{"text_format":"1","workbook":"xlsx","n_sheets":106,"sheets":["Balancen Scenarie 2030 (3)","Balancen Scenarie 2030 (2)","Balancen BAU 2050","Balancen BAU 2030","Balancen 2019","Nøgletal","Balancen Scenarie 2030","Balancen Scenarie 2050","KF21 2019","Ekstra transport","Transportvirkningsgrader","Indholdsfortegnelse","Oversigt - Introduktion","Oversigt - Kommune","CO2 mål","Slutforbrug - El","El - husholdning","El - Offentlig Service","El - Privat Service","El - Engros og detailhandel","El - Landbrug, Skovbrug","El - Fiskeri","El - Byggeri- og Anlægsvirksom","El - Fremstillingsvirksomhed","Slutforbrug - Fjernvarme","Fjernvarme - husholdning","Fjernvarme - Offentlig","Fjernvarme - Privat Service","Fjernvarme - Engros","Fjernvarme - Landbrug, Skovbrug","Fjernvarme - Fiskeri","Fjernvarme - Byggeri- og Anlægs","Fjernvarme - Fremstillingsvirks","Slutforbrug -  Opvarming&Proces","Proces - husholdning","Husholdninger - Fordeling","Proces - Offentlig Service","Offentlig Service - Fordeling","Proces - Privat Service","Privat Service - Fordeling","Proces - Engros og detailhandel","Engros og detailhan - Fordeling","Proces - Landbrug, Skovbrug og ","Landbrug - Fordeling","Proces - Fiskeri","Fiskeri - Fordeling","Proces - Byggeri- og Anlægsvirk","Byggeri- og Anlægsv - Fordeling","Proces - Fremstillingvirksomhed","Fremstillingvirksom - Fordeling","Slutforbrug -  Transport","Transport - Personkm","Transport - Tonkm","Transport - Passagere","Transport - Ton","Transport - Teknologivalg","Vejtransport - Ned","Personbil - Fordeling","Lastbiler - Fordeling","Varebiler - Fordeling","Motorcykel - Fordeling","Busser - Fordeling","Banetransport - Ned","Regionaltog - Fordeling","Intercitytog - Fordeling","Lyntog - Fordeling","Lokalbane - Fordeling","Ikke kategoriseret  - Fordeling","Indenrigs luftfart  - Fordeling","Udenrigs luftfart  - Fordeling","Søfart  - Fordeling","Fjernvarme - Tranmission ","Fjernvarme - Brændsel","Brændesel - Kombineret","Brændesel - Fjernvarmekedler","Brændesel - Anden varmeprodukti","PtX - produktion","PtX - Fordeling Produktion","Elproduktion","CO2-rensning","CO2-rensning - Kombineret","CO2-rensning - Fjernvarmekedler","CO2-ækvivalent","CO2-ækvivalent - Kemiske","CO2-ækvivalent - Affald","CO2-ækvivalent - Spildevand","CO2-ækvivalent - Landbrug","CO2-ækvivalent - Hysdyr","CO2-ækvivalent - Husdyrgødning","CO2-ækvivalent - Landbrugsjorde","CO2-ækvivalent - Organisk Jord","CO2-ækvivalent - Øvrig landbrug","CO2-ækvivalent - Biogasreduktio","CO2-ækvivalent - Skovrejsning","Oversigt - Resultat","Rapport","Balancen e2g","Drivhusgasser fra transport","KF21 Varmepumper og elpaneler","BF20 - Andre drivhusgasser","KF21 - andre drivhusgasser","De andre drivhusgasser","KF21 2030","KF21 - andre fordelinger","KF21 Transport","Andet"],"not_rendered":{"charts":97,"images":51,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Balancen Scenarie 2030 (3)","index":0,"n_rows":88,"n_cols":47,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Energiforsyning og -forbrug i kommunen"]
