006'!$AO$29,1)","v":1},null,{"$f":"'e2g-format 2008'!$X$29/IF('e2g-format 2008'!$AO$29<0,'e2g-format 2008'!$AO$29,1)","v":1},null,{"$f":"'e2g-format 2009'!$X$29/IF('e2g-format 2009'!$AO$29<0,'e2g-format 2009'!$AO$29,1)","v":1},null,{"$f":"'e2g-format 2011'!$X$29/IF('e2g-format 2011'!$AO$29<0,'e2g-format 2011'!$AO$29,1)","v":1},null,{"$f":"'e2g-format 2013'!$X$29/IF('e2g-format 2013'!$AO$29<0,'e2g-format 2013'!$AO$29,1)","v":1},null,{"$f":"'e2g-format 2015'!$X$29/IF('e2g-format 2015'!$AO$29<0,'e2g-format 2015'!$AO$29,1)","v":1},null,{"$f":"'e2g-format 2017'!$X$29/IF('e2g-format 2017'!$AO$29<0,'e2g-format 2017'!$AO$29,1)","v":1},null,{"$f":"'e2g-format 2019'!$X$29/IF('e2g-format 2019'!$AO$29<0,'e2g-format 2019'!$AO$29,1)","v":1},null,1,null,{"$f":"'Samlet Nøgletal'!E150","v":1},null,{"$f":"'Samlet Nøgletal'!F150","v":1}]
["El",{"$f":"'e2g-format 2006'!$AJ$29/IF('e2g-format 2006'!$AO$29<0,'e2g-format 2006'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2008'!$AJ$29/IF('e2g-format 2008'!$AO$29<0,'e2g-format 2008'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2009'!$AJ$29/IF('e2g-format 2009'!$AO$29<0,'e2g-format 2009'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2011'!$AJ$29/IF('e2g-format 2011'!$AO$29<0,'e2g-format 2011'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2013'!$AJ$29/IF('e2g-format 2013'!$AO$29<0,'e2g-format 2013'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2015'!$AJ$29/IF('e2g-format 2015'!$AO$29<0,'e2g-format 2015'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2017'!$AJ$29/IF('e2g-format 2017'!$AO$29<0,'e2g-format 2017'!$AO$29,1)","v":0},null,{"$f":"'e2g-format 2019'!$AJ$29/IF('e2g-format 2019'!$AO$29<0,'e2g-format 2019'!$AO$29,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E151","v":0},null,{"$f":"'Samlet Nøgletal'!F151","v":0}]
["Færge"]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$30/IF('e2g-format 2006'!$AO$30<0,'e2g-format 2006'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2008'!$W$30/IF('e2g-format 2008'!$AO$30<0,'e2g-format 2008'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2009'!$W$30/IF('e2g-format 2009'!$AO$30<0,'e2g-format 2009'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2011'!$W$30/IF('e2g-format 2011'!$AO$30<0,'e2g-format 2011'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2013'!$W$30/IF('e2g-format 2013'!$AO$30<0,'e2g-format 2013'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2015'!$W$30/IF('e2g-format 2015'!$AO$30<0,'e2g-format 2015'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2017'!$W$30/IF('e2g-format 2017'!$AO$30<0,'e2g-format 2017'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2019'!$W$30/IF('e2g-format 2019'!$AO$30<0,'e2g-format 2019'!$AO$30,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E153","v":0},null,{"$f":"'Samlet Nøgletal'!F153","v":0}]
["Olieprodukter",{"$f":"1-B40-B42","v":1},null,{"$f":"1-D40-D42","v":1},null,{"$f":"1-F40-F42","v":1},null,{"$f":"1-H40-H42","v":1},null,{"$f":"1-J40-J42","v":1},null,{"$f":"1-L40-L42","v":1},null,{"$f":"1-N40-N42","v":1},null,{"$f":"1-P40-P42","v":1},null,1,null,{"$f":"'Samlet Nøgletal'!E154","v":1},null,{"$f":"'Samlet Nøgletal'!F154","v":1}]
["El",{"$f":"'e2g-format 2006'!$AJ$30/IF('e2g-format 2006'!$AO$30<0,'e2g-format 2006'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2008'!$AJ$30/IF('e2g-format 2008'!$AO$30<0,'e2g-format 2008'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2009'!$AJ$30/IF('e2g-format 2009'!$AO$30<0,'e2g-format 2009'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2011'!$AJ$30/IF('e2g-format 2011'!$AO$30<0,'e2g-format 2011'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2013'!$AJ$30/IF('e2g-format 2013'!$AO$30<0,'e2g-format 2013'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2015'!$AJ$30/IF('e2g-format 2015'!$AO$30<0,'e2g-format 2015'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2017'!$AJ$30/IF('e2g-format 2017'!$AO$30<0,'e2g-format 2017'!$AO$30,1)","v":0},null,{"$f":"'e2g-format 2019'!$AJ$30/IF('e2g-format 2019'!$AO$30<0,'e2g-format 2019'!$AO$30,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E155","v":0},null,{"$f":"'Samlet Nøgletal'!F155","v":0}]
["Non-Road (landbrug)"]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$31/IF('e2g-format 2006'!$AO$31<0,'e2g-format 2006'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2008'!$W$31/IF('e2g-format 2008'!$AO$31<0,'e2g-format 2008'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2009'!$W$31/IF('e2g-format 2009'!$AO$31<0,'e2g-format 2009'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2011'!$W$31/IF('e2g-format 2011'!$AO$31<0,'e2g-format 2011'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2013'!$W$31/IF('e2g-format 2013'!$AO$31<0,'e2g-format 2013'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2015'!$W$31/IF('e2g-format 2015'!$AO$31<0,'e2g-format 2015'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2017'!$W$31/IF('e2g-format 2017'!$AO$31<0,'e2g-format 2017'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2019'!$W$31/IF('e2g-format 2019'!$AO$31<0,'e2g-format 2019'!$AO$31,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E157","v":0},null,{"$f":"'Samlet Nøgletal'!F157","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$31/IF('e2g-format 2006'!$AO$31<0,'e2g-format 2006'!$AO$31,1)","v":1},null,{"$f":"'e2g-format 2008'!$X$31/IF('e2g-format 2008'!$AO$31<0,'e2g-format 2008'!$AO$31,1)","v":1},null,{"$f":"'e2g-format 2009'!$X$31/IF('e2g-format 2009'!$AO$31<0,'e2g-format 2009'!$AO$31,1)","v":1},null,{"$f":"'e2g-format 2011'!$X$31/IF('e2g-format 2011'!$AO$31<0,'e2g-format 2011'!$AO$31,1)","v":1},null,{"$f":"'e2g-format 2013'!$X$31/IF('e2g-format 2013'!$AO$31<0,'e2g-format 2013'!$AO$31,1)","v":1},null,{"$f":"'e2g-format 2015'!$X$31/IF('e2g-format 2015'!$AO$31<0,'e2g-format 2015'!$AO$31,1)","v":1},null,{"$f":"'e2g-format 2017'!$X$31/IF('e2g-format 2017'!$AO$31<0,'e2g-format 2017'!$AO$31,1)","v":1},null,{"$f":"'e2g-format 2019'!$X$31/IF('e2g-format 2019'!$AO$31<0,'e2g-format 2019'!$AO$31,1)","v":1},null,1,null,{"$f":"'Samlet Nøgletal'!E158","v":1},null,{"$f":"'Samlet Nøgletal'!F158","v":1}]
["El",{"$f":"'e2g-format 2006'!$AJ$31/IF('e2g-format 2006'!$AO$31<0,'e2g-format 2006'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2008'!$AJ$31/IF('e2g-format 2008'!$AO$31<0,'e2g-format 2008'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2009'!$AJ$31/IF('e2g-format 2009'!$AO$31<0,'e2g-format 2009'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2011'!$AJ$31/IF('e2g-format 2011'!$AO$31<0,'e2g-format 2011'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2013'!$AJ$31/IF('e2g-format 2013'!$AO$31<0,'e2g-format 2013'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2015'!$AJ$31/IF('e2g-format 2015'!$AO$31<0,'e2g-format 2015'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2017'!$AJ$31/IF('e2g-format 2017'!$AO$31<0,'e2g-format 2017'!$AO$31,1)","v":0},null,{"$f":"'e2g-format 2019'!$AJ$31/IF('e2g-format 2019'!$AO$31<0,'e2g-format 2019'!$AO$31,1)","v":0},null,null,null,{"$f":"'Samlet Nøgletal'!E159","v":0},null,{"$f":"'Samlet Nøgletal'!F159","v":0}]
[]
["Virkningsgrader"]
["Olieprodukter",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,0.3]
["El",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,0.9]
[]
["Ekstra visning: Forbrug af de forskellige energiformer til transport"]
["Naturgas (TJ)",{"$f":"'e2g-format 2006'!$C$22*-1","v":0},null,{"$f":"'e2g-format 2008'!$C$22*-1","v":0},null,{"$f":"'e2g-format 2009'!$C$22*-1","v":0},null,{"$f":"'e2g-format 2011'!$C$22*-1","v":0},null,{"$f":"'e2g-format 2013'!$C$22*-1","v":0},null,{"$f":"'e2g-format 2015'!$C$22*-1","v":0},null,{"$f":"'e2g-format 2017'!$C$22*-1","v":0},null,{"$f":"'e2g-format 2019'!$C$22*-1","v":0},null,{"$f":"'BF 2030'!$C$20*-1","v":4.2035794183445132},null,{"$f":"'2025'!$C$20*-1","v":0},null,{"$f":"'2030'!$C$20*-1","v":0}]
["Biobrændsler (TJ)",{"$f":"'e2g-format 2006'!$F$22*-1","v":0},null,{"$f":"'e2g-format 2008'!$F$22*-1","v":0},null,{"$f":"'e2g-format 2009'!$F$22*-1","v":0},null,{"$f":"'e2g-format 2011'!$F$22*-1","v":0},null,{"$f":"'e2g-format 2013'!$F$22*-1","v":0},null,{"$f":"'e2g-format 2015'!$F$22*-1","v":0},null,{"$f":"'e2g-format 2017'!$F$22*-1","v":0},null,{"$f":"'e2g-format 2019'!$F$22*-1","v":0},null,{"$f":"'BF 2030'!$F$20*-1","v":1.6814317673378054},null,{"$f":"'2025'!$F$20*-1","v":0},null,{"$f":"'2030'!$F$20*-1","v":0}]
["Synteteske brændsler (TJ)",{"$f":"'e2g-format 2006'!$W$22*-1","v":1.392415},null,{"$f":"'e2g-format 2008'!$W$22*-1","v":1.8918890000000002},null,{"$f":"'e2g-format 2009'!$W$22*-1","v":3.2693759999999998},null,{"$f":"'e2g-format 2011'!$W$22*-1","v":52.827137000000008},null,{"$f":"'e2g-format 2013'!$W$22*-1","v":84.465608999999986},null,{"$f":"'e2g-format 2015'!$W$22*-1","v":80.945050000000009},null,{"$f":"'e2g-format 2017'!$W$22*-1","v":83.147980000000018},null,{"$f":"'e2g-format 2019'!$W$22*-1","v":83.147980000000018},null,{"$f":"'BF 2030'!$M$20*-1","v":67.257270693512211},null,{"$f":"'2025'!$M$20*-1","v":86.283680000000004},null,{"$f":"'2030'!$M$20*-1","v":86.283680000000004}]
["Olieprodukter (TJ)",{"$f":"'e2g-format 2006'!$X$22*-1","v":2032.5875849999998},null,{"$f":"'e2g-format 2008'!$X$22*-1","v":1996.8044709999999},null,{"$f":"'e2g-format 2009'!$X$22*-1","v":1949.152384},null,{"$f":"'e2g-format 2011'!$X$22*-1","v":1885.834893},null,{"$f":"'e2g-format 2013'!$X$22*-1","v":1782.1017993320629},null,{"$f":"'e2g-format 2015'!$X$22*-1","v":1835.6920444242596},null,{"$f":"'e2g-format 2017'!$X$22*-1","v":1929.35202},null,{"$f":"'e2g-format 2019'!$X$22*-1","v":1929.35202},null,{"$f":"'BF 2030'!$N$20*-1","v":1959.7305938233185},null,{"$f":"'2025'!$N$20*-1","v":1926.3510094142553},null,{"$f":"'2030'!$N$20*-1","v":1926.3510094142553}]
["El (TJ)",{"$f":"'e2g-format 2006'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2008'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2009'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2011'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2013'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2015'!$AJ$22*-1","v":0},null,{"$f":"'e2g-format 2017'!$AJ$22*-1","v":1.3},null,{"$f":"'e2g-format 2019'!$AJ$22*-1","v":1.3},null,{"$f":"'BF 2030'!$O$20*-1","v":61.88100521998502},null,{"$f":"'2025'!$O$20*-1","v":1.2210287255939647},null,{"$f":"'2030'!$O$20*-1","v":1.2210287255939647}]
[]
["Ekstra visning: Eleksport/import til kommunen (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Elproduktion!T4","v":189.52428534865933},null,{"$f":"Elproduktion!V4","v":189.52428534865933}]

{"sheet":"Fjernvarmetransmission","index":86,"n_rows":23,"n_cols":24,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier",null,"Fordeling mellem produktionsteknologier"]
["Netto import/lager",{"$f":"'e2g-format 2006'!$CE$9/('e2g-format 2006'!$CE$9+'e2g-format 2006'!$CE$10+'e2g-format 2006'!$CE$15+'e2g-format 2006'!$CE$16)","v":0},null,{"$f":"'e2g-format 2008'!$CE$9/('e2g-format 2008'!$CE$9+'e2g-format 2008'!$CE$10+'e2g-format 2008'!$CE$15+'e2g-format 2008'!$CE$16)","v":0},null,{"$f":"'e2g-format 2009'!$CE$9/('e2g-format 2009'!$CE$9+'e2g-format 2009'!$CE$10+'e2g-format 2009'!$CE$15+'e2g-format 2009'!$CE$16)","v":0},null,{"$f":"'e2g-format 2011'!$CE$9/('e2g-format 2011'!$CE$9+'e2g-format 2011'!$CE$10+'e2g-format 2011'!$CE$15+'e2g-format 2011'!$CE$16)","v":0},null,{"$f":"'e2g-format 2013'!$CE$9/('e2g-format 2013'!$CE$9+'e2g-format 2013'!$CE$10+'e2g-format 2013'!$CE$15+'e2g-format 2013'!$CE$16)","v":0},null,{"$f":"'e2g-format 2015'!$CE$9/('e2g-format 2015'!$CE$9+'e2g-format 2015'!$CE$10+'e2g-format 2015'!$CE$15+'e2g-format 2015'!$CE$16)","v":0},null,{"$f":"'e2g-format 2017'!$CE$9/('e2g-format 2017'!$CE$9+'e2g-format 2017'!$CE$10+'e2g-format 2017'!$CE$15+'e2g-format 2017'!$CE$16)","v":0},null,{"$f":"'e2g-format 2019'!$CE$9/('e2g-format 2019'!$CE$9+'e2g-format 2019'!$CE$10+'e2g-format 2019'!$CE$15+'e2g-format 2019'!$CE$16)","v":0},null,{"$f":"'BF20 2030'!AC7/('BF20 2030'!AC17-'BF20 2030'!AC7)*-1","v":2.5830655452882116E-3},null,{"$f":"'Samlet Nøgletal'!E172","v":0},null,{"$f":"'Samlet Nøgletal'!F172","v":0}]
["Kombineret el og varmeproduktion",{"$f":"'e2g-format 2006'!$CE$10/('e2g-format 2006'!$CE$9+'e2g-format 2006'!$CE$10+'e2g-format 2006'!$CE$15+'e2g-format 2006'!$CE$16)","v":0.80201498808706595},null,{"$f":"'e2g-format 2008'!$CE$10/('e2g-format 2008'!$CE$9+'e2g-format 2008'!$CE$10+'e2g-format 2008'!$CE$15+'e2g-format 2008'!$CE$16)","v":0.81824344223318279},null,{"$f":"'e2g-format 2009'!$CE$10/('e2g-format 2009'!$CE$9+'e2g-format 2009'!$CE$10+'e2g-format 2009'!$CE$15+'e2g-format 2009'!$CE$16)","v":0.81584821153435483},null,{"$f":"'e2g-format 2011'!$CE$10/('e2g-format 2011'!$CE$9+'e2g-format 2011'!$CE$10+'e2g-format 2011'!$CE$15+'e2g-format 2011'!$CE$16)","v":0.84325173068593995},null,{"$f":"'e2g-format 2013'!$CE$10/('e2g-format 2013'!$CE$9+'e2g-format 2013'!$CE$10+'e2g-format 2013'!$CE$15+'e2g-format 2013'!$CE$16)","v":0.8612391923389896},null,{"$f":"'e2g-format 2015'!$CE$10/('e2g-format 2015'!$CE$9+'e2g-format 2015'!$CE$10+'e2g-format 2015'!$CE$15+'e2g-format 2015'!$CE$16)","v":0.82243642589891564},null,{"$f":"'e2g-format 2017'!$CE$10/('e2g-format 2017'!$CE$9+'e2g-format 2017'!$CE$10+'e2g-format 2017'!$CE$15+'e2g-format 2017'!$CE$16)","v":0.81422293248102284},null,{"$f":"'e2g-format 2019'!$CE$10/('e2g-format 2019'!$CE$9+'e2g-format 2019'!$CE$10+'e2g-format 2019'!$CE$15+'e2g-format 2019'!$CE$16)","v":0.81422293248102284},null,{"$f":"('BF20 2030'!AC18+'BF20 2030'!AC20+'BF20 2030'!AC22+'BF20 2030'!X22)/('BF20 2030'!AC17-'BF20 2030'!AC7)","v":0.41454358154338167},null,{"$f":"'Samlet Nøgletal'!E173","v":0.81},null,{"$f":"'Samlet Nøgletal'!F173","v":0.81}]
["Fjernvarmekedler",{"$f":"'e2g-format 2006'!$CE$15/('e2g-format 2006'!$CE$9+'e2g-format 2006'!$CE$10+'e2g-format 2006'!$CE$15+'e2g-format 2006'!$CE$16)","v":0},null,{"$f":"'e2g-format 2008'!$CE$15/('e2g-format 2008'!$CE$9+'e2g-format 2008'!$CE$10+'e2g-format 2008'!$CE$15+'e2g-format 2008'!$CE$16)","v":0},null,{"$f":"'e2g-format 2009'!$CE$15/('e2g-format 2009'!$CE$9+'e2g-format 2009'!$CE$10+'e2g-format 2009'!$CE$15+'e2g-format 2009'!$CE$16)","v":0},null,{"$f":"'e2g-format 2011'!$CE$15/('e2g-format 2011'!$CE$9+'e2g-format 2011'!$CE$10+'e2g-format 2011'!$CE$15+'e2g-format 2011'!$CE$16)","v":0},null,{"$f":"'e2g-format 2013'!$CE$15/('e2g-format 2013'!$CE$9+'e2g-format 2013'!$CE$10+'e2g-format 2013'!$CE$15+'e2g-format 2013'!$CE$16)","v":0},null,{"$f":"'e2g-format 2015'!$CE$15/('e2g-format 2015'!$CE$9+'e2g-format 2015'!$CE$10+'e2g-format 2015'!$CE$15+'e2g-format 2015'!$CE$16)","v":0},null,{"$f":"'e2g-format 2017'!$CE$15/('e2g-format 2017'!$CE$9+'e2g-format 2017'!$CE$10+'e2g-format 2017'!$CE$15+'e2g-format 2017'!$CE$16)","v":0},null,{"$f":"'e2g-format 2019'!$CE$15/('e2g-format 2019'!$CE$9+'e2g-format 2019'!$CE$10+'e2g-format 2019'!$CE$15+'e2g-format 2019'!$CE$16)","v":0},null,{"$f":"('BF20 2030'!AC21+'BF20 2030'!X21+'BF20 2030'!Y21*(1+1/(3.5-1)))/('BF20 2030'!AC17-'BF20 2030'!AC7)","v":0.22044926890019834},null,{"$f":"'Samlet Nøgletal'!E174","v":0},null,{"$f":"'Samlet Nøgletal'!F174","v":0}]
["Anden varmeproduktion",{"$f":"'e2g-format 2006'!$CE$16/('e2g-format 2006'!$CE$9+'e2g-format 2006'!$CE$10+'e2g-format 2006'!$CE$15+'e2g-format 2006'!$CE$16)","v":0.19798501191293397},null,{"$f":"'e2g-format 2008'!$CE$16/('e2g-format 2008'!$CE$9+'e2g-format 2008'!$CE$10+'e2g-format 2008'!$CE$15+'e2g-format 2008'!$CE$16)","v":0.18175655776681715},null,{"$f":"'e2g-format 2009'!$CE$16/('e2g-format 2009'!$CE$9+'e2g-format 2009'!$CE$10+'e2g-format 2009'!$CE$15+'e2g-format 2009'!$CE$16)","v":0.18415178846564514},null,{"$f":"'e2g-format 2011'!$CE$16/('e2g-format 2011'!$CE$9+'e2g-format 2011'!$CE$10+'e2g-format 2011'!$CE$15+'e2g-format 2011'!$CE$16)","v":0.15674826931405991},null,{"$f":"'e2g-format 2013'!$CE$16/('e2g-format 2013'!$CE$9+'e2g-format 2013'!$CE$10+'e2g-format 2013'!$CE$15+'e2g-format 2013'!$CE$16)","v":0.1387608076610104},null,{"$f":"'e2g-format 2015'!$CE$16/('e2g-format 2015'!$CE$9+'e2g-format 2015'!$CE$10+'e2g-format 2015'!$CE$15+'e2g-format 2015'!$CE$16)","v":0.17756357410108439},null,{"$f":"'e2g-format 2017'!$CE$16/('e2g-format 2017'!$CE$9+'e2g-format 2017'!$CE$10+'e2g-format 2017'!$CE$15+'e2g-format 2017'!$CE$16)","v":0.18577706751897721},null,{"$f":"'e2g-format 2019'!$CE$16/('e2g-format 2019'!$CE$9+'e2g-format 2019'!$CE$10+'e2g-format 2019'!$CE$15+'e2g-format 2019'!$CE$16)","v":0.18577706751897721},null,{"$f":"('BF20 2030'!X21+'BF20 2030'!X22+'BF20 2030'!Y21*(1+1/(3.5-1)))/('BF20 2030'!AC17-'BF20 2030'!AC7)*-1","v":0.36243177170620705},null,{"$f":"'Samlet Nøgletal'!E175","v":0.19},null,{"$f":"'Samlet Nøgletal'!F175","v":0.19}]
[null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%"]
["Tab i fjernvarmenet (%)",{"$f":"('e2g-format 2006'!$CE$18+'e2g-format 2006'!$AK$18)/'e2g-format 2006'!$CE$18*-1","v":0.29533678756476678},null,{"$f":"('e2g-format 2008'!$CE$18+'e2g-format 2008'!$AK$18)/'e2g-format 2008'!$CE$18*-1","v":0.29533678756476683},null,{"$f":"('e2g-format 2009'!$CE$18+'e2g-format 2009'!$AK$18)/'e2g-format 2009'!$CE$18*-1","v":0.29533678756476672},null,{"$f":"('e2g-format 2011'!$CE$18+'e2g-format 2011'!$AK$18)/'e2g-format 2011'!$CE$18*-1","v":0.29533678756476706},null,{"$f":"('e2g-format 2013'!$CE$18+'e2g-format 2013'!$AK$18)/'e2g-format 2013'!$CE$18*-1","v":0.29533678756476683},null,{"$f":"('e2g-format 2015'!$CE$18+'e2g-format 2015'!$AK$18)/'e2g-format 2015'!$CE$18*-1","v":0.2953367875647665},null,{"$f":"('e2g-format 2017'!$CE$18+'e2g-format 2017'!$AK$18)/'e2g-format 2017'!$CE$18*-1","v":0.25944584382871544},null,{"$f":"('e2g-format 2019'!$CE$18+'e2g-format 2019'!$AK$18)/'e2g-format 2019'!$CE$18*-1","v":0.25944584382871544},null,{"$f":"'BF20 2030'!AC25/'BF20 2030'!AC26","v":0.20481950252107128},null,{"$f":"'Samlet Nøgletal'!E23","v":0.26},null,{"$f":"'Samlet Nøgletal'!F23","v":0.26}]
[]
[]
["Ekstra visning: Forbrug af de forskellige energiformer til el- og fjernvarmeproduktion"]
["Naturgas",{"$f":"('e2g-format 2006'!$C$10+'e2g-format 2006'!$C$15+'e2g-format 2006'!$C$16)*-1","v":2870.7852700000003},null,{"$f":"('e2g-format 2008'!$C$10+'e2g-format 2008'!$C$15+'e2g-format 2008'!$C$16)*-1","v":2915.2191864000001},null,{"$f":"('e2g-format 2009'!$C$10+'e2g-format 2009'!$C$15+'e2g-format 2009'!$C$16)*-1","v":2402.5722599999999},null,{"$f":"('e2g-format 2011'!$C$10+'e2g-format 2011'!$C$15+'e2g-format 2011'!$C$16)*-1","v":2972.0856399999998},null,{"$f":"('e2g-format 2013'!$C$10+'e2g-format 2013'!$C$15+'e2g-format 2013'!$C$16)*-1","v":3144.2904089999997},null,{"$f":"('e2g-format 2015'!$C$10+'e2g-format 2015'!$C$15+'e2g-format 2015'!$C$16)*-1","v":2973.9669000000004},null,{"$f":"('e2g-format 2017'!$C$10+'e2g-format 2017'!$C$15+'e2g-format 2017'!$C$16)*-1","v":2057.6508000000003},null,{"$f":"('e2g-format 2019'!$C$10+'e2g-format 2019'!$C$15+'e2g-format 2019'!$C$16)*-1","v":2057.6508000000003},null,{"$f":"('BF 2030'!$C$10+'BF 2030'!$C$13+'BF 2030'!$C$14)*-1","v":78.139128107914075},null,{"$f":"('2025'!$C$10+'2025'!$C$13+'2025'!$C$14)*-1","v":2043.3803322417418},null,{"$f":"('2030'!$C$10+'2030'!$C$13+'2030'!$C$14)*-1","v":2043.3803322417418}]
["Kul",{"$f":"('e2g-format 2006'!$D$10+'e2g-format 2006'!$D$15+'e2g-format 2006'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$D$10+'e2g-format 2008'!$D$15+'e2g-format 2008'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$D$10+'e2g-format 2009'!$D$15+'e2g-format 2009'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$D$10+'e2g-format 2011'!$D$15+'e2g-format 2011'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$D$10+'e2g-format 2013'!$D$15+'e2g-format 2013'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$D$10+'e2g-format 2015'!$D$15+'e2g-format 2015'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$D$10+'e2g-format 2017'!$D$15+'e2g-format 2017'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$D$10+'e2g-format 2019'!$D$15+'e2g-format 2019'!$D$16)*-1","v":0},null,{"$f":"('BF 2030'!$D$10+'BF 2030'!$D$13+'BF 2030'!$D$14)*-1","v":0},null,{"$f":"('2025'!$D$10+'2025'!$D$13+'2025'!$D$14)*-1","v":0},null,{"$f":"('2030'!$D$10+'2030'!$D$13+'2030'!$D$14)*-1","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"('e2g-format 2006'!$E$10+'e2g-format 2006'!$E$15+'e2g-format 2006'!$E$16)*-1","v":122.16546},null,{"$f":"('e2g-format 2008'!$E$10+'e2g-format 2008'!$E$15+'e2g-format 2008'!$E$16)*-1","v":197.58815999999999},null,{"$f":"('e2g-format 2009'!$E$10+'e2g-format 2009'!$E$15+'e2g-format 2009'!$E$16)*-1","v":187.91190000000003},null,{"$f":"('e2g-format 2011'!$E$10+'e2g-format 2011'!$E$15+'e2g-format 2011'!$E$16)*-1","v":205.46010000000001},null,{"$f":"('e2g-format 2013'!$E$10+'e2g-format 2013'!$E$15+'e2g-format 2013'!$E$16)*-1","v":186.14475000000002},null,{"$f":"('e2g-format 2015'!$E$10+'e2g-format 2015'!$E$15+'e2g-format 2015'!$E$16)*-1","v":229.99545000000001},null,{"$f":"('e2g-format 2017'!$E$10+'e2g-format 2017'!$E$15+'e2g-format 2017'!$E$16)*-1","v":216.41012999999998},null,{"$f":"('e2g-format 2019'!$E$10+'e2g-format 2019'!$E$15+'e2g-format 2019'!$E$16)*-1","v":216.41012999999998},null,{"$f":"('BF 2030'!$E$10+'BF 2030'!$E$13+'BF 2030'!$E$14)*-1","v":133.9144473346372},null,{"$f":"('2025'!$E$10+'2025'!$E$13+'2025'!$E$14)*-1","v":216.72215644988174},null,{"$f":"('2030'!$E$10+'2030'!$E$13+'2030'!$E$14)*-1","v":216.72215644988174}]
["Biobrændsler",{"$f":"('e2g-format 2006'!$F$10+'e2g-format 2006'!$F$15+'e2g-format 2006'!$F$16)*-1","v":199.94524000000001},null,{"$f":"('e2g-format 2008'!$F$10+'e2g-format 2008'!$F$15+'e2g-format 2008'!$F$16)*-1","v":259.267944},null,{"$f":"('e2g-format 2009'!$F$10+'e2g-format 2009'!$F$15+'e2g-format 2009'!$F$16)*-1","v":256.75410000000005},null,{"$f":"('e2g-format 2011'!$F$10+'e2g-format 2011'!$F$15+'e2g-format 2011'!$F$16)*-1","v":348.15989999999999},null,{"$f":"('e2g-format 2013'!$F$10+'e2g-format 2013'!$F$15+'e2g-format 2013'!$F$16)*-1","v":435.53925000000004},null,{"$f":"('e2g-format 2015'!$F$10+'e2g-format 2015'!$F$15+'e2g-format 2015'!$F$16)*-1","v":321.35925000000003},null,{"$f":"('e2g-format 2017'!$F$10+'e2g-format 2017'!$F$15+'e2g-format 2017'!$F$16)*-1","v":835.02507000000003},null,{"$f":"('e2g-format 2019'!$F$10+'e2g-format 2019'!$F$15+'e2g-format 2019'!$F$16)*-1","v":835.02507000000003},null,{"$f":"('BF 2030'!$F$10+'BF 2030'!$F$13+'BF 2030'!$F$14)*-1","v":1286.7186796073909},null,{"$f":"('2025'!$F$10+'2025'!$F$13+'2025'!$F$14)*-1","v":835.92831773525802},null,{"$f":"('2030'!$F$10+'2030'!$F$13+'2030'!$F$14)*-1","v":835.92831773525802}]
["Synteteske brændsler",{"$f":"('e2g-format 2006'!$W$10+'e2g-format 2006'!$W$15+'e2g-format 2006'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$W$10+'e2g-format 2008'!$W$15+'e2g-format 2008'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$W$10+'e2g-format 2009'!$W$15+'e2g-format 2009'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$W$10+'e2g-format 2011'!$W$15+'e2g-format 2011'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$W$10+'e2g-format 2013'!$W$15+'e2g-format 2013'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$W$10+'e2g-format 2015'!$W$15+'e2g-format 2015'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$W$10+'e2g-format 2017'!$W$15+'e2g-format 2017'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$W$10+'e2g-format 2019'!$W$15+'e2g-format 2019'!$W$16)*-1","v":0},null,{"$f":"('BF 2030'!$M$10+'BF 2030'!$M$13+'BF 2030'!$M$14)*-1","v":0.7591811255826274},null,{"$f":"('2025'!$M$10+'2025'!$M$13+'2025'!$M$14)*-1","v":0},null,{"$f":"('2030'!$M$10+'2030'!$M$13+'2030'!$M$14)*-1","v":0}]
["Olieprodukter",{"$f":"('e2g-format 2006'!$X$10+'e2g-format 2006'!$X$15+'e2g-format 2006'!$X$16)*-1","v":64.699699999999993},null,{"$f":"('e2g-format 2008'!$X$10+'e2g-format 2008'!$X$15+'e2g-format 2008'!$X$16)*-1","v":101.94239999999999},null,{"$f":"('e2g-format 2009'!$X$10+'e2g-format 2009'!$X$15+'e2g-format 2009'!$X$16)*-1","v":345.51},null,{"$f":"('e2g-format 2011'!$X$10+'e2g-format 2011'!$X$15+'e2g-format 2011'!$X$16)*-1","v":48.096000000000004},null,{"$f":"('e2g-format 2013'!$X$10+'e2g-format 2013'!$X$15+'e2g-format 2013'!$X$16)*-1","v":47.088000000000001},null,{"$f":"('e2g-format 2015'!$X$10+'e2g-format 2015'!$X$15+'e2g-format 2015'!$X$16)*-1","v":8.7309000000000001},null,{"$f":"('e2g-format 2017'!$X$10+'e2g-format 2017'!$X$15+'e2g-format 2017'!$X$16)*-1","v":1.7172000000000001},null,{"$f":"('e2g-format 2019'!$X$10+'e2g-format 2019'!$X$15+'e2g-format 2019'!$X$16)*-1","v":1.7172000000000001},null,{"$f":"('BF 2030'!$N$10+'BF 2030'!$N$13+'BF 2030'!$N$14)*-1","v":24.88212327513067},null,{"$f":"('2025'!$N$10+'2025'!$N$13+'2025'!$N$14)*-1","v":0},null,{"$f":"('2030'!$N$10+'2030'!$N$13+'2030'!$N$14)*-1","v":0}]
["Sol",{"$f":"('e2g-format 2006'!$P$10+'e2g-format 2006'!$P$15+'e2g-format 2006'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$P$10+'e2g-format 2008'!$P$15+'e2g-format 2008'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$P$10+'e2g-format 2009'!$P$15+'e2g-format 2009'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$P$10+'e2g-format 2011'!$P$15+'e2g-format 2011'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$P$10+'e2g-format 2013'!$P$15+'e2g-format 2013'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$P$10+'e2g-format 2015'!$P$15+'e2g-format 2015'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$P$10+'e2g-format 2017'!$P$15+'e2g-format 2017'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$P$10+'e2g-format 2019'!$P$15+'e2g-format 2019'!$P$16)*-1","v":0},null,{"$f":"('BF 2030'!$H$10+'BF 2030'!$H$13+'BF 2030'!$H$14)*-1","v":606.0353098752098},null,{"$f":"('2025'!$H$10+'2025'!$H$13+'2025'!$H$14)*-1","v":0},null,{"$f":"('2030'!$H$10+'2030'!$H$13+'2030'!$H$14)*-1","v":0}]
["Omgivelsesvarme",{"$f":"('e2g-format 2006'!$V$10+'e2g-format 2006'!$V$15+'e2g-format 2006'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$V$10+'e2g-format 2008'!$V$15+'e2g-format 2008'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$V$10+'e2g-format 2009'!$V$15+'e2g-format 2009'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$V$10+'e2g-format 2011'!$V$15+'e2g-format 2011'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$V$10+'e2g-format 2013'!$V$15+'e2g-format 2013'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$V$10+'e2g-format 2015'!$V$15+'e2g-format 2015'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$V$10+'e2g-format 2017'!$V$15+'e2g-format 2017'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$V$10+'e2g-format 2019'!$V$15+'e2g-format 2019'!$V$16)*-1","v":0},null,{"$f":"('BF 2030'!$L$10+'BF 2030'!$L$13+'BF 2030'!$L$14)*-1","v":51.031712521574228},null,{"$f":"('2025'!$L$10+'2025'!$L$13+'2025'!$L$14)*-1","v":0},null,{"$f":"('2030'!$L$10+'2030'!$L$13+'2030'!$L$14)*-1","v":0}]
["Overskudsvarme",{"$f":"('e2g-format 2006'!$AL$10+'e2g-format 2006'!$AL$15+'e2g-format 2006'!$AL$16)*-1","v":407.36084999999997},null,{"$f":"('e2g-format 2008'!$AL$10+'e2g-format 2008'!$AL$15+'e2g-format 2008'!$AL$16)*-1","v":399.3528},null,{"$f":"('e2g-format 2009'!$AL$10+'e2g-format 2009'!$AL$15+'e2g-format 2009'!$AL$16)*-1","v":406.74150000000003},null,{"$f":"('e2g-format 2011'!$AL$10+'e2g-format 2011'!$AL$15+'e2g-format 2011'!$AL$16)*-1","v":354.49515000000002},null,{"$f":"('e2g-format 2013'!$AL$10+'e2g-format 2013'!$AL$15+'e2g-format 2013'!$AL$16)*-1","v":317.36984999999999},null,{"$f":"('e2g-format 2015'!$AL$10+'e2g-format 2015'!$AL$15+'e2g-format 2015'!$AL$16)*-1","v":389.13},null,{"$f":"('e2g-format 2017'!$AL$10+'e2g-format 2017'!$AL$15+'e2g-format 2017'!$AL$16)*-1","v":372.63240000000002},null,{"$f":"('e2g-format 2019'!$AL$10+'e2g-format 2019'!$AL$15+'e2g-format 2019'!$AL$16)*-1","v":372.63240000000002},null,{"$f":"('BF 2030'!$Q$10+'BF 2030'!$Q$13+'BF 2030'!$Q$14)*-1","v":0},null,{"$f":"('2025'!$Q$10+'2025'!$Q$13+'2025'!$Q$14)*-1","v":381.27046042108799},null,{"$f":"('2030'!$Q$10+'2030'!$Q$13+'2030'!$Q$14)*-1","v":381.27046042108799}]
["El til varmepumpe",{"$f":"B20/(Fjernvarmeproduktion!B$24-1)","v":0},null,{"$f":"D20/(Fjernvarmeproduktion!D$24-1)","v":0},null,{"$f":"F20/(Fjernvarmeproduktion!F$24-1)","v":0},null,{"$f":"H20/(Fjernvarmeproduktion!H$24-1)","v":0},null,{"$f":"J20/(Fjernvarmeproduktion!J$24-1)","v":0},null,{"$f":"L20/(Fjernvarmeproduktion!L$24-1)","v":0},null,{"$f":"N20/(Fjernvarmeproduktion!N$24-1)","v":0},null,{"$f":"P20/(Fjernvarmeproduktion!P$24-1)","v":0},null,{"$f":"R20/($N$24-1)","v":-51.031712521574228},null,{"$f":"T20/($N$24-1)","v":0},null,{"$f":"V20/($N$24-1)","v":0}]
[null,{"$f":"SUM(B13:B22)","v":3664.9565200000006},null,{"$f":"SUM(D13:D22)","v":3873.3704904000001},null,{"$f":"SUM(F13:F22)","v":3599.4897600000004},null,{"$f":"SUM(H13:H22)","v":3928.2967899999999},null,{"$f":"SUM(J13:J22)","v":4130.4322589999992},null,{"$f":"SUM(L13:L22)","v":3923.1825000000003},null,{"$f":"SUM(N13:N22)","v":3483.4356000000007},null,{"$f":"SUM(P13:P22)","v":3483.4356000000007},null,{"$f":"SUM(R13:R22)","v":2130.4488693258654},null,{"$f":"SUM(T13:T22)","v":3477.3012668479696},null,{"$f":"SUM(V13:V22)","v":3477.3012668479696}]