["Scenarie 2030","I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Ikke-kategoriseret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Ikke-kategoriseret biomasse","Biogas","Bionaturgas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Brint","E-brændsler","Ikke-kategoriseret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Samlet elektricitet","El til varmepumpe","El til paneler","El til proces","El til andet","Fjernvarme","Bygas","CO2 Scope 1\n[ton CO2e]","CO2 Scope 2\n[ton CO2e]","CO2 Scope 3 (Kun el og fjernvarme)\n[ton CO2e]"]
["Indgang for brændsler (bio, kul mv.)",{"$f":"'Balancen Scenarie 2030'!B3-'Balancen BAU 2030'!B3","v":17696.770775198936},{"$f":"'Balancen Scenarie 2030'!C3-'Balancen BAU 2030'!C3","v":0},{"$f":"'Balancen Scenarie 2030'!D3-'Balancen BAU 2030'!D3","v":0},{"$f":"'Balancen Scenarie 2030'!E3-'Balancen BAU 2030'!E3","v":0},{"$f":"'Balancen Scenarie 2030'!F3-'Balancen BAU 2030'!F3","v":0},{"$f":"'Balancen Scenarie 2030'!G3-'Balancen BAU 2030'!G3","v":0},{"$f":"'Balancen Scenarie 2030'!H3-'Balancen BAU 2030'!H3","v":0},{"$f":"'Balancen Scenarie 2030'!I3-'Balancen BAU 2030'!I3","v":0},{"$f":"'Balancen Scenarie 2030'!J3-'Balancen BAU 2030'!J3","v":0},{"$f":"'Balancen Scenarie 2030'!K3-'Balancen BAU 2030'!K3","v":0},{"$f":"'Balancen Scenarie 2030'!L3-'Balancen BAU 2030'!L3","v":0},{"$f":"'Balancen Scenarie 2030'!M3-'Balancen BAU 2030'!M3","v":0},{"$f":"'Balancen Scenarie 2030'!N3-'Balancen BAU 2030'!N3","v":0},{"$f":"'Balancen Scenarie 2030'!O3-'Balancen BAU 2030'!O3","v":0},{"$f":"'Balancen Scenarie 2030'!P3-'Balancen BAU 2030'!P3","v":18173.102217984248},{"$f":"'Balancen Scenarie 2030'!Q3-'Balancen BAU 2030'!Q3","v":0},{"$f":"'Balancen Scenarie 2030'!R3-'Balancen BAU 2030'!R3","v":-741.04061121436825},{"$f":"'Balancen Scenarie 2030'!S3-'Balancen BAU 2030'!S3","v":7895.2225629170698},{"$f":"'Balancen Scenarie 2030'!T3-'Balancen BAU 2030'!T3","v":0},{"$f":"'Balancen Scenarie 2030'!U3-'Balancen BAU 2030'!U3","v":0},{"$f":"'Balancen Scenarie 2030'!V3-'Balancen BAU 2030'!V3","v":0},{"$f":"'Balancen Scenarie 2030'!W3-'Balancen BAU 2030'!W3","v":0},{"$f":"'Balancen Scenarie 2030'!X3-'Balancen BAU 2030'!X3","v":-8636.2631741314399},{"$f":"'Balancen Scenarie 2030'!Y3-'Balancen BAU 2030'!Y3","v":10026.793188521711},{"$f":"'Balancen Scenarie 2030'!Z3-'Balancen BAU 2030'!Z3","v":-9762.0840200922212},{"$f":"'Balancen Scenarie 2030'!AA3-'Balancen BAU 2030'!AA3","v":0},{"$f":"'Balancen Scenarie 2030'!AB3-'Balancen BAU 2030'!AB3","v":0},{"$f":"'Balancen Scenarie 2030'!AC3-'Balancen BAU 2030'!AC3","v":0},{"$f":"'Balancen Scenarie 2030'!AD3-'Balancen BAU 2030'!AD3","v":0},{"$f":"'Balancen Scenarie 2030'!AE3-'Balancen BAU 2030'!AE3","v":0},{"$f":"'Balancen Scenarie 2030'!AF3-'Balancen BAU 2030'!AF3","v":0},{"$f":"'Balancen Scenarie 2030'!AG3-'Balancen BAU 2030'!AG3","v":0},{"$f":"'Balancen Scenarie 2030'!AH3-'Balancen BAU 2030'!AH3","v":0},{"$f":"'Balancen Scenarie 2030'!AI3-'Balancen BAU 2030'!AI3","v":0},{"$f":"'Balancen Scenarie 2030'!AJ3-'Balancen BAU 2030'!AJ3","v":0},{"$f":"'Balancen Scenarie 2030'!AK3-'Balancen BAU 2030'!AK3","v":0},{"$f":"'Balancen Scenarie 