{"sheet":"Fjernvarmeproduktion","index":87,"n_rows":45,"n_cols":24,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF 2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer",null,"Fordeling mellem energiformer"]
["Kombineret el og varmeproduktion"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$10/'e2g-format 2006'!$AO$10","v":0.88125892861344568},null,{"$f":"'e2g-format 2008'!$C$10/'e2g-format 2008'!$AO$10","v":0.83914920596283449},null,{"$f":"'e2g-format 2009'!$C$10/'e2g-format 2009'!$AO$10","v":0.75250914395612256},null,{"$f":"'e2g-format 2011'!$C$10/'e2g-format 2011'!$AO$10","v":0.83163139406920195},null,{"$f":"'e2g-format 2013'!$C$10/'e2g-format 2013'!$AO$10","v":0.82461026643007673},null,{"$f":"'e2g-format 2015'!$C$10/'e2g-format 2015'!$AO$10","v":0.84151746472357158},null,{"$f":"'e2g-format 2017'!$C$10/'e2g-format 2017'!$AO$10","v":0.6614532221131828},null,{"$f":"'e2g-format 2019'!$C$10/'e2g-format 2019'!$AO$10","v":0.6614532221131828},null,{"$f":"('BF20 2030'!N$18+'BF20 2030'!N$20+'BF20 2030'!N$22)/(SUM('BF20 2030'!$C$18:$AA$18)+SUM('BF20 2030'!$C$20:AA$20)+SUM('BF20 2030'!$C$22:$W$22))","v":4.6863170855483728E-2},null,{"$f":"'Samlet Nøgletal'!E192","v":0.66},null,{"$f":"'Samlet Nøgletal'!F192","v":0.66}]
["Kul",{"$f":"'e2g-format 2006'!$D$10/'e2g-format 2006'!$AO$10","v":0},null,{"$f":"'e2g-format 2008'!$D$10/'e2g-format 2008'!$AO$10","v":0},null,{"$f":"'e2g-format 2009'!$D$10/'e2g-format 2009'!$AO$10","v":0},null,{"$f":"'e2g-format 2011'!$D$10/'e2g-format 2011'!$AO$10","v":0},null,{"$f":"'e2g-format 2013'!$D$10/'e2g-format 2013'!$AO$10","v":0},null,{"$f":"'e2g-format 2015'!$D$10/'e2g-format 2015'!$AO$10","v":0},null,{"$f":"'e2g-format 2017'!$D$10/'e2g-format 2017'!$AO$10","v":0},null,{"$f":"'e2g-format 2019'!$D$10/'e2g-format 2019'!$AO$10","v":0},null,{"$f":"('BF20 2030'!C$18+'BF20 2030'!C$20+'BF20 2030'!C$22)/(SUM('BF20 2030'!$C$18:$AA$18)+SUM('BF20 2030'!$C$20:AA$20)+SUM('BF20 2030'!$C$22:$W$22))","v":0},null,{"$f":"'Samlet Nøgletal'!E193","v":0},null,{"$f":"'Samlet Nøgletal'!F193","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"'e2g-format 2006'!$E$10/'e2g-format 2006'!$AO$10","v":3.750172592782209E-2},null,{"$f":"'e2g-format 2008'!$E$10/'e2g-format 2008'!$AO$10","v":5.6875979804596098E-2},null,{"$f":"'e2g-format 2009'!$E$10/'e2g-format 2009'!$AO$10","v":5.8855846029025792E-2},null,{"$f":"'e2g-format 2011'!$E$10/'e2g-format 2011'!$AO$10","v":5.7490627823428953E-2},null,{"$f":"'e2g-format 2013'!$E$10/'e2g-format 2013'!$AO$10","v":4.8817651019988861E-2},null,{"$f":"'e2g-format 2015'!$E$10/'e2g-format 2015'!$AO$10","v":6.5079805690492709E-2},null,{"$f":"'e2g-format 2017'!$E$10/'e2g-format 2017'!$AO$10","v":6.9567284102060825E-2},null,{"$f":"'e2g-format 2019'!$E$10/'e2g-format 2019'!$AO$10","v":6.9567284102060825E-2},null,{"$f":"('BF20 2030'!O$18+'BF20 2030'!O$20+'BF20 2030'!O$22)/(SUM('BF20 2030'!$C$18:$AA$18)+SUM('BF20 2030'!$C$20:AA$20)+SUM('BF20 2030'!$C$22:$W$22))","v":0.11781931930682774},null,{"$f":"'Samlet Nøgletal'!E194","v":7.0000000000000007E-2},null,{"$f":"'Samlet Nøgletal'!F194","v":7.0000000000000007E-2}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$10/'e2g-format 2006'!$AO$10","v":6.1378163607394523E-2},null,{"$f":"'e2g-format 2008'!$F$10/'e2g-format 2008'!$AO$10","v":7.4630576786195862E-2},null,{"$f":"'e2g-format 2009'!$F$10/'e2g-format 2009'!$AO$10","v":8.0417896774611364E-2},null,{"$f":"'e2g-format 2011'!$F$10/'e2g-format 2011'!$AO$10","v":9.7420040357919818E-2},null,{"$f":"'e2g-format 2013'!$F$10/'e2g-format 2013'!$AO$10","v":0.11422295343815865},null,{"$f":"'e2g-format 2015'!$F$10/'e2g-format 2015'!$AO$10","v":9.0932222993291692E-2},null,{"$f":"'e2g-format 2017'!$F$10/'e2g-format 2017'!$AO$10","v":0.26842748200850503},null,{"$f":"'e2g-format 2019'!$F$10/'e2g-format 2019'!$AO$10","v":0.26842748200850503},null,{"$f":"(SUM('BF20 2030'!P18:W20)+SUM('BF20 2030'!P22:W22)-'BF20 2030'!U18--'BF20 2030'!U20-'BF20 2030'!U22)/(SUM('BF20 2030'!$C$18:$AA$18)+SUM('BF20 2030'!$C$20:AA$20)+SUM('BF20 2030'!$C$22:$W$22))","v":0.81634096222161212},null,{"$f":"'Samlet Nøgletal'!E195","v":0.27},null,{"$f":"'Samlet Nøgletal'!F195","v":0.27}]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$10/'e2g-format 2006'!$AO$10","v":0},null,{"$f":"'e2g-format 2008'!$W$10/'e2g-format 2008'!$AO$10","v":0},null,{"$f":"'e2g-format 2009'!$W$10/'e2g-format 2009'!$AO$10","v":0},null,{"$f":"'e2g-format 2011'!$W$10/'e2g-format 2011'!$AO$10","v":0},null,{"$f":"'e2g-format 2013'!$W$10/'e2g-format 2013'!$AO$10","v":0},null,{"$f":"'e2g-format 2015'!$W$10/'e2g-format 2015'!$AO$10","v":0},null,{"$f":"'e2g-format 2017'!$W$10/'e2g-format 2017'!$AO$10","v":0},null,{"$f":"'e2g-format 2019'!$W$10/'e2g-format 2019'!$AO$10","v":0},null,{"$f":"('BF20 2030'!U$18+'BF20 2030'!U$20+'BF20 2030'!U$22)/(SUM('BF20 2030'!$C$18:$AA$18)+SUM('BF20 2030'!$C$20:AA$20)+SUM('BF20 2030'!$C$22:$W$22))","v":1.0815217843445562E-4},null,{"$f":"'Samlet Nøgletal'!E196","v":0},null,{"$f":"'Samlet Nøgletal'!F196","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$10/'e2g-format 2006'!$AO$10","v":1.986118185133761E-2},null,{"$f":"'e2g-format 2008'!$X$10/'e2g-format 2008'!$AO$10","v":2.9344237446373597E-2},null,{"$f":"'e2g-format 2009'!$X$10/'e2g-format 2009'!$AO$10","v":0.10821711324024023},null,{"$f":"'e2g-format 2011'!$X$10/'e2g-format 2011'!$AO$10","v":1.3457937749449353E-2},null,{"$f":"'e2g-format 2013'!$X$10/'e2g-format 2013'!$AO$10","v":1.2349129111775837E-2},null,{"$f":"'e2g-format 2015'!$X$10/'e2g-format 2015'!$AO$10","v":2.4705065926439972E-3},null,{"$f":"'e2g-format 2017'!$X$10/'e2g-format 2017'!$AO$10","v":5.5201177625122653E-4},null,{"$f":"'e2g-format 2019'!$X$10/'e2g-format 2019'!$AO$10","v":5.5201177625122653E-4},null,{"$f":"(SUM('BF20 2030'!D18:M20)+SUM('BF20 2030'!D22:M22))/(SUM('BF20 2030'!$C$18:$AA$18)+SUM('BF20 2030'!$C$20:AA$20)+SUM('BF20 2030'!$C$22:$W$22))","v":1.886839543764195E-2},null,{"$f":"'Samlet Nøgletal'!E197","v":0},null,{"$f":"'Samlet Nøgletal'!F197","v":0}]
["Fjernvarmekedler"]
["Naturgas",{"$f":"'e2g-format 2006'!$C$15/IF('e2g-format 2006'!$AO$15<0,'e2g-format 2006'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2008'!$C$15/IF('e2g-format 2008'!$AO$15<0,'e2g-format 2008'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2009'!$C$15/IF('e2g-format 2009'!$AO$15<0,'e2g-format 2009'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2011'!$C$15/IF('e2g-format 2011'!$AO$15<0,'e2g-format 2011'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2013'!$C$15/IF('e2g-format 2013'!$AO$15<0,'e2g-format 2013'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2015'!$C$15/IF('e2g-format 2015'!$AO$15<0,'e2g-format 2015'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2017'!$C$15/IF('e2g-format 2017'!$AO$15<0,'e2g-format 2017'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2019'!$C$15/IF('e2g-format 2019'!$AO$15<0,'e2g-format 2019'!$AO$15,1)","v":0},null,{"$f":"'BF20 2030'!N$21/(SUM('BF20 2030'!$C$21:$W$21))","v":6.3122923588039864E-2},null,{"$f":"'Samlet Nøgletal'!E199","v":1},null,{"$f":"'Samlet Nøgletal'!F199","v":1}]
["Kul",{"$f":"'e2g-format 2006'!$D$15/IF('e2g-format 2006'!$AO$15<0,'e2g-format 2006'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2008'!$D$15/IF('e2g-format 2008'!$AO$15<0,'e2g-format 2008'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2009'!$D$15/IF('e2g-format 2009'!$AO$15<0,'e2g-format 2009'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2011'!$D$15/IF('e2g-format 2011'!$AO$15<0,'e2g-format 2011'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2013'!$D$15/IF('e2g-format 2013'!$AO$15<0,'e2g-format 2013'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2015'!$D$15/IF('e2g-format 2015'!$AO$15<0,'e2g-format 2015'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2017'!$D$15/IF('e2g-format 2017'!$AO$15<0,'e2g-format 2017'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2019'!$D$15/IF('e2g-format 2019'!$AO$15<0,'e2g-format 2019'!$AO$15,1)","v":0},null,{"$f":"'BF20 2030'!C$21/(SUM('BF20 2030'!$C$21:$W$21))","v":0},null,{"$f":"'Samlet Nøgletal'!E200","v":0},null,{"$f":"'Samlet Nøgletal'!F200","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"'e2g-format 2006'!$E$15/IF('e2g-format 2006'!$AO$15<0,'e2g-format 2006'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2008'!$E$15/IF('e2g-format 2008'!$AO$15<0,'e2g-format 2008'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2009'!$E$15/IF('e2g-format 2009'!$AO$15<0,'e2g-format 2009'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2011'!$E$15/IF('e2g-format 2011'!$AO$15<0,'e2g-format 2011'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2013'!$E$15/IF('e2g-format 2013'!$AO$15<0,'e2g-format 2013'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2015'!$E$15/IF('e2g-format 2015'!$AO$15<0,'e2g-format 2015'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2017'!$E$15/IF('e2g-format 2017'!$AO$15<0,'e2g-format 2017'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2019'!$E$15/IF('e2g-format 2019'!$AO$15<0,'e2g-format 2019'!$AO$15,1)","v":0},null,{"$f":"'BF20 2030'!O$21/(SUM('BF20 2030'!$C$21:$W$21))","v":6.9398301956441494E-3},null,{"$f":"'Samlet Nøgletal'!E201","v":0},null,{"$f":"'Samlet Nøgletal'!F201","v":0}]
["Biobrændsler",{"$f":"'e2g-format 2006'!$F$15/IF('e2g-format 2006'!$AO$15<0,'e2g-format 2006'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2008'!$F$15/IF('e2g-format 2008'!$AO$15<0,'e2g-format 2008'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2009'!$F$15/IF('e2g-format 2009'!$AO$15<0,'e2g-format 2009'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2011'!$F$15/IF('e2g-format 2011'!$AO$15<0,'e2g-format 2011'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2013'!$F$15/IF('e2g-format 2013'!$AO$15<0,'e2g-format 2013'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2015'!$F$15/IF('e2g-format 2015'!$AO$15<0,'e2g-format 2015'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2017'!$F$15/IF('e2g-format 2017'!$AO$15<0,'e2g-format 2017'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2019'!$F$15/IF('e2g-format 2019'!$AO$15<0,'e2g-format 2019'!$AO$15,1)","v":0},null,{"$f":"(SUM('BF20 2030'!P21:W21)-'BF20 2030'!U21)/(SUM('BF20 2030'!$C$21:$W$21))","v":0.91893687707641192},null,{"$f":"'Samlet Nøgletal'!E202","v":0},null,{"$f":"'Samlet Nøgletal'!F202","v":0}]
["Synteteske brændsler",{"$f":"'e2g-format 2006'!$W$15/IF('e2g-format 2006'!$AO$15<0,'e2g-format 2006'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2008'!$W$15/IF('e2g-format 2008'!$AO$15<0,'e2g-format 2008'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2009'!$W$15/IF('e2g-format 2009'!$AO$15<0,'e2g-format 2009'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2011'!$W$15/IF('e2g-format 2011'!$AO$15<0,'e2g-format 2011'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2013'!$W$15/IF('e2g-format 2013'!$AO$15<0,'e2g-format 2013'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2015'!$W$15/IF('e2g-format 2015'!$AO$15<0,'e2g-format 2015'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2017'!$W$15/IF('e2g-format 2017'!$AO$15<0,'e2g-format 2017'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2019'!$W$15/IF('e2g-format 2019'!$AO$15<0,'e2g-format 2019'!$AO$15,1)","v":0},null,{"$f":"'BF20 2030'!U$21/(SUM('BF20 2030'!$C$21:$W$21))","v":1.5503875968992248E-3},null,{"$f":"'Samlet Nøgletal'!E203","v":0},null,{"$f":"'Samlet Nøgletal'!F203","v":0}]
["Olieprodukter",{"$f":"'e2g-format 2006'!$X$15/IF('e2g-format 2006'!$AO$15<0,'e2g-format 2006'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2008'!$X$15/IF('e2g-format 2008'!$AO$15<0,'e2g-format 2008'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2009'!$X$15/IF('e2g-format 2009'!$AO$15<0,'e2g-format 2009'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2011'!$X$15/IF('e2g-format 2011'!$AO$15<0,'e2g-format 2011'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2013'!$X$15/IF('e2g-format 2013'!$AO$15<0,'e2g-format 2013'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2015'!$X$15/IF('e2g-format 2015'!$AO$15<0,'e2g-format 2015'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2017'!$X$15/IF('e2g-format 2017'!$AO$15<0,'e2g-format 2017'!$AO$15,1)","v":0},null,{"$f":"'e2g-format 2019'!$X$15/IF('e2g-format 2019'!$AO$15<0,'e2g-format 2019'!$AO$15,1)","v":0},null,{"$f":"SUM('BF20 2030'!D21:M21)/(SUM('BF20 2030'!$C$21:$W$21))","v":9.4499815430047988E-3},null,{"$f":"'Samlet Nøgletal'!E204","v":0},null,{"$f":"'Samlet Nøgletal'!F204","v":0}]
["Anden varmeproduktion"]
["Sol",{"$f":"'e2g-format 2006'!$P$16/('e2g-format 2006'!$P$16+'e2g-format 2006'!$AJ$16+'e2g-format 2006'!$AL$16+'e2g-format 2006'!$V$16+'e2g-format 2006'!$U$16)","v":0},null,{"$f":"'e2g-format 2008'!$P$16/('e2g-format 2008'!$P$16+'e2g-format 2008'!$AJ$16+'e2g-format 2008'!$AL$16+'e2g-format 2008'!$V$16+'e2g-format 2008'!$U$16)","v":0},null,{"$f":"'e2g-format 2009'!$P$16/('e2g-format 2009'!$P$16+'e2g-format 2009'!$AJ$16+'e2g-format 2009'!$AL$16+'e2g-format 2009'!$V$16+'e2g-format 2009'!$U$16)","v":0},null,{"$f":"'e2g-format 2011'!$P$16/('e2g-format 2011'!$P$16+'e2g-format 2011'!$AJ$16+'e2g-format 2011'!$AL$16+'e2g-format 2011'!$V$16+'e2g-format 2011'!$U$16)","v":0},null,{"$f":"'e2g-format 2013'!$P$16/('e2g-format 2013'!$P$16+'e2g-format 2013'!$AJ$16+'e2g-format 2013'!$AL$16+'e2g-format 2013'!$V$16+'e2g-format 2013'!$U$16)","v":0},null,{"$f":"'e2g-format 2015'!$P$16/('e2g-format 2015'!$P$16+'e2g-format 2015'!$AJ$16+'e2g-format 2015'!$AL$16+'e2g-format 2015'!$V$16+'e2g-format 2015'!$U$16)","v":0},null,{"$f":"'e2g-format 2017'!$P$16/('e2g-format 2017'!$P$16+'e2g-format 2017'!$AJ$16+'e2g-format 2017'!$AL$16+'e2g-format 2017'!$V$16+'e2g-format 2017'!$U$16)","v":0},null,{"$f":"'e2g-format 2019'!$P$16/('e2g-format 2019'!$P$16+'e2g-format 2019'!$AJ$16+'e2g-format 2019'!$AL$16+'e2g-format 2019'!$V$16+'e2g-format 2019'!$U$16)","v":0},null,{"$f":"('BF20 2030'!X21+'BF20 2030'!X22)/('BF20 2030'!X21+'BF20 2030'!X22+'BF20 2030'!AE21+'BF20 2030'!AE22)","v":0.8945438560753074},null,{"$f":"'Samlet Nøgletal'!E206","v":0},null,{"$f":"'Samlet Nøgletal'!F206","v":0}]
["Varmepumpe",{"$f":"('e2g-format 2006'!$AJ$16+'e2g-format 2006'!$V$16+'e2g-format 2006'!$U$16)/('e2g-format 2006'!$P$16+'e2g-format 2006'!$AJ$16+'e2g-format 2006'!$AL$16+'e2g-format 2006'!$V$16+'e2g-format 2006'!$U$16)","v":0},null,{"$f":"('e2g-format 2008'!$AJ$16+'e2g-format 2008'!$V$16+'e2g-format 2008'!$U$16)/('e2g-format 2008'!$P$16+'e2g-format 2008'!$AJ$16+'e2g-format 2008'!$AL$16+'e2g-format 2008'!$V$16+'e2g-format 2008'!$U$16)","v":0},null,{"$f":"('e2g-format 2009'!$AJ$16+'e2g-format 2009'!$V$16+'e2g-format 2009'!$U$16)/('e2g-format 2009'!$P$16+'e2g-format 2009'!$AJ$16+'e2g-format 2009'!$AL$16+'e2g-format 2009'!$V$16+'e2g-format 2009'!$U$16)","v":0},null,{"$f":"('e2g-format 2011'!$AJ$16+'e2g-format 2011'!$V$16+'e2g-format 2011'!$U$16)/('e2g-format 2011'!$P$16+'e2g-format 2011'!$AJ$16+'e2g-format 2011'!$AL$16+'e2g-format 2011'!$V$16+'e2g-format 2011'!$U$16)","v":0},null,{"$f":"('e2g-format 2013'!$AJ$16+'e2g-format 2013'!$V$16+'e2g-format 2013'!$U$16)/('e2g-format 2013'!$P$16+'e2g-format 2013'!$AJ$16+'e2g-format 2013'!$AL$16+'e2g-format 2013'!$V$16+'e2g-format 2013'!$U$16)","v":0},null,{"$f":"('e2g-format 2015'!$AJ$16+'e2g-format 2015'!$V$16+'e2g-format 2015'!$U$16)/('e2g-format 2015'!$P$16+'e2g-format 2015'!$AJ$16+'e2g-format 2015'!$AL$16+'e2g-format 2015'!$V$16+'e2g-format 2015'!$U$16)","v":0},null,{"$f":"('e2g-format 2017'!$AJ$16+'e2g-format 2017'!$V$16+'e2g-format 2017'!$U$16)/('e2g-format 2017'!$P$16+'e2g-format 2017'!$AJ$16+'e2g-format 2017'!$AL$16+'e2g-format 2017'!$V$16+'e2g-format 2017'!$U$16)","v":0},null,{"$f":"('e2g-format 2019'!$AJ$16+'e2g-format 2019'!$V$16+'e2g-format 2019'!$U$16)/('e2g-format 2019'!$P$16+'e2g-format 2019'!$AJ$16+'e2g-format 2019'!$AL$16+'e2g-format 2019'!$V$16+'e2g-format 2019'!$U$16)","v":0},null,{"$f":"('BF20 2030'!AE21+'BF20 2030'!AE22)/('BF20 2030'!X21+'BF20 2030'!X22+'BF20 2030'!AE21+'BF20 2030'!AE22)","v":0.10545614392469256},null,{"$f":"'Samlet Nøgletal'!E207","v":0},null,{"$f":"'Samlet Nøgletal'!F207","v":0}]
["Overskudsvarme",{"$f":"'e2g-format 2006'!$AL$16/('e2g-format 2006'!$P$16+'e2g-format 2006'!$AJ$16+'e2g-format 2006'!$AL$16+'e2g-format 2006'!$V$16+'e2g-format 2006'!$U$16)","v":1},null,{"$f":"'e2g-format 2008'!$AL$16/('e2g-format 2008'!$P$16+'e2g-format 2008'!$AJ$16+'e2g-format 2008'!$AL$16+'e2g-format 2008'!$V$16+'e2g-format 2008'!$U$16)","v":1},null,{"$f":"'e2g-format 2009'!$AL$16/('e2g-format 2009'!$P$16+'e2g-format 2009'!$AJ$16+'e2g-format 2009'!$AL$16+'e2g-format 2009'!$V$16+'e2g-format 2009'!$U$16)","v":1},null,{"$f":"'e2g-format 2011'!$AL$16/('e2g-format 2011'!$P$16+'e2g-format 2011'!$AJ$16+'e2g-format 2011'!$AL$16+'e2g-format 2011'!$V$16+'e2g-format 2011'!$U$16)","v":1},null,{"$f":"'e2g-format 2013'!$AL$16/('e2g-format 2013'!$P$16+'e2g-format 2013'!$AJ$16+'e2g-format 2013'!$AL$16+'e2g-format 2013'!$V$16+'e2g-format 2013'!$U$16)","v":1},null,{"$f":"'e2g-format 2015'!$AL$16/('e2g-format 2015'!$P$16+'e2g-format 2015'!$AJ$16+'e2g-format 2015'!$AL$16+'e2g-format 2015'!$V$16+'e2g-format 2015'!$U$16)","v":1},null,{"$f":"'e2g-format 2017'!$AL$16/('e2g-format 2017'!$P$16+'e2g-format 2017'!$AJ$16+'e2g-format 2017'!$AL$16+'e2g-format 2017'!$V$16+'e2g-format 2017'!$U$16)","v":1},null,{"$f":"'e2g-format 2019'!$AL$16/('e2g-format 2019'!$P$16+'e2g-format 2019'!$AJ$16+'e2g-format 2019'!$AL$16+'e2g-format 2019'!$V$16+'e2g-format 2019'!$U$16)","v":1},null,0,null,{"$f":"'Samlet Nøgletal'!E208","v":1},null,{"$f":"'Samlet Nøgletal'!F208","v":1}]
["cm-værdi ved kombineret produktion",{"$f":"'e2g-format 2006'!$CD$10/'e2g-format 2006'!$CE$10","v":0.48992279471147404},null,{"$f":"'e2g-format 2008'!$CD$10/'e2g-format 2008'!$CE$10","v":0.41554555398613013},null,{"$f":"'e2g-format 2009'!$CD$10/'e2g-format 2009'!$CE$10","v":0.39175283254525567},null,{"$f":"'e2g-format 2011'!$CD$10/'e2g-format 2011'!$CE$10","v":0.42948945981588832},null,{"$f":"'e2g-format 2013'!$CD$10/'e2g-format 2013'!$CE$10","v":0.45500387619306715},null,{"$f":"'e2g-format 2015'!$CD$10/'e2g-format 2015'!$CE$10","v":0.40392156862745099},null,{"$f":"'e2g-format 2017'!$CD$10/'e2g-format 2017'!$CE$10","v":0.43047619047619046},null,{"$f":"'e2g-format 2019'!$CD$10/'e2g-format 2019'!$CE$10","v":0.43047619047619046},null,{"$f":"('BF20 2030'!AB18+'BF20 2030'!AB20+'BF20 2030'!AB22+'BF20 2030'!X22)/('BF20 2030'!AC18+'BF20 2030'!AC20+'BF20 2030'!AC22)","v":0.34189595872742906},null,{"$f":"P22","v":0.43047619047619046},null,{"$f":"P22","v":0.43047619047619046}]
[]
["COP (varmepumpe)",3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5]
["Virkningsgrad kombineret produktion",{"$f":"'e2g-format 2006'!$AT$10/'e2g-format 2006'!$AO$10*-1","v":0.75473770016399866},null,{"$f":"'e2g-format 2008'!$AT$10/'e2g-format 2008'!$AO$10*-1","v":0.73255629118036458},null,{"$f":"'e2g-format 2009'!$AT$10/'e2g-format 2009'!$AO$10*-1","v":0.78550571239211953},null,{"$f":"'e2g-format 2011'!$AT$10/'e2g-format 2011'!$AO$10*-1","v":0.76280810396628507},null,{"$f":"'e2g-format 2013'!$AT$10/'e2g-format 2013'!$AO$10*-1","v":0.75164516709802431},null,{"$f":"'e2g-format 2015'!$AT$10/'e2g-format 2015'!$AO$10*-1","v":0.71600000000000008},null,{"$f":"'e2g-format 2017'!$AT$10/'e2g-format 2017'!$AO$10*-1","v":0.75099999999999978},null,{"$f":"'e2g-format 2019'!$AT$10/'e2g-format 2019'!$AO$10*-1","v":0.75099999999999978},null,{"$f":"('BF20 2030'!AB18+'BF20 2030'!AC18+'BF20 2030'!AB20+'BF20 2030'!AC20+'BF20 2030'!AB22+'BF20 2030'!X22+'BF20 2030'!AC22)/(SUM('BF20 2030'!C18:W20)+SUM('BF20 2030'!C22:W22))*-1","v":0.93480919459904654},null,{"$f":"P25","v":0.75099999999999978},null,{"$f":"P25","v":0.75099999999999978}]
["Virkningsgrad fjernvarmekedler",{"$f":"'e2g-format 2006'!$AT$15/IF('e2g-format 2006'!$AO$15<0,'e2g-format 2006'!$AO$15,1)*-1","v":0},null,{"$f":"'e2g-format 2008'!$AT$15/IF('e2g-format 2008'!$AO$15<0,'e2g-format 2008'!$AO$15,1)*-1","v":0},null,{"$f":"'e2g-format 2009'!$AT$15/IF('e2g-format 2009'!$AO$15<0,'e2g-format 2009'!$AO$15,1)*-1","v":0},null,{"$f":"'e2g-format 2011'!$AT$15/IF('e2g-format 2011'!$AO$15<0,'e2g-format 2011'!$AO$15,1)*-1","v":0},null,{"$f":"'e2g-format 2013'!$AT$15/IF('e2g-format 2013'!$AO$15<0,'e2g-format 2013'!$AO$15,1)*-1","v":0},null,{"$f":"'e2g-format 2015'!$AT$15/IF('e2g-format 2015'!$AO$15<0,'e2g-format 2015'!$AO$15,1)*-1","v":0},null,{"$f":"'e2g-format 2017'!$AT$15/IF('e2g-format 2017'!$AO$15<0,'e2g-format 2017'!$AO$15,1)*-1","v":0},null,{"$f":"'e2g-format 2019'!$AT$15/IF('e2g-format 2019'!$AO$15<0,'e2g-format 2019'!$AO$15,1)*-1","v":0},null,{"$f":"IF(('BF20 2030'!AC21+'BF20 2030'!X21+'BF20 2030'!Y21+'BF20 2030'!AE21)/SUM('BF20 2030'!C21:W21)*-1>1,1,('BF20 2030'!AC21+'BF20 2030'!X21+'BF20 2030'!Y21+'BF20 2030'!AE21)/SUM('BF20 2030'!C21:W21)*-1)","v":1},null,0.9,null,0.9]
[]
["Ekstra visning: Forbrug af de forskellige energiformer til el- og fjernvarmeproduktion"]
["Naturgas",{"$f":"('e2g-format 2006'!$C$10+'e2g-format 2006'!$C$15+'e2g-format 2006'!$C$16)*-1","v":2870.7852700000003},null,{"$f":"('e2g-format 2008'!$C$10+'e2g-format 2008'!$C$15+'e2g-format 2008'!$C$16)*-1","v":2915.2191864000001},null,{"$f":"('e2g-format 2009'!$C$10+'e2g-format 2009'!$C$15+'e2g-format 2009'!$C$16)*-1","v":2402.5722599999999},null,{"$f":"('e2g-format 2011'!$C$10+'e2g-format 2011'!$C$15+'e2g-format 2011'!$C$16)*-1","v":2972.0856399999998},null,{"$f":"('e2g-format 2013'!$C$10+'e2g-format 2013'!$C$15+'e2g-format 2013'!$C$16)*-1","v":3144.2904089999997},null,{"$f":"('e2g-format 2015'!$C$10+'e2g-format 2015'!$C$15+'e2g-format 2015'!$C$16)*-1","v":2973.9669000000004},null,{"$f":"('e2g-format 2017'!$C$10+'e2g-format 2017'!$C$15+'e2g-format 2017'!$C$16)*-1","v":2057.6508000000003},null,{"$f":"('e2g-format 2019'!$C$10+'e2g-format 2019'!$C$15+'e2g-format 2019'!$C$16)*-1","v":2057.6508000000003},null,{"$f":"('BF 2030'!$C$10+'BF 2030'!$C$13+'BF 2030'!$C$14)*-1","v":78.139128107914075},null,{"$f":"('2025'!$C$10+'2025'!$C$13+'2025'!$C$14)*-1","v":2043.3803322417418},null,{"$f":"('2030'!$C$10+'2030'!$C$13+'2030'!$C$14)*-1","v":2043.3803322417418}]
["Kul",{"$f":"('e2g-format 2006'!$D$10+'e2g-format 2006'!$D$15+'e2g-format 2006'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$D$10+'e2g-format 2008'!$D$15+'e2g-format 2008'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$D$10+'e2g-format 2009'!$D$15+'e2g-format 2009'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$D$10+'e2g-format 2011'!$D$15+'e2g-format 2011'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$D$10+'e2g-format 2013'!$D$15+'e2g-format 2013'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$D$10+'e2g-format 2015'!$D$15+'e2g-format 2015'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$D$10+'e2g-format 2017'!$D$15+'e2g-format 2017'!$D$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$D$10+'e2g-format 2019'!$D$15+'e2g-format 2019'!$D$16)*-1","v":0},null,{"$f":"('BF 2030'!$D$10+'BF 2030'!$D$13+'BF 2030'!$D$14)*-1","v":0},null,{"$f":"('2025'!$D$10+'2025'!$D$13+'2025'!$D$14)*-1","v":0},null,{"$f":"('2030'!$D$10+'2030'!$D$13+'2030'!$D$14)*-1","v":0}]
["Ikke-bionedbrydeligt affald",{"$f":"('e2g-format 2006'!$E$10+'e2g-format 2006'!$E$15+'e2g-format 2006'!$E$16)*-1","v":122.16546},null,{"$f":"('e2g-format 2008'!$E$10+'e2g-format 2008'!$E$15+'e2g-format 2008'!$E$16)*-1","v":197.58815999999999},null,{"$f":"('e2g-format 2009'!$E$10+'e2g-format 2009'!$E$15+'e2g-format 2009'!$E$16)*-1","v":187.91190000000003},null,{"$f":"('e2g-format 2011'!$E$10+'e2g-format 2011'!$E$15+'e2g-format 2011'!$E$16)*-1","v":205.46010000000001},null,{"$f":"('e2g-format 2013'!$E$10+'e2g-format 2013'!$E$15+'e2g-format 2013'!$E$16)*-1","v":186.14475000000002},null,{"$f":"('e2g-format 2015'!$E$10+'e2g-format 2015'!$E$15+'e2g-format 2015'!$E$16)*-1","v":229.99545000000001},null,{"$f":"('e2g-format 2017'!$E$10+'e2g-format 2017'!$E$15+'e2g-format 2017'!$E$16)*-1","v":216.41012999999998},null,{"$f":"('e2g-format 2019'!$E$10+'e2g-format 2019'!$E$15+'e2g-format 2019'!$E$16)*-1","v":216.41012999999998},null,{"$f":"('BF 2030'!$E$10+'BF 2030'!$E$13+'BF 2030'!$E$14)*-1","v":133.9144473346372},null,{"$f":"('2025'!$E$10+'2025'!$E$13+'2025'!$E$14)*-1","v":216.72215644988174},null,{"$f":"('2030'!$E$10+'2030'!$E$13+'2030'!$E$14)*-1","v":216.72215644988174}]
["Biobrændsler",{"$f":"('e2g-format 2006'!$F$10+'e2g-format 2006'!$F$15+'e2g-format 2006'!$F$16)*-1","v":199.94524000000001},null,{"$f":"('e2g-format 2008'!$F$10+'e2g-format 2008'!$F$15+'e2g-format 2008'!$F$16)*-1","v":259.267944},null,{"$f":"('e2g-format 2009'!$F$10+'e2g-format 2009'!$F$15+'e2g-format 2009'!$F$16)*-1","v":256.75410000000005},null,{"$f":"('e2g-format 2011'!$F$10+'e2g-format 2011'!$F$15+'e2g-format 2011'!$F$16)*-1","v":348.15989999999999},null,{"$f":"('e2g-format 2013'!$F$10+'e2g-format 2013'!$F$15+'e2g-format 2013'!$F$16)*-1","v":435.53925000000004},null,{"$f":"('e2g-format 2015'!$F$10+'e2g-format 2015'!$F$15+'e2g-format 2015'!$F$16)*-1","v":321.35925000000003},null,{"$f":"('e2g-format 2017'!$F$10+'e2g-format 2017'!$F$15+'e2g-format 2017'!$F$16)*-1","v":835.02507000000003},null,{"$f":"('e2g-format 2019'!$F$10+'e2g-format 2019'!$F$15+'e2g-format 2019'!$F$16)*-1","v":835.02507000000003},null,{"$f":"('BF 2030'!$F$10+'BF 2030'!$F$13+'BF 2030'!$F$14)*-1","v":1286.7186796073909},null,{"$f":"('2025'!$F$10+'2025'!$F$13+'2025'!$F$14)*-1","v":835.92831773525802},null,{"$f":"('2030'!$F$10+'2030'!$F$13+'2030'!$F$14)*-1","v":835.92831773525802}]
["Synteteske brændsler",{"$f":"('e2g-format 2006'!$W$10+'e2g-format 2006'!$W$15+'e2g-format 2006'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$W$10+'e2g-format 2008'!$W$15+'e2g-format 2008'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$W$10+'e2g-format 2009'!$W$15+'e2g-format 2009'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$W$10+'e2g-format 2011'!$W$15+'e2g-format 2011'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$W$10+'e2g-format 2013'!$W$15+'e2g-format 2013'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$W$10+'e2g-format 2015'!$W$15+'e2g-format 2015'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$W$10+'e2g-format 2017'!$W$15+'e2g-format 2017'!$W$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$W$10+'e2g-format 2019'!$W$15+'e2g-format 2019'!$W$16)*-1","v":0},null,{"$f":"('BF 2030'!$M$10+'BF 2030'!$M$13+'BF 2030'!$M$14)*-1","v":0.7591811255826274},null,{"$f":"('2025'!$M$10+'2025'!$M$13+'2025'!$M$14)*-1","v":0},null,{"$f":"('2030'!$M$10+'2030'!$M$13+'2030'!$M$14)*-1","v":0}]
["Olieprodukter",{"$f":"('e2g-format 2006'!$X$10+'e2g-format 2006'!$X$15+'e2g-format 2006'!$X$16)*-1","v":64.699699999999993},null,{"$f":"('e2g-format 2008'!$X$10+'e2g-format 2008'!$X$15+'e2g-format 2008'!$X$16)*-1","v":101.94239999999999},null,{"$f":"('e2g-format 2009'!$X$10+'e2g-format 2009'!$X$15+'e2g-format 2009'!$X$16)*-1","v":345.51},null,{"$f":"('e2g-format 2011'!$X$10+'e2g-format 2011'!$X$15+'e2g-format 2011'!$X$16)*-1","v":48.096000000000004},null,{"$f":"('e2g-format 2013'!$X$10+'e2g-format 2013'!$X$15+'e2g-format 2013'!$X$16)*-1","v":47.088000000000001},null,{"$f":"('e2g-format 2015'!$X$10+'e2g-format 2015'!$X$15+'e2g-format 2015'!$X$16)*-1","v":8.7309000000000001},null,{"$f":"('e2g-format 2017'!$X$10+'e2g-format 2017'!$X$15+'e2g-format 2017'!$X$16)*-1","v":1.7172000000000001},null,{"$f":"('e2g-format 2019'!$X$10+'e2g-format 2019'!$X$15+'e2g-format 2019'!$X$16)*-1","v":1.7172000000000001},null,{"$f":"('BF 2030'!$N$10+'BF 2030'!$N$13+'BF 2030'!$N$14)*-1","v":24.88212327513067},null,{"$f":"('2025'!$N$10+'2025'!$N$13+'2025'!$N$14)*-1","v":0},null,{"$f":"('2030'!$N$10+'2030'!$N$13+'2030'!$N$14)*-1","v":0}]
["Sol",{"$f":"('e2g-format 2006'!$P$10+'e2g-format 2006'!$P$15+'e2g-format 2006'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$P$10+'e2g-format 2008'!$P$15+'e2g-format 2008'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$P$10+'e2g-format 2009'!$P$15+'e2g-format 2009'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$P$10+'e2g-format 2011'!$P$15+'e2g-format 2011'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$P$10+'e2g-format 2013'!$P$15+'e2g-format 2013'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$P$10+'e2g-format 2015'!$P$15+'e2g-format 2015'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$P$10+'e2g-format 2017'!$P$15+'e2g-format 2017'!$P$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$P$10+'e2g-format 2019'!$P$15+'e2g-format 2019'!$P$16)*-1","v":0},null,{"$f":"('BF 2030'!$H$10+'BF 2030'!$H$13+'BF 2030'!$H$14)*-1","v":606.0353098752098},null,{"$f":"('2025'!$H$10+'2025'!$H$13+'2025'!$H$14)*-1","v":0},null,{"$f":"('2030'!$H$10+'2030'!$H$13+'2030'!$H$14)*-1","v":0}]
["Omgivelsesvarme",{"$f":"('e2g-format 2006'!$V$10+'e2g-format 2006'!$V$15+'e2g-format 2006'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2008'!$V$10+'e2g-format 2008'!$V$15+'e2g-format 2008'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2009'!$V$10+'e2g-format 2009'!$V$15+'e2g-format 2009'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2011'!$V$10+'e2g-format 2011'!$V$15+'e2g-format 2011'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2013'!$V$10+'e2g-format 2013'!$V$15+'e2g-format 2013'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2015'!$V$10+'e2g-format 2015'!$V$15+'e2g-format 2015'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2017'!$V$10+'e2g-format 2017'!$V$15+'e2g-format 2017'!$V$16)*-1","v":0},null,{"$f":"('e2g-format 2019'!$V$10+'e2g-format 2019'!$V$15+'e2g-format 2019'!$V$16)*-1","v":0},null,{"$f":"('BF 2030'!$L$10+'BF 2030'!$L$13+'BF 2030'!$L$14)*-1","v":51.031712521574228},null,{"$f":"('2025'!$L$10+'2025'!$L$13+'2025'!$L$14)*-1","v":0},null,{"$f":"('2030'!$L$10+'2030'!$L$13+'2030'!$L$14)*-1","v":0}]
["Overskudsvarme",{"$f":"('e2g-format 2006'!$AL$10+'e2g-format 2006'!$AL$15+'e2g-format 2006'!$AL$16)*-1","v":407.36084999999997},null,{"$f":"('e2g-format 2008'!$AL$10+'e2g-format 2008'!$AL$15+'e2g-format 2008'!$AL$16)*-1","v":399.3528},null,{"$f":"('e2g-format 2009'!$AL$10+'e2g-format 2009'!$AL$15+'e2g-format 2009'!$AL$16)*-1","v":406.74150000000003},null,{"$f":"('e2g-format 2011'!$AL$10+'e2g-format 2011'!$AL$15+'e2g-format 2011'!$AL$16)*-1","v":354.49515000000002},null,{"$f":"('e2g-format 2013'!$AL$10+'e2g-format 2013'!$AL$15+'e2g-format 2013'!$AL$16)*-1","v":317.36984999999999},null,{"$f":"('e2g-format 2015'!$AL$10+'e2g-format 2015'!$AL$15+'e2g-format 2015'!$AL$16)*-1","v":389.13},null,{"$f":"('e2g-format 2017'!$AL$10+'e2g-format 2017'!$AL$15+'e2g-format 2017'!$AL$16)*-1","v":372.63240000000002},null,{"$f":"('e2g-format 2019'!$AL$10+'e2g-format 2019'!$AL$15+'e2g-format 2019'!$AL$16)*-1","v":372.63240000000002},null,{"$f":"('BF 2030'!$Q$10+'BF 2030'!$Q$13+'BF 2030'!$Q$14)*-1","v":0},null,{"$f":"('2025'!$Q$10+'2025'!$Q$13+'2025'!$Q$14)*-1","v":381.27046042108799},null,{"$f":"('2030'!$Q$10+'2030'!$Q$13+'2030'!$Q$14)*-1","v":381.27046042108799}]
["El til varmepumpe",{"$f":"B36/(B24-1)","v":0},null,{"$f":"D36/(D24-1)","v":0},null,{"$f":"F36/(F24-1)","v":0},null,{"$f":"H36/(H24-1)","v":0},null,{"$f":"J36/(J24-1)","v":0},null,{"$f":"L36/(L24-1)","v":0},null,{"$f":"N36/(N24-1)","v":0},null,{"$f":"P36/(P24-1)","v":0},null,{"$f":"R36/($N$24-1)","v":20.41268500862969},null,{"$f":"T36/($N$24-1)","v":0},null,{"$f":"V36/($N$24-1)","v":0}]
[null,{"$f":"SUM(B29:B38)","v":3664.9565200000006},null,{"$f":"SUM(D29:D38)","v":3873.3704904000001},null,{"$f":"SUM(F29:F38)","v":3599.4897600000004},null,{"$f":"SUM(H29:H38)","v":3928.2967899999999},null,{"$f":"SUM(J29:J38)","v":4130.4322589999992},null,{"$f":"SUM(L29:L38)","v":3923.1825000000003},null,{"$f":"SUM(N29:N38)","v":3483.4356000000007},null,{"$f":"SUM(P29:P38)","v":3483.4356000000007},null,{"$f":"SUM(R29:R38)","v":2201.8932668560692},null,{"$f":"SUM(T29:T38)","v":3477.3012668479696},null,{"$f":"SUM(V29:V38)","v":3477.3012668479696}]
[]
["Ekstra visninger"]
["Import/eksport af el (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Elproduktion!T4","v":189.52428534865933},null,{"$f":"Elproduktion!V4","v":189.52428534865933}]
["Import/eksport af el svarer til MW havmøller",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T42/4.2","v":45.124829844918885},null,{"$f":"V42/4.2","v":45.124829844918885}]
["Årligt biomasseforbrug (TJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2025'!$AE$5","v":1070.6323177352581},null,{"$f":"'2030'!$AE$5","v":1070.6323177352581}]
["Årligt biomasseforbrug målt i fodboldbaner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2025'!$AE$5/0.003/10000","v":35.687743924508602},null,{"$f":"'2030'!$AE$5/0.003/10000","v":35.687743924508602}]

{"sheet":"PtX","index":88,"n_rows":16,"n_cols":24,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF2030",null,2025,null,2030,null,"Mål 2030"]
["Produktion af syntetiske brændsler (målt i TJ)",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Samlet Nøgletal'!E231","v":0},null,{"$f":"'Samlet Nøgletal'!F231","v":0}]
[]
["Total virkningsgrad af PtX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,null,0.8,null,0.8]
["Forbrug af biomasse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,0.4,null,0.4]
["Forbrug af el",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-R6","v":0.6},null,{"$f":"1-T6","v":0.6},null,{"$f":"1-V6","v":0.6}]
["Produktion af fjernvarme i forhold til SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,0.2,null,0.2]
["Godskrevet CO2-emissionsfaktor ved eksport af syntetiske brændsler (ton/TJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,{"$f":"'PtX - produktion'!S33","v":74},null,{"$f":"'PtX - produktion'!T33","v":74}]
[]
[]
["Ekstra visninger"]
["CO2-udledning ved eksport/import af el og syntetiske brændsler (103 ton)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('2025'!$AT$9>0,'2025'!$AT$9,'2025'!$AT$19)","v":17.983878583337955},null,{"$f":"IF('2030'!$AT$9>0,'2030'!$AT$9,'2030'!$AT$19)","v":9.1141420290206945}]
["Reduceret CO2-udledning ved eksport af syntetiske brændsler (103 ton)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2025'!$M$19*T9/1000","v":0},null,{"$f":"'2030'!$M$19*V9/1000","v":0}]
["Eksport/import af el til kommunen (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Elproduktion!T4","v":189.52428534865933},null,{"$f":"Elproduktion!V4","v":189.52428534865933}]
["Samlet biomasseforbrug (TJ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2025'!$AE$5","v":1070.6323177352581},null,{"$f":"'2030'!$AE$5","v":1070.6323177352581}]