2030'!AL3-'Balancen BAU 2030'!AL3","v":0},{"$f":"'Balancen Scenarie 2030'!AM3-'Balancen BAU 2030'!AM3","v":0},{"$f":"'Balancen Scenarie 2030'!AN3-'Balancen BAU 2030'!AN3","v":0},{"$f":"'Balancen Scenarie 2030'!AO3-'Balancen BAU 2030'!AO3","v":0},{"$f":"'Balancen Scenarie 2030'!AP3-'Balancen BAU 2030'!AP3","v":0},{"$f":"'Balancen Scenarie 2030'!AQ3-'Balancen BAU 2030'!AQ3","v":0},{"$f":"'Balancen Scenarie 2030'!AR3-'Balancen BAU 2030'!AR3","v":0},{"$f":"'Balancen Scenarie 2030'!AS3-'Balancen BAU 2030'!AS3","v":0},{"$f":"'Balancen Scenarie 2030'!AT3-'Balancen BAU 2030'!AT3","v":0},{"$f":"'Balancen Scenarie 2030'!AU3-'Balancen BAU 2030'!AU3","v":0}]
["Statistisk difference",{"$f":"'Balancen Scenarie 2030'!B4-'Balancen BAU 2030'!B4","v":18188},{"$f":"'Balancen Scenarie 2030'!C4-'Balancen BAU 2030'!C4","v":0},{"$f":"'Balancen Scenarie 2030'!D4-'Balancen BAU 2030'!D4","v":0},{"$f":"'Balancen Scenarie 2030'!E4-'Balancen BAU 2030'!E4","v":0},{"$f":"'Balancen Scenarie 2030'!F4-'Balancen BAU 2030'!F4","v":0},{"$f":"'Balancen Scenarie 2030'!G4-'Balancen BAU 2030'!G4","v":0},{"$f":"'Balancen Scenarie 2030'!H4-'Balancen BAU 2030'!H4","v":0},{"$f":"'Balancen Scenarie 2030'!I4-'Balancen BAU 2030'!I4","v":0},{"$f":"'Balancen Scenarie 2030'!J4-'Balancen BAU 2030'!J4","v":0},{"$f":"'Balancen Scenarie 2030'!K4-'Balancen BAU 2030'!K4","v":0},{"$f":"'Balancen Scenarie 2030'!L4-'Balancen BAU 2030'!L4","v":0},{"$f":"'Balancen Scenarie 2030'!M4-'Balancen BAU 2030'!M4","v":0},{"$f":"'Balancen Scenarie 2030'!N4-'Balancen BAU 2030'!N4","v":0},{"$f":"'Balancen Scenarie 2030'!O4-'Balancen BAU 2030'!O4","v":0},{"$f":"'Balancen Scenarie 2030'!P4-'Balancen BAU 2030'!P4","v":18188},{"$f":"'Balancen Scenarie 2030'!Q4-'Balancen BAU 2030'!Q4","v":9.0949470177292824E-13},{"$f":"'Balancen Scenarie 2030'!R4-'Balancen BAU 2030'!R4","v":0},{"$f":"'Balancen Scenarie 2030'!S4-'Balancen BAU 2030'!S4","v":0},{"$f":"'Balancen Scenarie 2030'!T4-'Balancen BAU 2030'!T4","v":0},{"$f":"'Balancen Scenarie 2030'!U4-'Balancen BAU 2030'!U4","v":0},{"$f":"'Balancen Scenarie 2030'!V4-'Balancen BAU 2030'!V4","v":0},{"$f":"'Balancen Scenarie 2030'!W4-'Balancen BAU 2030'!W4","v":0},{"$f":"'Balancen Scenarie 2030'!X4-'Balancen BAU 2030'!X4","v":0},{"$f":"'Balancen Scenarie 2030'!Y4-'Balancen BAU 2030'!Y4","v":0},{"$f":"'Balancen Scenarie 2030'!Z4-'Balancen BAU 2030'!Z4","v":0},{"$f":"'Balancen Scenarie 2030'!AA4-'Balancen BAU 2030'!AA4","v":0},{"$f":"'Balancen Scenarie 2030'!AB4-'Balancen BAU 2030'!AB4","v":0},{"$f":"'Balancen Scenarie 2030'!AC4-'Balancen BAU 2030'!AC4","v":0},{"$f":"'Balancen Scenarie 2030'!AD4-'Balancen BAU 2030'!AD4","v":0},{"$f":"'Balancen Scenarie 2030'!AE4-'Balancen BAU 2030'!AE4","v":0},{"$f":"'Balancen Scenarie 2030'!AF4-'Balancen BAU 2030'!AF4","v":0},{"$f":"'Balancen Scenarie 2030'!AG4-'Balancen BAU 2030'!AG4","v":0},{"$f":"'Balancen Scenarie 2030'!AH4-'Balancen BAU 2030'!AH4","v":0},{"$f":"'Balancen Scenarie 2030'!AI4-'Balancen BAU 2030'!AI4","v":0},{"$f":"'Balancen Scenarie 2030'!AJ4-'Balancen BAU 2030'!AJ4","v":0},{"$f":"'Balancen Scenarie 2030'!AK4-'Balancen BAU 