{"sheet":"CO2-rensning ","index":89,"n_rows":12,"n_cols":24,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["CO2-udledning (103 ton)",{"$f":"'e2g-format 2006'!$CJ$8+'e2g-format 2006'!$CJ$20+('Andre drivhusgasser'!B4+'Andre drivhusgasser'!B6+'Andre drivhusgasser'!B8+'Andre drivhusgasser'!B10)","v":814.39170880441998},null,{"$f":"'e2g-format 2008'!$CJ$8+'e2g-format 2008'!$CJ$20+('Andre drivhusgasser'!D4+'Andre drivhusgasser'!D6+'Andre drivhusgasser'!D8+'Andre drivhusgasser'!D10)","v":855.53174377209655},null,{"$f":"'e2g-format 2009'!$CJ$8+'e2g-format 2009'!$CJ$20+('Andre drivhusgasser'!F4+'Andre drivhusgasser'!F6+'Andre drivhusgasser'!F8+'Andre drivhusgasser'!F10)","v":853.91577048074157},null,{"$f":"'e2g-format 2011'!$CJ$8+'e2g-format 2011'!$CJ$20+('Andre drivhusgasser'!H4+'Andre drivhusgasser'!H6+'Andre drivhusgasser'!H8+'Andre drivhusgasser'!H10)","v":758.07513407944816},null,{"$f":"'e2g-format 2013'!$CJ$8+'e2g-format 2013'!$CJ$20+('Andre drivhusgasser'!J4+'Andre drivhusgasser'!J6+'Andre drivhusgasser'!J8+'Andre drivhusgasser'!J10)","v":761.88596015343148},null,{"$f":"'e2g-format 2015'!$CJ$8+'e2g-format 2015'!$CJ$20+('Andre drivhusgasser'!L4+'Andre drivhusgasser'!L6+'Andre drivhusgasser'!L8+'Andre drivhusgasser'!L10)","v":856.32112268770368},null,{"$f":"'e2g-format 2017'!$CJ$8+'e2g-format 2017'!$CJ$20+('Andre drivhusgasser'!N4+'Andre drivhusgasser'!N6+'Andre drivhusgasser'!N8+'Andre drivhusgasser'!N10)","v":742.51019239174934},null,{"$f":"'e2g-format 2019'!$CJ$8+'e2g-format 2019'!$CJ$20+('Andre drivhusgasser'!P4+'Andre drivhusgasser'!P6+'Andre drivhusgasser'!P8+'Andre drivhusgasser'!P10)","v":742.51019239174934},null,{"$f":"'BF 2030'!AT8+'BF 2030'!AT18+('Andre drivhusgasser'!R4+'Andre drivhusgasser'!R6+'Andre drivhusgasser'!R8+'Andre drivhusgasser'!R10)","v":569.78927908411367},null,{"$f":"'2025'!AT8+'2025'!AT18+('Andre drivhusgasser'!T4+'Andre drivhusgasser'!T6+'Andre drivhusgasser'!T8+'Andre drivhusgasser'!T10)","v":681.57301529475933},null,{"$f":"'2030'!AT8+'2030'!AT18+('Andre drivhusgasser'!V4+'Andre drivhusgasser'!V6+'Andre drivhusgasser'!V8+'Andre drivhusgasser'!V10)","v":672.70327874044199},null,{"$f":"P1-P1*0.58","v":311.85428080453477}]
[null,2006,null,2008,null,2009,null,2011,null,2013,null,2015,null,2017,null,2019,null,"BF2030",null,2025,null,2030,null,"Mål 2030"]
[null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader",null,"Rensningsgrader"]
["Kombineret el og varmeproduktion",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Samlet Nøgletal'!E257","v":0},null,{"$f":"'Samlet Nøgletal'!F257","v":0}]
["Fjernvarmekedler",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"'Samlet Nøgletal'!E258","v":0},null,{"$f":"'Samlet Nøgletal'!F258","v":0}]
[]
[]
["Ekstra visninger"]
["Faktisk CO2-udledning fra el- og kraftvarmeproduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('2025'!$C$10*Emissionsfaktorer!$B$5+'2025'!$D$10*Emissionsfaktorer!$B$7+'2025'!$E$10*Emissionsfaktorer!$B$8+'2025'!$F$10*Emissionsfaktorer!$B$10+'2025'!$N$10*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!T4)","v":216.10295028859633},null,{"$f":"-('2030'!$C$10*Emissionsfaktorer!$B$5+'2030'!$D$10*Emissionsfaktorer!$B$7+'2030'!$E$10*Emissionsfaktorer!$B$8+'2030'!$F$10*Emissionsfaktorer!$B$10+'2030'!$N$10*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!V4)","v":216.10295028859633}]
["CO2-udledning fra el- og kraftvarmeproduktion hvor biomasse er CO2-neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2025'!$AT$10","v":132.51011851507053},null,{"$f":"'2030'!$AT$10","v":132.51011851507053}]
["Faktisk CO2-udledning fra  fjernvarmeproduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-('2025'!$C$13*Emissionsfaktorer!$B$5+'2025'!$D$13*Emissionsfaktorer!$B$7+'2025'!$E$13*Emissionsfaktorer!$B$8+'2025'!$F$13*Emissionsfaktorer!$B$10+'2025'!$N$13*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!T5)","v":0},null,{"$f":"-('2030'!$C$13*Emissionsfaktorer!$B$5+'2030'!$D$13*Emissionsfaktorer!$B$7+'2030'!$E$13*Emissionsfaktorer!$B$8+'2030'!$F$13*Emissionsfaktorer!$B$10+'2030'!$N$13*Emissionsfaktorer!$B$6)*(1-'CO2-rensning '!V5)","v":0}]
["CO2-udledning fra  fjernvarmeproduktion hvor biomasse er CO2-neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2025'!$AT$13","v":0},null,{"$f":"'2030'!$AT$13","v":0}]

{"sheet":"Resultat","index":90,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Udvikling i slutforbrug"]
[null,2006,2008,2009,2011,2013,2015,2017,2019,2025,2030]
["Samlet slutforbrug (TJ)",{"$f":"'e2g-format 2006'!$AO$20*-1","v":11127.396770667332},{"$f":"'e2g-format 2008'!$AO$20*-1","v":10897.902761283858},{"$f":"'e2g-format 2009'!$AO$20*-1","v":10997.476836753171},{"$f":"'e2g-format 2011'!$AO$20*-1","v":10459.615528704899},{"$f":"'e2g-format 2013'!$AO$20*-1","v":10482.031055504071},{"$f":"'e2g-format 2015'!$AO$20*-1","v":11938.239587449252},{"$f":"'e2g-format 2017'!$AO$20*-1","v":11176.060773178275},{"$f":"'e2g-format 2019'!AO20*-1","v":11176.060773178275},{"$f":"'2025'!T18*-1","v":11176.116491318124},{"$f":"'2030'!T18*-1","v":11176.116491318124}]
[]
["Udvikling i CO2"]
[null,2006,2008,2009,2011,2013,2015,2017,2019,2025,2030]
["Samlet CO2-udledning (tusinde ton)",{"$f":"Elapparater!B1","v":814.39170880441998},{"$f":"Elapparater!D1","v":855.53174377209655},{"$f":"Elapparater!F1","v":853.91577048074157},{"$f":"Elapparater!H1","v":758.07513407944816},{"$f":"Elapparater!J1","v":761.88596015343148},{"$f":"Elapparater!L1","v":856.32112268770368},{"$f":"Elapparater!N1","v":742.51019239174934},{"$f":"Elapparater!P1","v":742.51019239174934},{"$f":"Elapparater!T1","v":681.57301529475933},{"$f":"Elapparater!V1","v":672.70327874044199},null,"Mål 2030:",{"$f":"I9-I9*0.58","v":311.85428080453477}]
["CO2 mål 2030 (tusinde ton)",null,null,null,null,null,null,{"$f":"N9","v":311.85428080453477},{"$f":"N9","v":311.85428080453477},{"$f":"N9","v":311.85428080453477},{"$f":"N9","v":311.85428080453477}]
["Fordeling af slutforbrug mellem sektorerne"]
[null,2006,2008,2009,2011,2013,2015,2017,2019,2025,2030]
["Transport (TJ)",{"$f":"'e2g-format 2006'!$AO$22*-1","v":2033.9799999999998},{"$f":"'e2g-format 2008'!$AO$22*-1","v":1998.6963599999999},{"$f":"'e2g-format 2009'!$AO$22*-1","v":1952.4217599999999},{"$f":"'e2g-format 2011'!$AO$22*-1","v":1938.66203},{"$f":"'e2g-format 2013'!$AO$22*-1","v":1866.567408332063},{"$f":"'e2g-format 2015'!$AO$22*-1","v":1916.6370944242597},{"$f":"'e2g-format 2017'!$AO$22*-1","v":2013.8},{"$f":"'e2g-format 2019'!AO22*-1","v":2013.8},{"$f":"'2025'!T20*-1","v":2013.8557181398492},{"$f":"'2030'!T20*-1","v":2013.8557181398492}]
["Husholdning (TJ)",{"$f":"'e2g-format 2006'!$AO$32*-1","v":1727.995712640861},{"$f":"'e2g-format 2008'!$AO$32*-1","v":1786.5448706624691},{"$f":"'e2g-format 2009'!$AO$32*-1","v":1791.6103105153579},{"$f":"'e2g-format 2011'!$AO$32*-1","v":1785.6569777575371},{"$f":"'e2g-format 2013'!$AO$32*-1","v":1777.0851165757279},{"$f":"'e2g-format 2015'!$AO$32*-1","v":1691.7549670153514},{"$f":"'e2g-format 2017'!$AO$32*-1","v":1590.3440180728555},{"$f":"'e2g-format 2019'!AO32*-1","v":1590.3440180728555},{"$f":"'2025'!T30*-1","v":1590.3440180728555},{"$f":"'2030'!T30*-1","v":1590.3440180728555}]
["Offentlig service (TJ)",{"$f":"'e2g-format 2006'!$AO$33*-1","v":339.2695120181628},{"$f":"'e2g-format 2008'!$AO$33*-1","v":346.81172322134023},{"$f":"'e2g-format 2009'!$AO$33*-1","v":353.56818676660799},{"$f":"'e2g-format 2011'!$AO$33*-1","v":362.38748871521045},{"$f":"'e2g-format 2013'!$AO$33*-1","v":415.81997383471219},{"$f":"'e2g-format 2015'!$AO$33*-1","v":420.36458589175299},{"$f":"'e2g-format 2017'!$AO$33*-1","v":295.57411786542116},{"$f":"'e2g-format 2019'!AO33*-1","v":295.57411786542116},{"$f":"'2025'!T31*-1","v":295.57411786542116},{"$f":"'2030'!T31*-1","v":295.57411786542116}]
["Erhverv (TJ)",{"$f":"('e2g-format 2006'!$AO$34+'e2g-format 2006'!$AO$35)*-1","v":7026.1515460083074},{"$f":"('e2g-format 2008'!$AO$34+'e2g-format 2008'!$AO$35)*-1","v":6765.8498074000481},{"$f":"('e2g-format 2009'!$AO$34+'e2g-format 2009'!$AO$35)*-1","v":6899.8765794712035},{"$f":"('e2g-format 2011'!$AO$34+'e2g-format 2011'!$AO$35)*-1","v":6372.9090322321499},{"$f":"('e2g-format 2013'!$AO$34+'e2g-format 2013'!$AO$35)*-1","v":6422.5585567615672},{"$f":"('e2g-format 2015'!$AO$34+'e2g-format 2015'!$AO$35)*-1","v":7909.4829401178877},{"$f":"('e2g-format 2017'!$AO$34+'e2g-format 2017'!$AO$35)*-1","v":7276.342637239999},{"$f":"('e2g-format 2019'!AO34+'e2g-format 2019'!AO35)*-1","v":7276.342637239999},{"$f":"'2025'!T33*-1","v":5909.1046450070589},{"$f":"'2030'!T33*-1","v":5909.1046450070589}]
[]
["Forbrug af primær energi"]
[null,2006,2008,2009,2011,2013,2015,2017,2019,2025,2030]
["Naturgas (TJ)",{"$f":"'e2g-format 2006'!$AW$5","v":8122.7372700000005},{"$f":"'e2g-format 2008'!$AW$5","v":7394.8301864000005},{"$f":"'e2g-format 2009'!$AW$5","v":7173.45226},{"$f":"'e2g-format 2011'!$AW$5","v":7659.0246399999996},{"$f":"'e2g-format 2013'!$AW$5","v":7636.2972691944469},{"$f":"'e2g-format 2015'!$AW$5","v":8148.5669000000007},{"$f":"'e2g-format 2017'!$AW$5","v":7468.3407999999999},{"$f":"'e2g-format 2019'!AW5","v":7468.3407999999999},{"$f":"'2025'!AB5","v":7519.8288482473881},{"$f":"'2030'!AB5","v":7519.8288482473881}]
["Kul (TJ)",{"$f":"'e2g-format 2006'!$AX$5","v":0},{"$f":"'e2g-format 2008'!$AX$5","v":0},{"$f":"'e2g-format 2009'!$AX$5","v":0},{"$f":"'e2g-format 2011'!$AX$5","v":0},{"$f":"'e2g-format 2013'!$AX$5","v":0},{"$f":"'e2g-format 2015'!$AX$5","v":0},{"$f":"'e2g-format 2017'!$AX$5","v":0},{"$f":"'e2g-format 2019'!AX5","v":0},{"$f":"'2025'!AC5","v":0},{"$f":"'2030'!AC5","v":0}]
["Ikke-bionedbrydelig affald (TJ)",{"$f":"'e2g-format 2006'!$AY$5","v":122.16546},{"$f":"'e2g-format 2008'!$AY$5","v":197.58815999999999},{"$f":"'e2g-format 2009'!$AY$5","v":187.91190000000003},{"$f":"'e2g-format 2011'!$AY$5","v":205.46010000000001},{"$f":"'e2g-format 2013'!$AY$5","v":186.14475000000002},{"$f":"'e2g-format 2015'!$AY$5","v":229.99545000000001},{"$f":"'e2g-format 2017'!$AY$5","v":216.41012999999998},{"$f":"'e2g-format 2019'!AY5","v":216.41012999999998},{"$f":"'2025'!AD5","v":216.72215644988174},{"$f":"'2030'!AD5","v":216.72215644988174}]
["Biomasse (TJ)",{"$f":"'e2g-format 2006'!$AZ$5","v":448.64523999999994},{"$f":"'e2g-format 2008'!$AZ$5","v":507.96794400000005},{"$f":"'e2g-format 2009'!$AZ$5","v":504.45410000000004},{"$f":"'e2g-format 2011'!$AZ$5","v":598.85989999999993},{"$f":"'e2g-format 2013'!$AZ$5","v":687.28425000000004},{"$f":"'e2g-format 2015'!$AZ$5","v":574.15925000000004},{"$f":"'e2g-format 2017'!$AZ$5","v":1074.92507},{"$f":"'e2g-format 2019'!AZ5","v":1074.92507},{"$f":"'2025'!AE5","v":1070.6323177352581},{"$f":"'2030'!AE5","v":1070.6323177352581}]
["Sol og vind (TJ)",{"$f":"'e2g-format 2006'!$BI$7+'e2g-format 2006'!$BI$19","v":16.92199999999988},{"$f":"'e2g-format 2008'!$BI$7+'e2g-format 2008'!$BI$19","v":17.18399999999988},{"$f":"'e2g-format 2009'!$BI$7+'e2g-format 2009'!$BI$19","v":17.46599999999988},{"$f":"'e2g-format 2011'!$BI$7+'e2g-format 2011'!$BI$19","v":17.993999999999879},{"$f":"'e2g-format 2013'!$BI$7+'e2g-format 2013'!$BI$19","v":33.612593184364435},{"$f":"'e2g-format 2015'!$BI$7+'e2g-format 2015'!$BI$19","v":42.860753402947395},{"$f":"'e2g-format 2017'!$BI$7+'e2g-format 2017'!$BI$19","v":35.519999999999882},{"$f":"'e2g-format 2019'!BI7+'e2g-format 2019'!BI19","v":35.519999999999882},{"$f":"'2025'!AF7+'2025'!AF17","v":34.783799999999999},{"$f":"'2030'!AF7+'2030'!AF17","v":34.783799999999999}]

{"sheet":"BF20 2030","index":91,"n_rows":37,"n_cols":31,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["National energibalance - 2030"]
["Enhed: TJ"]
["year"," ","Kul & Koks","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Olie","Naturgas","Affald, ikke bionedbrydeligt","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Vedvarende energi","Elektricitet","Fjernvarme","Bygas","El til varmepumpe"]
["","","Kul & Koks","Råolie","Orimulsion","Petrokoks","Fuelolie og Spildolie","Gas & Dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderigas","Naturgas","Affald, ikke bionedbrydeligt","Affald, bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrig","Energiafgrøder","Biogas","Bionaturgas","Solenergi","Omgivelsesvarme","Vindenergi","Anden VE","Elektricitet","Fjernvarme","Bygas"]
[null,"Energiforbrug i alt",6193,299759,0,7618,-36584,-8049,317,-24445,42785,-3676,0,73377,16209,19811,17910,49239,46726,28356,7789,30079,0,34506,31096,147431,-149,-31687,-336,0,{"$f":"Y5/(3.5-1)","v":12438.4}]
[null,"Primær produktion",0,242703,0,0,3,0,0,0,0,0,0,127035,15103,18459,17910,22375,2728,31326,234,30079,0,34506,31096,147431,-149,0,0,0,{"$f":"Y6/(3.5-1)","v":12438.4}]
[null,"Nettoimport",6193,57055,0,7618,-27520,19557,317,-25978,42785,-3676,0,-53657,1106,1352,0,26864,43998,-2970,7844,0,0,0,0,0,0,-31687,-336,0,0]
[null,"Grænsehandel",0,0,0,0,0,-11796,0,1533,0,0,0,0,0,0,0,0,0,0,-289,0,0,0,0,0,0,0,0,0,0]
[null,"Udenrigsbunkring",0,0,0,0,-9066,-15810,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lagertræk og statistisk difference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energisektor",0,-299759,0,0,47547,138729,0,88089,4915,5555,1566,-17971,0,0,0,0,0,0,0,0,0,0,0,0,252,-3797,-612,0,0]
[null,"Udvinding og forgasning",0,0,0,0,0,0,0,0,0,0,0,-17971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Raffinaderiproduktion",0,0,0,0,47919,138729,0,88089,4915,5555,15662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forbrug ved raffinaderiprod.",0,-299759,0,0,-372,0,0,0,0,0,-14096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1093,-612,0,0]
[null,"Forbrug ved distribution",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2322,0,0,0]
[null,"Power2X",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252,-382,0,0,0]
[null,"Konverteringssektor",0,0,0,0,-455,-504,0,0,0,0,-1566,-7769,-14351,-17540,-13166,-47116,-32585,-4192,-56,-28376,19650,-33374,-9836,-147431,-54,200571,129742,671,-3934.4]
[null,"Centrale anlæg",0,0,0,0,0,0,0,0,0,0,0,-2203,0,0,-2813,-26037,-31317,-942,0,-11,-950,0,0,0,0,18612,38130,0,0]
[null,"Vindmøller og vandkraftsanlæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-147431,-54,147485,0,0,0]
[null,"Decentrale anlæg",0,0,0,0,0,0,0,0,0,0,0,-1327,-1398,-1709,-3754,-5867,-44,-532,0,-3880,-572,0,0,0,0,4887,14114,0,0]
[null,"Fjernvarmeanlæg",0,0,0,0,-1,-255,0,0,0,0,0,-1710,-188,-230,-6522,-14814,-1224,-1338,-42,-29,-737,-3561,-9836,0,0,-4621,46007,0,-3934.4]
[null,"Sekundære producenter",0,0,0,0,-453,-249,0,0,0,0,-1566,-2103,-12764,-15601,-77,-399,0,-1380,-13,-1333,-907,-29813,0,0,0,34943,31492,0,0]
[null,"Bygasværker",0,0,0,0,0,0,0,0,0,0,0,-426,0,0,0,0,0,0,0,-23124,22816,0,0,0,0,-736,0,671,0]
[null,"Egetforbrug ved produktion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distributionstab m.m.",0,0,0,0,0,0,0,0,0,0,0,-83,0,0,0,0,0,0,0,0,-36,0,0,0,0,-11052,-21895,-27,0]
[null,"Endeligt energiforbrug",-6193,0,0,-7618,-10508,-130176,-317,-63644,-47700,-1879,0,-45494,-1859,-2272,-4744,-2123,-14141,-24164,-7733,-1703,-19614,-1132,-21259,0,-50,-158058,-106899,-644,-8503.6]
[null,"Ikke energiformål",0,0,0,0,-10007,0,-262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport",0,0,0,0,-5,-104332,0,-62401,-47700,0,0,-514,0,0,0,0,0,0,-7733,0,-222,0,0,0,-50,-8148,0,0,0]
[null,"Landbrug, skovbrug, gartneri og fiskeri",-418,0,0,0,-37,-16413,-1,-62,0,-299,0,-1457,0,0,-2072,-34,0,-92,0,-392,-628,-4,-994,0,0,-6442,-1597,0,-397.6]
[null,"Fremstillingsvirksomhed",-5776,0,0,-7602,-457,-1203,-7,-15,0,-947,0,-21046,-1530,-1870,0,-1453,-758,-2268,0,-919,-9074,-64,-950,0,0,-32809,-3132,-210,-380]
[null,"Byggeri- og anlægsvirksomhed",0,0,0,0,0,-4903,0,-25,0,-176,0,-334,0,0,0,0,0,0,0,0,-144,-3,-29,0,0,-1619,0,0,-11.6]
[null,"Privat service inkl. engros- og detailhandel",0,0,0,-8,-3,-260,-7,0,0,-102,0,-2920,-328,-401,0,-17,0,-150,0,-392,-1259,-635,-4109,0,0,-58904,-22331,-10,-1643.6]
[null,"Offentlig service",0,0,0,-9,0,-279,-7,0,0,-126,0,-2645,0,0,0,-245,-2370,0,0,0,-1140,-199,-691,0,0,-8890,-10032,-27,-276.39999999999998]
[null,"Husholdninger",0,0,0,0,0,-2785,-33,-1141,0,-229,0,-16578,0,0,-2672,-373,-11014,-21654,0,0,-7147,-228,-14486,0,0,-41246,-69806,-397,-5794.4]
[null,"Øvrige energirelatede aktiviteter (ikke inkluderet ovenfor)",0,0,0,0,0,0,0,0,0,0,0,-2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Elhandelskorrektion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flaring",0,0,0,0,0,0,0,0,0,0,0,-2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BF20 Transport","index":92,"n_rows":57,"n_cols":16,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
["Energiforbrug angivet i PJ"]
[null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Personbiler",null,"-",102.5,103.6,104,104.9,105.8,106.7,107.6,108.3,108.8,109.2,109.1,108.7]
[null,null,"Anden VE","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benzin og LVN","-",52.5,51.4,52.1,53,53.9,54.8,55.8,56.8,57.6,58.3,58.8,58.8]
[null,null,"Bionaturgas","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Elektricitet","-",0.3,0.4,0.4,0.5,0.5,0.6,0.8,1,1.3,1.8,2.5,3.3]
[null,null,"Energiafgrøder","-",5.8,7.7,5.7,5.7,5.8,5.9,5.9,6,6,6,6,6]
[null,null,"Gas & Dieselolie","-",43.9,44.1,45.7,45.7,45.6,45.4,45.1,44.5,43.8,43,41.9,40.5]
[null,null,"Naturgas","-",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Varebiler",null,"-",31,31.3,31.5,31.6,31.7,31.7,31.6,31.5,31.3,31,30.7,30.2]
[null,null,"Benzin og LVN","-",1.7,1.5,1.4,1.3,1.2,1.2,1.1000000000000001,1.1000000000000001,1,1,1,0.9]
[null,null,"Bionaturgas","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Elektricitet","-",0,0,0.1,0.1,0.1,0.1,0.1,0.2,0.3,0.4,0.5,0.7]
[null,null,"Energiafgrøder","-",2,2.1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1,1,1]
[null,null,"Gas & Dieselolie","-",27.2,27.6,28.9,29.1,29.3,29.3,29.3,29.1,28.9,28.6,28.1,27.6]
[null,null,"Naturgas","-",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lastbiler",null,"-",36.200000000000003,36.4,36.9,36.9,36.9,36.700000000000003,36.6,36.299999999999997,36,35.700000000000003,35.299999999999997,34.799999999999997]
[null,null,"Anden VE","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bionaturgas","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Elektricitet","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energiafgrøder","-",1.7,1.7,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Gas & Dieselolie","-",34.4,34.6,36,36,36,35.9,35.700000000000003,35.5,35.200000000000003,34.799999999999997,34.4,34]
[null,null,"Naturgas","-",0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0]
[]
[null,"Busser",null,"-",8.3000000000000007,8.1999999999999993,8.1999999999999993,8.1,8,7.9,7.8,7.6,7.5,7.4,7.3,7.1]
[null,null,"Anden VE","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bionaturgas","-",0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2]
[null,null,"Elektricitet","-",0,0,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.3,0.3]
[null,null,"Energiafgrøder","-",0.6,0.5,0.3,0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"Gas & Dieselolie","-",7.6,7.4,7.6,7.5,7.3,7.1,6.9,6.7,6.5,6.3,6.1,5.9]
[null,null,"Naturgas","-",0.2,0.2,0.2,0.2,0.2,0.3,0.3,0.4,0.4,0.4,0.5,0.5]
[]
[null,"Motorcykler",null,"-",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Benzin og LVN","-",0.8,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,"Energiafgrøder","-",0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Søfart",null,"-",8.1999999999999993,8.1999999999999993,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1,8.1]
[null,null,"Elektricitet","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fuelolie og Spildolie","-",1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[null,null,"Gas & Dieselolie","-",6.8,6.8,6.8,6.8,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.6]
[]
[null,"Banetransport",null,"-",4.5,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5,4.5999999999999996,4.5999999999999996,4.7]
[null,null,"Elektricitet","-",1.5,1.5,1.5,1.5,1.5,1.9,1.9,1.9,3.5,3.6,3.7,3.8]
[null,null,"Energiafgrøder","-",0.2,0.2,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0]
[null,null,"Gas & Dieselolie","-",2.8,2.8,2.9,2.9,3,2.6,2.6,2.6,1,1,0.9,0.9]
[]
[null,"Indenrigsluftfart",null,"-",1.2,1.2,1.2,1.2,1.3,1.3,1.3,1.3,1.3,1.3,1.4,1.4]
[null,null,"Benzin og LVN","-",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"JP1 og JP4","-",1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,1.3,1.3]
[]
[null,"Øvrig transport",null,"-",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,"Benzin og LVN","-",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"Gas & Dieselolie","-",2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"JP1 og JP4","-",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]

{"sheet":"Beregning for konvertering","index":93,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["Fjernvarme Net-Id",{"$f":"Energi_energiproducenttælling!$B7","v":81},{"$f":"Energi_energiproducenttælling!$B8","v":0},{"$f":"Energi_energiproducenttælling!$B9","v":0},{"$f":"Energi_energiproducenttælling!$B10","v":0},{"$f":"Energi_energiproducenttælling!$B11","v":0},{"$f":"Energi_energiproducenttælling!$B12","v":0},{"$f":"Energi_energiproducenttælling!$B13","v":0},{"$f":"Energi_energiproducenttælling!$B14","v":0},{"$f":"Energi_energiproducenttælling!$B15","v":0},{"$f":"Energi_energiproducenttælling!$B16","v":0}]
["Samlet fjernvarmeforbrug",{"$f":"IF(Energi!$C54=B1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=B1,SUM('Energi_bbr varmeforbrug'!$E10:E41),0)+IF(Energi!$C56=B1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=B1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=B1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=B1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=B1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=B1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=B1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=B1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":308128772.23770607},{"$f":"IF(Energi!$C54=C1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=C1,SUM('Energi_bbr varmeforbrug'!$E10:F38),0)+IF(Energi!$C56=C1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=C1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=C1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=C1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=C1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=C1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=C1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=C1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=D1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=D1,SUM('Energi_bbr varmeforbrug'!$E10:G38),0)+IF(Energi!$C56=D1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=D1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=D1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=D1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=D1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=D1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=D1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=D1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=E1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=E1,SUM('Energi_bbr varmeforbrug'!$E10:H38),0)+IF(Energi!$C56=E1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=E1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=E1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=E1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=E1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=E1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=E1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=E1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=F1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=F1,SUM('Energi_bbr varmeforbrug'!$E10:I38),0)+IF(Energi!$C56=F1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=F1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=F1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=F1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=F1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=F1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=F1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=F1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=G1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=G1,SUM('Energi_bbr varmeforbrug'!$E10:J38),0)+IF(Energi!$C56=G1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=G1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=G1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=G1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=G1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=G1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=G1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=G1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=H1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=H1,SUM('Energi_bbr varmeforbrug'!$E10:K38),0)+IF(Energi!$C56=H1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=H1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=H1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=H1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=H1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=H1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=H1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=H1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=I1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=I1,SUM('Energi_bbr varmeforbrug'!$E10:L38),0)+IF(Energi!$C56=I1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=I1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=I1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=I1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=I1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=I1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=I1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=I1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=J1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=J1,SUM('Energi_bbr varmeforbrug'!$E10:M38),0)+IF(Energi!$C56=J1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=J1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=J1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=J1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=J1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=J1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=J1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=J1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0},{"$f":"IF(Energi!$C54=K1,SUM('Energi_bbr varmeforbrug'!$D10:$D41),0)+IF(Energi!$C55=K1,SUM('Energi_bbr varmeforbrug'!$E10:N38),0)+IF(Energi!$C56=K1,SUM('Energi_bbr varmeforbrug'!$F10:$F38),0)+IF(Energi!$C57=K1,SUM('Energi_bbr varmeforbrug'!$G10:$G38),0)+IF(Energi!$C58=K1,SUM('Energi_bbr varmeforbrug'!$H10:$H38),0)+IF(Energi!$C59=K1,SUM('Energi_bbr varmeforbrug'!$I10:$I38),0)+IF(Energi!$C60=K1,SUM('Energi_bbr varmeforbrug'!$J10:$J38),0)+IF(Energi!$C61=K1,SUM('Energi_bbr varmeforbrug'!$K10:$K38),0)+IF(Energi!$C62=K1,SUM('Energi_bbr varmeforbrug'!$L10:$L38),0)+IF(Energi!$C63=K1,SUM('Energi_bbr varmeforbrug'!$M10:$M38),0)","v":0}]
["Samlet varmeproduktion",{"$f":"B2*(1+Energi_energiproducenttælling!$E7)","v":369754526.68524724},{"$f":"C2*(1+Energi_energiproducenttælling!$E8)","v":0},{"$f":"D2*(1+Energi_energiproducenttælling!$E9)","v":0},{"$f":"E2*(1+Energi_energiproducenttælling!$E10)","v":0},{"$f":"F2*(1+Energi_energiproducenttælling!$E11)","v":0},{"$f":"G2*(1+Energi_energiproducenttælling!$E12)","v":0},{"$f":"H2*(1+Energi_energiproducenttælling!$E13)","v":0},{"$f":"I2*(1+Energi_energiproducenttælling!$E14)","v":0},{"$f":"J2*(1+Energi_energiproducenttælling!$E15)","v":0},{"$f":"K2*(1+Energi_energiproducenttælling!$E16)","v":0}]
["Samlet elproduktion",{"$f":"B3*Energi_energiproducenttælling!$C7","v":103330361.63406521},{"$f":"C3*Energi_energiproducenttælling!$C8","v":0},{"$f":"D3*Energi_energiproducenttælling!$C9","v":0},{"$f":"E3*Energi_energiproducenttælling!$C10","v":0},{"$f":"F3*Energi_energiproducenttælling!$C11","v":0},{"$f":"G3*Energi_energiproducenttælling!$C12","v":0},{"$f":"H3*Energi_energiproducenttælling!$C13","v":0},{"$f":"I3*Energi_energiproducenttælling!$C14","v":0},{"$f":"J3*Energi_energiproducenttælling!$C15","v":0},{"$f":"K3*Energi_energiproducenttælling!$C16","v":0}]
["Samlet brændselsforbrug",{"$f":"(B3+B4)*(SUM(Energi_energiproducenttælling!$F7:$T7))","v":823363718.21339142},{"$f":"(C3+C4)*(SUM(Energi_energiproducenttælling!$F8:$T8))","v":0},{"$f":"(D3+D4)*(SUM(Energi_energiproducenttælling!$F9:$T9))","v":0},{"$f":"(E3+E4)*(SUM(Energi_energiproducenttælling!$F10:$T10))","v":0},{"$f":"(F3+F4)*(SUM(Energi_energiproducenttælling!$F11:$T11))","v":0},{"$f":"(G3+G4)*(SUM(Energi_energiproducenttælling!$F12:$T12))","v":0},{"$f":"(H3+H4)*(SUM(Energi_energiproducenttælling!$F13:$T13))","v":0},{"$f":"(I3+I4)*(SUM(Energi_energiproducenttælling!$F14:$T14))","v":0},{"$f":"(J3+J4)*(SUM(Energi_energiproducenttælling!$F15:$T15))","v":0},{"$f":"(K3+K4)*(SUM(Energi_energiproducenttælling!$F16:$T16))","v":0}]
["Varmeproduktion kraftvarme",{"$f":"B3*Energi_energiproducenttælling!$W7","v":254927203.54135498},{"$f":"C3*Energi_energiproducenttælling!$W8","v":0},{"$f":"D3*Energi_energiproducenttælling!$W9","v":0},{"$f":"E3*Energi_energiproducenttælling!$W10","v":0},{"$f":"F3*Energi_energiproducenttælling!$W11","v":0},{"$f":"G3*Energi_energiproducenttælling!$W12","v":0},{"$f":"H3*Energi_energiproducenttælling!$W13","v":0},{"$f":"I3*Energi_energiproducenttælling!$W14","v":0},{"$f":"J3*Energi_energiproducenttælling!$W15","v":0},{"$f":"K3*Energi_energiproducenttælling!$W16","v":0}]
["Varmeproduktion kedel",{"$f":"B3*Energi_energiproducenttælling!$X7","v":55449933.410698213},{"$f":"C3*Energi_energiproducenttælling!$X8","v":0},{"$f":"D3*Energi_energiproducenttælling!$X9","v":0},{"$f":"E3*Energi_energiproducenttælling!$X10","v":0},{"$f":"F3*Energi_energiproducenttælling!$X11","v":0},{"$f":"G3*Energi_energiproducenttælling!$X12","v":0},{"$f":"H3*Energi_energiproducenttælling!$X13","v":0},{"$f":"I3*Energi_energiproducenttælling!$X14","v":0},{"$f":"J3*Energi_energiproducenttælling!$X15","v":0},{"$f":"K3*Energi_energiproducenttælling!$X16","v":0}]
["Varmeproduktion andet",{"$f":"B3*Energi_energiproducenttælling!$Y7","v":59377389.733194068},{"$f":"C3*Energi_energiproducenttælling!$Y8","v":0},{"$f":"D3*Energi_energiproducenttælling!$Y9","v":0},{"$f":"E3*Energi_energiproducenttælling!$Y10","v":0},{"$f":"F3*Energi_energiproducenttælling!$Y11","v":0},{"$f":"G3*Energi_energiproducenttælling!$Y12","v":0},{"$f":"H3*Energi_energiproducenttælling!$Y13","v":0},{"$f":"I3*Energi_energiproducenttælling!$Y14","v":0},{"$f":"J3*Energi_energiproducenttælling!$Y15","v":0},{"$f":"K3*Energi_energiproducenttælling!$Y16","v":0}]
["Elforbrug andet",{"$f":"B8*Energi_energiproducenttælling!$AZ7/B13","v":0},{"$f":"C8*Energi_energiproducenttælling!$AZ8/C13","v":0},{"$f":"D8*Energi_energiproducenttælling!$AZ9/D13","v":0},{"$f":"E8*Energi_energiproducenttælling!$AZ10/E13","v":0},{"$f":"F8*Energi_energiproducenttælling!$AZ11/F13","v":0},{"$f":"G8*Energi_energiproducenttælling!$AZ12/G13","v":0},{"$f":"H8*Energi_energiproducenttælling!$AZ13/H13","v":0},{"$f":"I8*Energi_energiproducenttælling!$AZ14/I13","v":0},{"$f":"J8*Energi_energiproducenttælling!$AZ15/J13","v":0},{"$f":"K8*Energi_energiproducenttælling!$AZ16/K13","v":0}]
[]
["Virkningsgrad kedel",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Virkningsgrad andet",1,1,1,1,1,1,1,1,1,1]
["Virkningsgrad elkedel mv.",1,1,1,1,1,1,1,1,1,1]
["Virkningsgrad kraftvarme",{"$f":"(B6+B4+B9)/IF((B5-B7/B11-B8/B12)>0,(B5-B7/B11-B8/B12),1)","v":0.5100657292245564},{"$f":"(C6+C4+C9)/IF((C5-C7/C11-C8/C12)>0,(C5-C7/C11-C8/C12),1)","v":0},0,0,0,0,0,0,0,0]
[]
["Brændselsforbrug til kraftvarme",{"$f":"(B6+B4+B9)/IF(B14>0,B14,1)","v":702375291.35719943},{"$f":"(C6+C4+C9)/IF(C14>0,C14,1)","v":0},0,0,0,0,0,0,0,0]
["Brændselsforbrug til kedler",{"$f":"B7/IF(B11>0,B11,1)","v":61611037.122998014},{"$f":"C7/IF(C11>0,C11,1)","v":0},0,0,0,0,0,0,0,0]
["Brændselsforbrug til andet",{"$f":"B8/IF(B12>0,B12,1)","v":59377389.733194068},{"$f":"C8/IF(C12>0,C12,1)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Kul ","Olie ","Gas ","Affald ","Halm ","Skovflis ","Brænde ","Træpiller ","Træaffald ","Affald (bio) ","Biobrændsler ","Biogas ","Overskudsvarme ","Solvarme ","El "]
["Brændselsforbrug til kraftvarme",{"$f":"($B$16*Energi_energiproducenttælling!Z7+$C$16*Energi_energiproducenttælling!Z8+$D$16*Energi_energiproducenttælling!Z9+$E$16*Energi_energiproducenttælling!Z10+$F$16*Energi_energiproducenttælling!Z11+$G$16*Energi_energiproducenttælling!Z12+$H$16*Energi_energiproducenttælling!Z13+$I$16*Energi_energiproducenttælling!Z14+$J$16*Energi_energiproducenttælling!Z15+$K$16*Energi_energiproducenttælling!Z16)*(3.6/1000000)","v":0},{"$f":"($B$16*Energi_energiproducenttælling!AA7+$C$16*Energi_energiproducenttælling!AA8+$D$16*Energi_energiproducenttælling!AA9+$E$16*Energi_energiproducenttælling!AA10+$F$16*Energi_energiproducenttælling!AA11+$G$16*Energi_energiproducenttælling!AA12+$H$16*Energi_energiproducenttælling!AA13+$I$16*Energi_energiproducenttælling!AA14+$J$16*Energi_energiproducenttælling!AA15+$K$16*Energi_energiproducenttælling!AA16)*(3.6/1000000)","v":0},{"$f":"($B$16*Energi_energiproducenttælling!AB7+$C$16*Energi_energiproducenttælling!AB8+$D$16*Energi_energiproducenttælling!AB9+$E$16*Energi_energiproducenttælling!AB10+$F$16*Energi_energiproducenttælling!AB11+$G$16*Energi_energiproducenttælling!AB12+$H$16*Energi_energiproducenttælling!AB13+$I$16*Energi_energiproducenttælling!AB14+$J$16*Energi_energiproducenttælling!AB15+$K$16*Energi_energiproducenttælling!AB16)*(3.6/1000000)","v":1530.4931140635124},{"$f":"($B$16*Energi_energiproducenttælling!AC7+$C$16*Energi_energiproducenttælling!AC8+$D$16*Energi_energiproducenttælling!AC9+$E$16*Energi_energiproducenttælling!AC10+$F$16*Energi_energiproducenttælling!AC11+$G$16*Energi_energiproducenttælling!AC12+$H$16*Energi_energiproducenttælling!AC13+$I$16*Energi_energiproducenttælling!AC14+$J$16*Energi_energiproducenttælling!AC15+$K$16*Energi_energiproducenttælling!AC16)*(3.6/1000000)","v":123.4549333509259},{"$f":"($B$16*Energi_energiproducenttælling!AD7+$C$16*Energi_energiproducenttælling!AD8+$D$16*Energi_energiproducenttælling!AD9+$E$16*Energi_energiproducenttælling!AD10+$F$16*Energi_energiproducenttælling!AD11+$G$16*Energi_energiproducenttælling!AD12+$H$16*Energi_energiproducenttælling!AD13+$I$16*Energi_energiproducenttælling!AD14+$J$16*Energi_energiproducenttælling!AD15+$K$16*Energi_energiproducenttælling!AD16)*(3.6/1000000)","v":0},{"$f":"($B$16*Energi_energiproducenttælling!AE7+$C$16*Energi_energiproducenttælling!AE8+$D$16*Energi_energiproducenttælling!AE9+$E$16*Energi_energiproducenttælling!AE10+$F$16*Energi_energiproducenttælling!AE11+$G$16*Energi_energiproducenttælling!AE12+$H$16*Energi_energiproducenttælling!AE13+$I$16*Energi_energiproducenttælling!AE14+$J$16*Energi_energiproducenttælling!AE15+$K$16*Energi_energiproducenttælling!AE16)*(3.6/1000000)","v":710.83378154554737},{"$f":"($B$16*Energi_energiproducenttælling!AF7+$C$16*Energi_energiproducenttælling!AF8+$D$16*Energi_energiproducenttælling!AF9+$E$16*Energi_energiproducenttælling!AF10+$F$16*Energi_energiproducenttælling!AF11+$G$16*Energi_energiproducenttælling!AF12+$H$16*Energi_energiproducenttælling!AF13+$I$16*Energi_energiproducenttælling!AF14+$J$16*Energi_energiproducenttælling!AF15+$K$16*Energi_energiproducenttælling!AF16)*(3.6/1000000)","v":0},{"$f":"($B$16*Energi_energiproducenttælling!AG7+$C$16*Energi_energiproducenttælling!AG8+$D$16*Energi_energiproducenttælling!AG9+$E$16*Energi_energiproducenttælling!AG10+$F$16*Energi_energiproducenttælling!AG11+$G$16*Energi_energiproducenttælling!AG12+$H$16*Energi_energiproducenttælling!AG13+$I$16*Energi_energiproducenttælling!AG14+$J$16*Energi_energiproducenttælling!AG15+$K$16*Energi_energiproducenttælling!AG16)*(3.6/1000000)","v":0},{"$f":"($B$16*Energi_energiproducenttælling!AH7+$C$16*Energi_energiproducenttælling!AH8+$D$16*Energi_energiproducenttælling!AH9+$E$16*Energi_energiproducenttælling!AH10+$F$16*Energi_energiproducenttælling!AH11+$G$16*Energi_energiproducenttælling!AH12+$H$16*Energi_energiproducenttælling!AH13+$I$16*Energi_energiproducenttælling!AH14+$J$16*Energi_energiproducenttælling!AH15+$K$16*Energi_energiproducenttælling!AH16)*(3.6/1000000)","v":0.99353405819838447},{"$f":"($B$16*Energi_energiproducenttælling!AI7+$C$16*Energi_energiproducenttælling!AI8+$D$16*Energi_energiproducenttælling!AI9+$E$16*Energi_energiproducenttælling!AI10+$F$16*Energi_energiproducenttælling!AI11+$G$16*Energi_energiproducenttælling!AI12+$H$16*Energi_energiproducenttælling!AI13+$I$16*Energi_energiproducenttælling!AI14+$J$16*Energi_energiproducenttælling!AI15+$K$16*Energi_energiproducenttælling!AI16)*(3.6/1000000)","v":150.88936298446507},{"$f":"($B$16*Energi_energiproducenttælling!AJ7+$C$16*Energi_energiproducenttælling!AJ8+$D$16*Energi_energiproducenttælling!AJ9+$E$16*Energi_energiproducenttælling!AJ10+$F$16*Energi_energiproducenttælling!AJ11+$G$16*Energi_energiproducenttælling!AJ12+$H$16*Energi_energiproducenttælling!AJ13+$I$16*Energi_energiproducenttælling!AJ14+$J$16*Energi_energiproducenttælling!AJ15+$K$16*Energi_energiproducenttælling!AJ16)*(3.6/1000000)","v":0},{"$f":"($B$16*Energi_energiproducenttælling!AK7+$C$16*Energi_energiproducenttælling!AK8+$D$16*Energi_energiproducenttælling!AK9+$E$16*Energi_energiproducenttælling!AK10+$F$16*Energi_energiproducenttælling!AK11+$G$16*Energi_energiproducenttælling!AK12+$H$16*Energi_energiproducenttælling!AK13+$I$16*Energi_energiproducenttælling!AK14+$J$16*Energi_energiproducenttælling!AK15+$K$16*Energi_energiproducenttælling!AK16)*(3.6/1000000)","v":11.886322883268878},{"$f":"0*(3.6/1000000)","v":0},0,0]
["Brændselsforbrug til kedler",{"$f":"($B$17*Energi_energiproducenttælling!Z7+$C$17*Energi_energiproducenttælling!Z8+$D$17*Energi_energiproducenttælling!Z9+$E$17*Energi_energiproducenttælling!Z10+$F$17*Energi_energiproducenttælling!Z11+$G$17*Energi_energiproducenttælling!Z12+$H$17*Energi_energiproducenttælling!Z13+$I$17*Energi_energiproducenttælling!Z14+$J$17*Energi_energiproducenttælling!Z15+$K$17*Energi_energiproducenttælling!Z16)*(3.6/1000000)","v":0},{"$f":"($B$17*Energi_energiproducenttælling!AA7+$C$17*Energi_energiproducenttælling!AA8+$D$17*Energi_energiproducenttælling!AA9+$E$17*Energi_energiproducenttælling!AA10+$F$17*Energi_energiproducenttælling!AA11+$G$17*Energi_energiproducenttælling!AA12+$H$17*Energi_energiproducenttælling!AA13+$I$17*Energi_energiproducenttælling!AA14+$J$17*Energi_energiproducenttælling!AA15+$K$17*Energi_energiproducenttælling!AA16)*(3.6/1000000)","v":0},{"$f":"($B$17*Energi_energiproducenttælling!AB7+$C$17*Energi_energiproducenttælling!AB8+$D$17*Energi_energiproducenttælling!AB9+$E$17*Energi_energiproducenttælling!AB10+$F$17*Energi_energiproducenttælling!AB11+$G$17*Energi_energiproducenttælling!AB12+$H$17*Energi_energiproducenttælling!AB13+$I$17*Energi_energiproducenttælling!AB14+$J$17*Energi_energiproducenttælling!AB15+$K$17*Energi_energiproducenttælling!AB16)*(3.6/1000000)","v":134.25197216840189},{"$f":"($B$17*Energi_energiproducenttælling!AC7+$C$17*Energi_energiproducenttælling!AC8+$D$17*Energi_energiproducenttælling!AC9+$E$17*Energi_energiproducenttælling!AC10+$F$17*Energi_energiproducenttælling!AC11+$G$17*Energi_energiproducenttælling!AC12+$H$17*Energi_energiproducenttælling!AC13+$I$17*Energi_energiproducenttælling!AC14+$J$17*Energi_energiproducenttælling!AC15+$K$17*Energi_energiproducenttælling!AC16)*(3.6/1000000)","v":10.829234136359938},{"$f":"($B$17*Energi_energiproducenttælling!AD7+$C$17*Energi_energiproducenttælling!AD8+$D$17*Energi_energiproducenttælling!AD9+$E$17*Energi_energiproducenttælling!AD10+$F$17*Energi_energiproducenttælling!AD11+$G$17*Energi_energiproducenttælling!AD12+$H$17*Energi_energiproducenttælling!AD13+$I$17*Energi_energiproducenttælling!AD14+$J$17*Energi_energiproducenttælling!AD15+$K$17*Energi_energiproducenttælling!AD16)*(3.6/1000000)","v":0},{"$f":"($B$17*Energi_energiproducenttælling!AE7+$C$17*Energi_energiproducenttælling!AE8+$D$17*Energi_energiproducenttælling!AE9+$E$17*Energi_energiproducenttælling!AE10+$F$17*Energi_energiproducenttælling!AE11+$G$17*Energi_energiproducenttælling!AE12+$H$17*Energi_energiproducenttælling!AE13+$I$17*Energi_energiproducenttælling!AE14+$J$17*Energi_energiproducenttælling!AE15+$K$17*Energi_energiproducenttælling!AE16)*(3.6/1000000)","v":62.352999944599887},{"$f":"($B$17*Energi_energiproducenttælling!AF7+$C$17*Energi_energiproducenttælling!AF8+$D$17*Energi_energiproducenttælling!AF9+$E$17*Energi_energiproducenttælling!AF10+$F$17*Energi_energiproducenttælling!AF11+$G$17*Energi_energiproducenttælling!AF12+$H$17*Energi_energiproducenttælling!AF13+$I$17*Energi_energiproducenttælling!AF14+$J$17*Energi_energiproducenttælling!AF15+$K$17*Energi_energiproducenttælling!AF16)*(3.6/1000000)","v":0},{"$f":"($B$17*Energi_energiproducenttælling!AG7+$C$17*Energi_energiproducenttælling!AG8+$D$17*Energi_energiproducenttælling!AG9+$E$17*Energi_energiproducenttælling!AG10+$F$17*Energi_energiproducenttælling!AG11+$G$17*Energi_energiproducenttælling!AG12+$H$17*Energi_energiproducenttælling!AG13+$I$17*Energi_energiproducenttælling!AG14+$J$17*Energi_energiproducenttælling!AG15+$K$17*Energi_energiproducenttælling!AG16)*(3.6/1000000)","v":0},{"$f":"($B$17*Energi_energiproducenttælling!AH7+$C$17*Energi_energiproducenttælling!AH8+$D$17*Energi_energiproducenttælling!AH9+$E$17*Energi_energiproducenttælling!AH10+$F$17*Energi_energiproducenttælling!AH11+$G$17*Energi_energiproducenttælling!AH12+$H$17*Energi_energiproducenttælling!AH13+$I$17*Energi_energiproducenttælling!AH14+$J$17*Energi_energiproducenttælling!AH15+$K$17*Energi_energiproducenttælling!AH16)*(3.6/1000000)","v":8.7150935540944691E-2},{"$f":"($B$17*Energi_energiproducenttælling!AI7+$C$17*Energi_energiproducenttælling!AI8+$D$17*Energi_energiproducenttælling!AI9+$E$17*Energi_energiproducenttælling!AI10+$F$17*Energi_energiproducenttælling!AI11+$G$17*Energi_energiproducenttælling!AI12+$H$17*Energi_energiproducenttælling!AI13+$I$17*Energi_energiproducenttælling!AI14+$J$17*Energi_energiproducenttælling!AI15+$K$17*Energi_energiproducenttælling!AI16)*(3.6/1000000)","v":13.235730611106598},{"$f":"($B$17*Energi_energiproducenttælling!AJ7+$C$17*Energi_energiproducenttælling!AJ8+$D$17*Energi_energiproducenttælling!AJ9+$E$17*Energi_energiproducenttælling!AJ10+$F$17*Energi_energiproducenttælling!AJ11+$G$17*Energi_energiproducenttælling!AJ12+$H$17*Energi_energiproducenttælling!AJ13+$I$17*Energi_energiproducenttælling!AJ14+$J$17*Energi_energiproducenttælling!AJ15+$K$17*Energi_energiproducenttælling!AJ16)*(3.6/1000000)","v":0},{"$f":"($B$17*Energi_energiproducenttælling!AK7+$C$17*Energi_energiproducenttælling!AK8+$D$17*Energi_energiproducenttælling!AK9+$E$17*Energi_energiproducenttælling!AK10+$F$17*Energi_energiproducenttælling!AK11+$G$17*Energi_energiproducenttælling!AK12+$H$17*Energi_energiproducenttælling!AK13+$I$17*Energi_energiproducenttælling!AK14+$J$17*Energi_energiproducenttælling!AK15+$K$17*Energi_energiproducenttælling!AK16)*(3.6/1000000)","v":1.0426458467836208},0,0,0]
["Brændselsforbrug til andet",{"$f":"0*(3.6/1000000)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$18*Energi_energiproducenttælling!AX7+$C$18*Energi_energiproducenttælling!AX8+$D$18*Energi_energiproducenttælling!AX9+$E$18*Energi_energiproducenttælling!AX10+$F$18*Energi_energiproducenttælling!AX11+$G$18*Energi_energiproducenttælling!AX12+$H$18*Energi_energiproducenttælling!AX13+$I$18*Energi_energiproducenttælling!AX14+$J$18*Energi_energiproducenttælling!AX14+$K$18*Energi_energiproducenttælling!AX15)*(3.6/1000000)","v":213.75860303949867},{"$f":"($B$18*Energi_energiproducenttælling!AY7+$C$18*Energi_energiproducenttælling!AY8+$D$18*Energi_energiproducenttælling!AY9+$E$18*Energi_energiproducenttælling!AY10+$F$18*Energi_energiproducenttælling!AY11+$G$18*Energi_energiproducenttælling!AY12+$H$18*Energi_energiproducenttælling!AY13+$I$18*Energi_energiproducenttælling!AY14+$J$18*Energi_energiproducenttælling!AY14+$K$18*Energi_energiproducenttælling!AY15)*(3.6/1000000)","v":0},{"$f":"($B$18*Energi_energiproducenttælling!AZ7+$C$18*Energi_energiproducenttælling!AZ8+$D$18*Energi_energiproducenttælling!AZ9+$E$18*Energi_energiproducenttælling!AZ10+$F$18*Energi_energiproducenttælling!AZ11+$G$18*Energi_energiproducenttælling!AZ12+$H$18*Energi_energiproducenttælling!AZ13+$I$18*Energi_energiproducenttælling!AZ14+$J$18*Energi_energiproducenttælling!AZ14+$K$18*Energi_energiproducenttælling!AZ15)*(3.6/1000000)","v":0}]
[]
[]
[null,{"$f":"3.6/1000000","v":3.6000000000000003E-6}]

{"sheet":"Intro","index":94,"n_rows":61,"n_cols":1,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["BAGGRUNDSDATA"]
[]
["I dette dokument findes baggrundsdata for den valgte kommunes CO2-opgørelse."]
["Formålet med dette excelark er at vise data som resultaterne i Energi- og CO2-regnskabet er beregnet ud fra og baseret på."]
["Noget er ”rådata”, mens andet data mere har karakter af delresultater. Det er for hvert datapunkt angivet hvilken kilde, dataen kommer fra."]
["Vær opmærksom på, at de forskellige data vises i forskellige enheder. Baggrundsdataen vises for det valgte år."]
["Der er et faneblad for hver af de seks sektorer og derudover fire uddybende faneblade for energisektoren."]
[]
["Faneblade"]
[]
["Opgørelse"]
["Her ses den beregnede emission for det valgte år"]
["Emissionen er opdelt på sektorer og delsektorer"]
["Emissionen er beregnet ud fra dataen i baggrundsdataarket"]
[]
[]
["Energi"]
["Varmeforbrug og emissioner fra varmeforbrug opdelt på sektorer og energityper."]
["Elforbrug indtastet af kommunen og elproduktion fra vind og sol."]
["Emissionsfaktorer for brændsler, fjernvarme (beregnet), residualel og el (beregnet)."]
["Sammenkobling mellem fjernvarmenet og distributionsselskaber."]
[]
["Energi_bbr varmeforbrug"]
["Varmeforbrug fra Bygnings- og boligregistret fordelt på anvendelseskoder for fjernvarme og naturgas."]
["For fjernvarme er der desuden opdelt på fjernvarmeselskaber hvis der haves flere i kommuner."]
["De indberettede varmeforbrug fra energiselskaberne fra BBR er periodiseret til årsforbrug."]
[]
["Energi_energiproducenttælling"]
["Oplysninger fra Energistyrelsens Energiproducenttælling om, hvorledes fjernvarmen fra de forskellige værker/net i kommunen er produceret."]
[]
["Energi_proces"]
["Energiforbrug fra energiproducenter med procesenergiforbrug oplyst af Energistyrelsen."]
[]
["Energi_kul, koks og affald"]
["Energiforbrug og emission fra forbrug af kul, koks og affald i industrien oplyst af Energistyrelsen."]
[]
[]
["Transport"]
["Emissions- og energiforbrugsfaktorer for køretøjstyper for vejtrafik samt tog."]
["Nationale emissioner og energiforbrug for flytrafik og fiskeri samt kommunale fordelingsnøgler."]
["Nationale emissioner og energiforbrug for non-road samt kommunale fordelingsnøgler."]
[]
[]
["Kemiske processer"]
["Nationale og kommunale emissioner fra kølemidler, opløsningsmidler, raffinering og flaring samt industriprocesser."]
[]
[]
["Landbrug"]
["Emission fra landbrug opdelt på kilder."]
[]
[]
["Affald"]
["National og kommunal emission fra affaldsdeponi."]
[]
[]
["Spildevand"]
["Emission fra spildevand beregnet ud fra kommunens indtastning af COD og nitrogenmængder."]
[]
[]
["Andet"]
["Indbyggertal mv."]

{"sheet":"BF20 Andre drivhusgasser","index":95,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["Figur 3: Samlede udledninger fordelt på sektorer 1990-2030 [mio. ton CO2-ækv.]. Der foreligger ikke Energistatistik for fordelingen af erhvervslivets udledninger på anvendelser historisk."]
["Figur 4: Samlede udledninger i 2030 fordelt på sektorer [mio. ton CO2-ækv.]."]
[]
[null,"Affald og Spildevand","Erhverv og Industri","Skove og øvrig arealanvendelse","Kollektiv forsyning og Opvarmning","Landbrug","Transport","Ialt"]
[1990,2.2999999999999998,12.62,6.46,30.69,13.16,11.95,77.19]
[2018,2.68,9.5500000000000007,6.59,10.8,11.04,13.9,54.56]
[2025,2.44,8.6999999999999993,5.13,4.33,10.74,14.34,45.68]
[2030,2.34,8.64,5.29,2.2799999999999998,10.81,13.74,43.09]
["2030 pct.",0.05,0.2,0.12,0.05,0.25,0.32,1]

{"sheet":"Energi","index":96,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
["ENERGI"]
["vær opmærksom på at rådataen kommer i forskellige enheder"]
[]
["Varmeforbrug"]
[null,"Fjernvarme","Naturgas","Olie","VE","Andet","Enhed","Kilde","Note"]
["Erhverv, BBR",183.54589292217909,137.49493491042981,20.036476224000008,0,0,"TJ","BBR"]
["Erhverv, proces",0,222.187736932924,376.97,0,0,"TJ","ENS"]
["Husholdninger",1136.1775412894419,17.123523150668809,21.429410111999999,0,0,"TJ","BBR"]
["Offentlig",66.856040858056161,null,0.40377441600000008,0,0,"TJ","BBR"]
[]
["BBR varmeforbrug: Se fanebladet \"Energi_bbr varmeforbrug\""]
["Proces varmeforbrug: Se fanebladet \"Energi_proces\" og \"Energi_kul, koks og affald\""]
[]
["Varmeforbrug"]
[null,"Fjernvarme","Naturgas","Olie","VE","Andet","Enhed","Kilde","Note"]
["Erhverv, BBR",4381.7209443837746,7837.2112898944988,1482.6992405760011,null,0,"ton CO2","Beregnet"]
["Erhverv, proces",0,12664.70100517667,27895.78,null,0,"ton CO2","Beregnet"]
["Husholdninger",27123.53215834247,976.0408195881223,1585.776348288,null,0,"ton CO2","Beregnet"]
["Offentlig",1596.0287088010541,null,29.879306784000011,null,0,"ton CO2","Beregnet"]
[]
[]
["Elforbrug"]
[null,"El","Enhed","Kilde","Note"]
["Husholdninger",75941681,"kWh","Brugerinput/Energinet"]
["Erhverv",357205252,"kWh","Brugerinput/Energinet"]
["Offentlig",49607020,"kWh","Brugerinput/Energinet"]
[]
[null,null,"Enhed","Kilde","Note"]
["Distributionstab, el (nettab)",5.4570185957439188,"%","ENS"]
["Distributionstab, el (nettab)",27864546.46935105,"kWh","Beregnet"]
[]
["Elproduktion"]
[null,"El","Enhed","Kilde","Note"]
["Kystvindmøller",null,"kWh","ENS"]
["Landvindmøller",3933333.3333333,"kWh","ENS"]
["Solceller",5253000,"kWh","Energinet"]
["Varmebundet",107635793.3688179,"kWh","Beregnet"]
[]
[]
["Emissionsfaktorer"]
[null,null,"Enhed","Kilde","Note"]
["El",0.34273306264183268,"kg CO2/kWh","Beregnet"]
["Residualel",0.40003125587141319,"kg CO2/kWh","ENS"]
["Fjernvarme",8.5941423960216617E-2,"kg CO2/kWh","Beregnet"]
["Naturgas",0.20519999999999999,"kg CO2/kWh","ENS"]
["Olie",0.26640000000000003,"kg CO2/kWh","ENS"]
["Kul",0.34182000000000001,"kg CO2/kWh","ENS"]
["Affald",0.153,"kg CO2/kWh","ENS"]
["VE",0,"kg CO2/kWh","ENS"]
[]
[]
["Fjernvarmenet"]
["Fjernvarme cvr nr.","Fjernvarmeselskab","Fjernvarmenet nr."]
[17010131,"TREFOR VARME A/S",81]
[35478116,"Fredericia Fjernvarme",81]

{"sheet":"Energi_bbr varmeforbrug","index":97,"n_rows":84,"n_cols":5,"rows_kept":84,"cut":false,"hidden":true,"merged":[]}
["ENERGI"]
["Varmeforbrug fra BBR"]
[]
["Note"]
[]
["Fjernvarme"]
["Fjernvarme cvr nr.",null,null,17010131,35478116]
["Fjernvarmeselskab",null,null,"TREFOR VARME A/S","Fredericia Fjernvarme"]
["Anvendelseskode","Anvendelse","Sektor"]
[110,"Stuehus til landbrugsejendom","Husholdning",276004,20376.263425628811]
[120,"Fritliggende enfamiliehus","Husholdning",70314993.000000671,74110336.110479593]
[121,"Sammenbygget enfamiliehus","Husholdning"]
[130,"Rækkehus/kædehus eller dobbelthus","Husholdning",8550462.0000000037,21120509.1693285]
[140,"Etageboligbebyggelse","Husholdning",1760654,74413972.986209691]
[150,"Kollegier","Offentlig"]
[160,"Døgninstitution","Offentlig",1482643,1869759.3644038369]
[185,"Anneks i tilknytning til helårsbolig","Husholdning",null,5620.2286810143851]
[190,"Anden bygning til helårsbeboelse","Husholdning",42329.999999999993]
[210,"Bygning til erhvervsmæssig produktion vedrørende landbrug, skovbrug, gartneri, råstofudvinding o.lign.","Erhverv",4332]
[220,"Bygning til erhvervsmæssig produktion vedrørende industri, håndværk m.v.","Erhverv",2315667.9999999981,1554049.751842835]
[230,"El-, gas-, vand- eller varmeværk, forbrændingsanstalt m.v.","Erhverv",null,994754.83328725724]
[290,"Anden bygning til landbrug, industri etc.","Erhverv"]
[310,"Transport- og garageanlæg","Erhverv",null,4309535.8326428821]
[320,"Bygninger til kontor, handel, lager, herunder offentlig administration","Erhverv",9533979.0000000075,16892476.328123059]
[330,"Bygning til hotel, restaurant, vaskeri, frisør og anden servicevirksomhed","Erhverv",704804,2141421.7053479529]
[390,"Anden bygning til transport, handel etc","Erhverv",null,40327.65268142883]
[410,"Bygninger til biograf, teater, erhvervsmæssig udstilling, bibliotek, museum, kirke o.lign","Erhverv",532086.99999999977,2759294.9342905348]
[420,"Bygninger til undervisning og forskning","Offentlig",1316813,3105692.3411708288]
[430,"Bygninger til hospital, sygehjem, fødeklinik o.lign","Offentlig",87061.999999999985,619479.47878190002]
[440,"Bygninger til daginstitution","Offentlig",943046.99999999965,1610211.805297439]
[490,"Bygninger til anden institution, herunder kaserne, fængsel o.lign","Offentlig",null,1125410.6500020321]
[510,"Sommerhus","Husholdning",44440]
[520,"Bygninger til ferieformål m.v. bortset fra sommerhus og kolonihavehus","Erhverv"]
[530,"Bygninger i forbindelse med idrætsøvelser","Offentlig",1219266,482758.49551363062]
[540,"Kolonihavehus","Husholdning"]
[585,"Anneks i tilknytning til fritids- og sommerhus","Husholdning"]
[590,"Anden bygning til fritidsformål","Husholdning",545108.00000000012,1279092.3061953201]
[910,"Garage","Husholdning"]
[920,"Carport","Husholdning"]
[930,"Udhus","Husholdning"]
[0,"Ikke oplyst","Erhverv"]
[]
[]
["Naturgas"]
["Naturgas cvr nr.",null,null,27210406]
["Anvendelseskode","Anvendelse","Sektor"]
[110,"Stuehus til landbrugsejendom","Husholdning",4666416.2789573921]
[120,"Fritliggende enfamiliehus","Husholdning",90117.929561722325]
[121,"Sammenbygget enfamiliehus","Husholdning"]
[130,"Rækkehus/kædehus eller dobbelthus","Husholdning"]
[140,"Etageboligbebyggelse","Husholdning"]
[150,"Kollegier","Offentlig"]
[160,"Døgninstitution","Offentlig"]
[185,"Anneks i tilknytning til helårsbolig","Husholdning"]
[190,"Anden bygning til helårsbeboelse","Husholdning"]
[210,"Bygning til erhvervsmæssig produktion vedrørende landbrug, skovbrug, gartneri, råstofudvinding o.lign.","Erhverv"]
[220,"Bygning til erhvervsmæssig produktion vedrørende industri, håndværk m.v.","Erhverv",33417004.866508521]
[290,"Anden bygning til landbrug, industri etc.","Erhverv"]
[310,"Transport- og garageanlæg","Erhverv"]
[320,"Bygninger til kontor, handel, lager, herunder offentlig administration","Erhverv",4776032.608610874]
[330,"Bygning til hotel, restaurant, vaskeri, frisør og anden servicevirksomhed","Erhverv"]
[390,"Anden bygning til transport, handel etc","Erhverv"]
[410,"Bygninger til biograf, teater, erhvervsmæssig udstilling, bibliotek, museum, kirke o.lign","Erhverv"]
[420,"Bygninger til undervisning og forskning","Offentlig"]
[430,"Bygninger til hospital, sygehjem, fødeklinik o.lign","Offentlig"]
[440,"Bygninger til daginstitution","Offentlig"]
[490,"Bygninger til anden institution, herunder kaserne, fængsel o.lign","Offentlig"]
[510,"Sommerhus","Husholdning"]
[520,"Bygninger til ferieformål m.v. bortset fra sommerhus og kolonihavehus","Erhverv"]
[530,"Bygninger i forbindelse med idrætsøvelser","Offentlig"]
[540,"Kolonihavehus","Husholdning"]
[585,"Anneks i tilknytning til fritids- og sommerhus","Husholdning"]
[590,"Anden bygning til fritidsformål","Husholdning"]
[910,"Garage","Husholdning"]
[920,"Carport","Husholdning"]
[930,"Udhus","Husholdning"]
[0,"Ikke oplyst","Erhverv"]
[]
[]
["Olie"]
["Sektor","kWh"]
["Husholdninger",5952613.9200000009]
["Erhverv",5565687.8400000017]
["Offentlig",112159.56]

{"sheet":"Energi_energiproducenttælling","index":98,"n_rows":7,"n_cols":52,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["ENERGI"]
["Energiproducenttælling"]
[]
["Note"]
[]
["År","FV NetID","Ellev \nGJel/Gjvarme","CO2 el og \nvarme kg CO2/Gjvarme","Nettab","Kul \nGJ/Gjleveret","Olie \nGJ/Gjleveret","Gas \nGJ/Gjleveret","Affald \nGJ/Gjleveret","Halm \nGJ/Gjleveret","Skovflis \nGJ/Gjleveret","Brænde \nGJ/Gjleveret","Træpiller \nGJ/Gjleveret","Træaffald \nGJ/Gjleveret","Affald (bio) \nGJ/Gjleveret","Biobrændsler \nGJ/Gjleveret","Biogas \nGJ/Gjleveret","Overskudsvarme \nGJ/Gjleveret","Solvarme \nGJ/Gjleveret","El \nGJ/Gjleveret","CO2 Varme kg \nCO2/Gjvarme","CO2 El kg \nCO2/GJvarme","Kraftvarme \nandel","Kedler \nandel","Andet \nandel","Kraftvarme \nandel Kul","Kraftvarme \nandel Olie","Kraftvarme \nandel Gas","Kraftvarme andel \nAffald (fossil)","Kraftvarme \nandel Halm","Kraftvarme \nandel Skovflis","Kraftvarme \nandel Brænde","Kraftvarme \nandel Træpiller","Kraftvarme \nandel Træaffald","Kraftvarme \nandel Affald (bio)","Kraftvarme andel \nBiobrændsler (bioolie)","Kraftvarme \nandel Biogas","Kedler \nandel Kul","Kedler \nandel Olie","Kedler \nandel Gas","Kedler andel \nAffald (fossil)","Kedler \nandel Halm","Kedler \nandel Skovflis","Kedler \nandel Brænde","Kedler\n andel Træpiller","Kedler \nandel Træaffald","Kedler \nandel Affald (bio)","Kedler andel \nBiobrændsler (bioolie)","Kedler \nandel Biogas","Andet andel \noverskudsvarme","Andet \nandel solvarme","Andet andel \nvarmepumper og elkedler"]
[2017,81,0.27945665076880849,68.970649187991214,0.2,0,8.5354141305279995E-4,1.0280664512526561,0.1081245848213207,0,0.27140248714216952,0,5.9369476874908999E-3,8.6854414556599997E-4,0.13215227033716981,0,6.8379021858411618E-3,0.1861715994843742,0,0,23.87261776672684,45.098031421264373,0.68944985157236827,0.14996417733622461,0.16058597109140721,0,0,0.6052846410745194,4.8824378453945098E-2,0,0.28112297035044692,0,0,3.9292624075599997E-4,5.9674240332599597E-2,0,4.7008435477330001E-3,0,4.2738646083330997E-3,0.26813794315706629,0.2815190707414032,0,6.9769695743657698E-2,0,2.9964272090095698E-2,2.2562894199512E-3,0.3440788642394928,0,0,1,0,0]

{"sheet":"Energi_proces","index":99,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["ENERGI"]
["Energiproducenter med procesenergiforbrug"]
[]
["Note"]
[]
["År","Kommune","Branche","CVR nr.","Selskab navn","Værk navn","Kul GJ","Olie GJ","Naturgas GJ","Affald GJ","Biomasse GJ","Biogas GJ","Anden VE GJ"]
[2017,607,"Erhverv",10373816,"A/S DANSK SHELL","Shell Raffinaderiet Fredericia",0,376970,0,0,0,0,0]
[2017,607,"Erhverv",36066296,"CARLSBERG SUPPLY COMPANY DANMARK A/S","CARLSBERG SUPPLY A/S TUBORG FB/TERMINAL - Vestre Ringvej",0,0,222185.216932924,0,0,0,0]
[2017,607,"Erhverv",16023876,"ERIK & STEEN MAGNUSSON I/S","Karl Erik Magnusson",0,0,2.52,0,0,0,0]

{"sheet":"Energi_kul, koks og affald","index":100,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["ENERGI"]
["Energiforbrug og CO2 udledning fra forbrug af kul, koks og affald i industrien"]
[]
["Note"]
[]
["År","Forbrug TJ","Udledning kton CO2e","Kommunenr."]

{"sheet":"Opgørelse","index":101,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["OPGØRELSE"]
[]
["ton CO2",2017]
[]
["Energi",{"$f":"SUM($B$6:$B$9)","v":260579.21198654227}]
["Elektricitet",{"$f":"((SUM(Energi!$B$24:$B$26)+Energi!$B$30)*Energi!$B$42)/1000","v":175005.84216470769}]
["Fjernvarme",{"$f":"Energi!$B$16+Energi!$B$18+Energi!$B$19","v":33101.281811527297}]
["Individuel opvarmning",{"$f":"Energi!$C$16+Energi!$C$18+Energi!$C$19+Energi!$D$19+Energi!$D$18+Energi!$D$16+Energi!$F$16+Energi!$F$18+Energi!$F$19","v":11911.607005130621}]
["Procesenergiforbrug",{"$f":"SUM(Energi!$B$17:$F$17)","v":40560.481005176669}]
[]
["Transport",{"$f":"SUM($B$12:$B$16)","v":153510.2374014841}]
["Vejtrafik",{"$f":"SUM(Transport!$C$16:$C$22)","v":133101.15657515163}]
["Togtransport",{"$f":"SUM(Transport!$C$53:$C$58)","v":3759.3583528126319}]
["Fly",{"$f":"SUM(Transport!$D$67:$D$68)","v":8062.3194787805796}]
["Færge og fiskeri",{"$f":"Transport!$C$76+Transport!$C$81","v":1435.8298762720069}]
["Non-road",{"$f":"SUM(Transport!$C$99:$C$103)","v":7151.573118467255}]
[null,null,null,null,{"$f":"B5+B11+B18","v":422763.69429473643}]
["Kemiske processer",{"$f":"'Kemiske processer'!$B$5+'Kemiske processer'!$B$9+'Kemiske processer'!$B$12+'Kemiske processer'!$B$13","v":8674.2449067100679}]
[]
["Landbrug",{"$f":"Landbrug!$B$26-(SUM(Landbrug!$D$31:$D$33))","v":19980.748843744001}]
[]
["Affald",{"$f":"SUM(Affald!$B$5)","v":5203.9196987953937}]
[]
["Spildevand",{"$f":"SUM(Spildevand!$B$10)","v":1095.817539682859}]
[]
["Samlet udledning",{"$f":"$B$5+$B$11+$B$18+$B$22+$B$20+$B$24","v":449044.18037695868}]

{"sheet":"Landbrug","index":102,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["LANDBRUG"]
[]
["Udledning fra husdyrs fordøjelse","Emission, ton CO2e","Kilde","Note"]
["CH4 fra fordøjelse",4192.6971553281801,"DCE","Tal fra 2013"]
[]
["Udledning fra husdyrgødningslagre","Emission, ton CO2e","Kilde","Note"]
["CH4 fra gødningslagre",3749.00024056644,"DCE","Tal fra 2013"]
["N20 fra gødningslagre",1213.58360620538,"DCE","Tal fra 2013"]
[]
["Udledning fra dyrkning og gødskning af mineraljord","Emission, ton CO2e","Kilde","Note"]
["N20 fra husdyrgødning",1905.50723600437,"DCE","Tal fra 2013"]
["N20 fra handelsgødning",3043.8267042857101,"DCE","Tal fra 2013"]
["N20 fra anden gødning",13.06517142857,"DCE","Tal fra 2013"]
["N20 fra afgræsning",174.80839235532,"DCE","Tal fra 2013"]
["N20 fra afgrøderester",1408.51913714286,"DCE","Tal fra 2013"]
["N20 fra atmosfærisk deposition",609.91826100457001,"DCE","Tal fra 2013"]
["N20 fra udvaskning",775.21115436588002,"DCE","Tal fra 2013"]
["CO2 fra kalkning",519.39327324686997,"DCE","Tal fra 2013"]
[]
["Udledning fra dyrkning af organisk jord","Emission, ton CO2e","Kilde","Note"]
["CO2 fra organisk jord",1905.9754666666699,"DCE","Tal fra 2013"]
["N20 fra organisk jord",469.24101714286002,"DCE","Tal fra 2013"]
["CH4 fra organisk jord",2.0279999999999999E-3,"DCE","Tal fra 2013"]
[]
["Emissioner fra landbrug","Emission, ton CO2e","Kilde","Note"]
["Emissioner fra landbrug",19980.748843744001,"DCE","Tal fra 2013"]
[]
[]
["Biogas"]
["Type","Reduktionsfaktorer, ton CO2e per ton modtaget tørstof","Mængde tørstof, ton","Emission, ton CO2e","Kilde","Note"]
["Kvæggylle",0.24231766608595001,null,null,"DCE","Tal fra 2013"]
["Svinegylle",0.41954401269841002,null,null,"DCE","Tal fra 2013"]
["Minkgylle",0.37475950772949002,null,null,"DCE","Tal fra 2013"]

{"sheet":"Transport","index":103,"n_rows":119,"n_cols":6,"rows_kept":119,"cut":false,"hidden":true,"merged":[[23,0,23,3],[24,0,24,3],[25,0,25,3]]}
["TRANSPORT"]
["vær opmærksom på at rådataen kommer i forskellige enheder"]
[]
["Vejtrafik - faktorer"]
["Køretøjstype","Energiforbrugsfaktor, MJ/km","Emissionsfaktor, gCO2/km","Kilde","Note"]
["Personbil Diesel",2.0159373556000002,142.20840194670001,"DCE"]
["Personbil Benzin",2.1504978748000001,152.7380123378,"DCE"]
["Lastbil",10.217422923000001,725.65791696730003,"DCE"]
["Varebil",2.8987052576000001,203.9576453853,"DCE"]
["Knallert",0.88041008870000004,63.908558220899998,"DCE"]
["Motorcykel",1.6487901992,120.55830067559999,"DCE"]
["Bus",11.5925538477,812.63732895119995,"DCE"]
[]
["Vejtrafik - aktivitet og resultat"]
["Køretøjstype","Energiforbrug, MJ","Emission, ton CO2","Kilde","Note"]
["Personbil Diesel",801206775.02201414,56312.497576924077,"DTU Transport (km)"]
["Personbil Benzin",493237950.31644869,35003.649374089473,"DTU Transport (km)"]
["Lastbil",499488411.6015895,35347.966240556758,"DTU Transport (km)"]
["Varebil",57630986.994414993,4041.324956916269,"DTU Transport (km)"]
["Knallert",0,0,"DTU Transport (km)"]
["Motorcykel",12050728.971980911,883.00426487533184,"DTU Transport (km)"]
["Bus",21579393.109295279,1512.7141617897159]
[]
["0 værdier betyder, at estimatet af kørte km er 0, men også at tabellen bør aggregeres til et niveau, hvor tomme celler ikke forekommer."]
["Transportvaneundersøgelsen er en stikprøveundersøgelse, og man kan derfor ikke være sikker på at have alle kombinationer af variable repræsenteret."]
["DTU Transport mener, at der er en rimelig sikkerhed for at alle de vægtige kombinationer er med."]
[]
[]
["Tog - faktorer"]
["Togtype","Drivmiddel","Energiforbrugsfaktor, MJ/km","Emissionsfaktor, gCO2/km","Kilde","Note"]
["Regionaltog","El",13.0464,1447.0673690356]
["Regionaltog","Diesel",33.069000000000003,2447.1060000000002,"DCE"]
["Intercitytog","El",20.6568,2291.1900009730998]
["Intercitytog","Diesel",55.567999999999998,4112.0320000000002,"DCE"]
["Lyntog","El",20.6568,2291.1900009730998]
["Lyntog","Diesel",66.44,4916.5600000000004,"DCE"]
["Lokalbane","Diesel",25.992000000000001,1923.4079999999999,"DCE"]
["S-tog","El",27.982626418999999,3103.7485889446998]
[]
["Tog - aktivitet"]
["Togtype","Drivmiddel","km","Kilde","Note"]
["Regionaltog","El",30613.186261440998,"DSB og Arriva"]
["Regionaltog","Diesel",365542.967964724,"DSB og Arriva"]
["Intercitytog","El",31934.538967386001,"DSB og Arriva"]
["Intercitytog","Diesel",369384.24566497811,"DSB og Arriva"]
["Lyntog","El",60641.127877011,"DSB og Arriva"]
["Lyntog","Diesel",221599.72400818,"DSB og Arriva"]
["Lokalbane","Diesel",0]
["S-tog","El",null,"Banedanmark"]
[]
["Tog - resultat"]
["Togtype","Energiforbrug, GJ","Emission, ton CO2","Kilde","Note"]
["Regionaltog",12487.532280866721,938.82173306542416,"Beregnet"]
["Intercitytog",21185.609147652991,1592.087934838012,"Beregnet"]
["Lyntog",15975.737313433319,1228.4486849091959,"Beregnet"]
["Lokalbane",0,0,"Beregnet"]
["S-tog",null,null,"Beregnet"]
["Metro",null,null,"Beregnet"]
[]
[]
["Fly"]
["Fly","Type","Energiforbrug, PJ","Emission, ton CO2","Kilde","Note"]
["National","Indenrigs",1.2320565699999999,90306.765018574806,"DCE"]
["National","Udenrigs",40.999448430000001,2981728.5507027991,"DCE"]
[]
["Fly","Type","Energiforbrug, GJ","Emission, ton CO2","Kilde","Note"]
["Kommune","Indenrigs",3233.437334667512,237.00313175076519,"Beregnet"]
["Kommune","Udenrigs",107599.88663047941,7825.3163470298141,"Beregnet"]
[]
["Tal til fordelingsnøgle","%","Kilde","Note"]
["Regional andel af flyture (Syddanmark)",6.28,"DTU Transport"]
["Kommunal andel af flyture i regionen",4.1790171735029871,"Beregnet"]
[]
[]
["Færger","Energiforbrug, GJ","Emission, ton CO2","Kilde","Note"]
["Kommune",0,0,"DCE"]
[]
[]
["Fiskeri","Energiforbrug, GJ","Emission, ton CO2","Kilde","Note"]
["National",3876711.5232128999,289217.16079193278,"DCE"]
["Kommune",19246.085576234251,1435.8298762720069,"Beregnet"]
[]
["Tal til fordelingsnøgle","Antal","Kilde","Note"]
["Fiskerifirmaer national",1410,"CVR"]
["Fiskerifirmaer kommune",7,"CVR"]
[]
[]
["Non-road"]
["National - resultat"]
["Sektor","Energiforbrug, GJ","Emission, ton CO2","Kilde","Note"]
["Landbrug",13942318.07288979,1046561.410620364,"DCE"]
["Byggeri",8044391.4955964955,598075.61158636177,"DCE"]
["Skovbrug",205457.9687567958,15553.562446213051,"DCE"]
["Have/park",336451.96437658003,24346.592298605581,"DCE"]
["Øvrig erhverv",1158604.5880333141,84250.042383518536,"DCE"]
[]
["Kommune - resultat"]
["Sektor","Energiforbrug, GJ","Emission, ton CO2","Kilde","Note"]
["Landbrug",33197.774716996413,2491.9464435999362,"Beregnet"]
["Byggeri",53772.252288825039,3997.8005411123399,"Beregnet"]
["Skovbrug",595.15831641656064,45.05462648044319,"Beregnet"]
["Have/park",2977.136625347905,215.4338191155984,"Beregnet"]
["Øvrig erhverv",5519.1863849150177,401.33768815893768,"Beregnet"]
[]
["National - tal til fordelingsnøgle"]
["Sektor","Parameter","Værdi","Enhed","Kilde","Note"]
["Landbrug","Landbrugsareal",2595000.9,"ha","DCE"]
["Byggeri","Byggeaktivitet",6702728,"m2","Danmarks Statistik"]
["Skovbrug","Skovareal",545440,"ha","Danmarks Statistik"]
["Have/park","Antal indbyggere",5748691,null,"Danmarks Statistik"]
["Øvrig erhverv","Antal landskabsplejefirmaer",2729,null,"CVR"]
[]
["Kommune - tal til fordelingsnøgle"]
["Sektor","Parameter","Værdi","Enhed","Kilde","Note"]
["Landbrug","Landbrugsareal",6178.9,"ha","DCE"]
["Byggeri","Byggeaktivitet",44804,"m2","Danmarks Statistik"]
["Skovbrug","Skovareal",1580,"ha","Danmarks Statistik"]
["Have/park","Antal indbyggere",50868,null,"Danmarks Statistik"]
["Øvrig erhverv","Antal landskabsplejefirmaer",13,null,"CVR"]

{"sheet":"Kemiske processer","index":104,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["KEMISKE PROCESSER"]
[]
["Udledning fra kølemidler","Emission, ton CO2e","Kilde","Note"]
["National emission fra kølemidler",481900,"DCE"]
["Emission fra kølemidler i kommune*",4264.1514737876851,"Beregnet"]
[]
["Udledning fra opløsningsmidler","Emission, ton CO2e","Kilde","Note"]
["National emission fra opløsningsmidler",193600,"DCE"]
["Emission fra opløsningsmidler i kommune*",1713.0934329223819,"Beregnet"]
[]
["Udledning fra industri","Emission, ton CO2e","Kilde","Note"]
["Emission fra industriprocesser i kommune",36,"ENS"]
["Emission fra raffinering og flaring i kommune",2661,"ENS"]
[]
["*Fordelingsnøgle er indbyggertal, se fanebladet \"Andet\""]

{"sheet":"Affald","index":105,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["AFFALDSDEPONI"]
[]
["Udledning fra affaldsdeponi","Emission, ton CO2e","Kilde","Note"]
["National emission fra affaldsdeponi",588105.02353518503,"DCE"]
["Emission fra affaldsdeponi i kommune*",5203.9196987953937,"Beregnet"]
[]
["*Fordelingsnøgle er indbyggertal, se faneblad \"Andet\""]

{"sheet":"Spildevand","index":106,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["SPILDEVAND"]
[]
["Spildevandsdata","Mængde","Enhed","Kilde","Note"]
["COD i indløbsspildevand til anlægget",8849385,"kg COD","Brugerinput/Miljøstyrelsen"]
["COD i materiale, som tilføres anlægget udefra, fx \nhusholdnings- og industriaffald eller slam fra andre anlæg",0,"kg COD","Brugerinput/Miljøstyrelsen"]
["Nitrogen i indløbsspildevand til anlægget",460957,"kg N","Brugerinput/Miljøstyrelsen"]
["Nitrogen i udløbsspildevand til anlægget",33759,"kg N","Brugerinput/Miljøstyrelsen"]
[]
["Udledning fra spildevand","Emission, ton CO2e","Kilde","Note"]
["Emissioner fra spildevand",1095.817539682859,"DCE"]
[]
["GWP",null,"Kilde","Note"]
["CH4",24]
["N2O",298]

{"sheet":"Andet","index":107,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
["År",2017]
["Kommune","Fredericia"]
["Kommunenr.",607]
["Region","Syddanmark"]
[]
["Indbyggertal DK",5748691]
["Indbyggertal kommune",50868]
["Indbyggertal i region",1217224]