2030'!AK4","v":0},{"$f":"'Balancen Scenarie 2030'!AL4-'Balancen BAU 2030'!AL4","v":0},{"$f":"'Balancen Scenarie 2030'!AM4-'Balancen BAU 2030'!AM4","v":0},{"$f":"'Balancen Scenarie 2030'!AN4-'Balancen BAU 2030'!AN4","v":0},{"$f":"'Balancen Scenarie 2030'!AO4-'Balancen BAU 2030'!AO4","v":0},{"$f":"'Balancen Scenarie 2030'!AP4-'Balancen BAU 2030'!AP4","v":0},{"$f":"'Balancen Scenarie 2030'!AQ4-'Balancen BAU 2030'!AQ4","v":0},{"$f":"'Balancen Scenarie 2030'!AR4-'Balancen BAU 2030'!AR4","v":0},{"$f":"'Balancen Scenarie 2030'!AS4-'Balancen BAU 2030'!AS4","v":0},{"$f":"'Balancen Scenarie 2030'!AT4-'Balancen BAU 2030'!AT4","v":0},{"$f":"'Balancen Scenarie 2030'!AU4-'Balancen BAU 2030'!AU4","v":0}]
["Egenudvinding",{"$f":"'Balancen Scenarie 2030'!B5-'Balancen BAU 2030'!B5","v":0},{"$f":"'Balancen Scenarie 2030'!C5-'Balancen BAU 2030'!C5","v":0},{"$f":"'Balancen Scenarie 2030'!D5-'Balancen BAU 2030'!D5","v":0},{"$f":"'Balancen Scenarie 2030'!E5-'Balancen BAU 2030'!E5","v":0},{"$f":"'Balancen Scenarie 2030'!F5-'Balancen BAU 2030'!F5","v":0},{"$f":"'Balancen Scenarie 2030'!G5-'Balancen BAU 2030'!G5","v":0},{"$f":"'Balancen Scenarie 2030'!H5-'Balancen BAU 2030'!H5","v":0},{"$f":"'Balancen Scenarie 2030'!I5-'Balancen BAU 2030'!I5","v":0},{"$f":"'Balancen Scenarie 2030'!J5-'Balancen BAU 2030'!J5","v":0},{"$f":"'Balancen Scenarie 2030'!K5-'Balancen BAU 2030'!K5","v":0},{"$f":"'Balancen Scenarie 2030'!L5-'Balancen BAU 2030'!L5","v":0},{"$f":"'Balancen Scenarie 2030'!M5-'Balancen BAU 2030'!M5","v":0},{"$f":"'Balancen Scenarie 2030'!N5-'Balancen BAU 2030'!N5","v":0},{"$f":"'Balancen Scenarie 2030'!O5-'Balancen BAU 2030'!O5","v":0},{"$f":"'Balancen Scenarie 2030'!P5-'Balancen BAU 2030'!P5","v":0},{"$f":"'Balancen Scenarie 2030'!Q5-'Balancen BAU 2030'!Q5","v":0},{"$f":"'Balancen Scenarie 2030'!R5-'Balancen BAU 2030'!R5","v":0},{"$f":"'Balancen Scenarie 2030'!S5-'Balancen BAU 2030'!S5","v":0},{"$f":"'Balancen Scenarie 2030'!T5-'Balancen BAU 2030'!T5","v":0},{"$f":"'Balancen Scenarie 2030'!U5-'Balancen BAU 2030'!U5","v":0},{"$f":"'Balancen Scenarie 2030'!V5-'Balancen BAU 2030'!V5","v":0},{"$f":"'Balancen Scenarie 2030'!W5-'Balancen BAU 2030'!W5","v":0},{"$f":"'Balancen Scenarie 2030'!X5-'Balancen BAU 2030'!X5","v":0},{"$f":"'Balancen Scenarie 2030'!Y5-'Balancen BAU 2030'!Y5","v":0},{"$f":"'Balancen Scenarie 2030'!Z5-'Balancen BAU 2030'!Z5","v":0},{"$f":"'Balancen Scenarie 2030'!AA5-'Balancen BAU 2030'!AA5","v":0},{"$f":"'Balancen Scenarie 2030'!AB5-'Balancen BAU 2030'!AB5","v":0},{"$f":"'Balancen Scenarie 2030'!AC5-'Balancen BAU 2030'!AC5","v":0},{"$f":"'Balancen Scenarie 2030'!AD5-'Balancen BAU 2030'!AD5","v":0},{"$f":"'Balancen Scenarie 2030'!AE5-'Balancen BAU 2030'!AE5","v":0},{"$f":"'Balancen Scenarie 2030'!AF5-'Balancen BAU 2030'!AF5","v":0},{"$f":"'Balancen Scenarie 2030'!AG5-'Balancen BAU 2030'!AG5","v":0},{"$f":"'Balancen Scenarie 2030'!AH5-'Balancen BAU 2030'!AH5","v":0},{"$f":"'Balancen Scenarie 2030'!AI5-'Balancen BAU 2030'!AI5","v":0},{"$f":"'Balancen Scenarie 2030'!AJ5-'Balancen BAU 2030'!AJ5","v":0},{"$f":"'Balancen Scenarie 2030'!AK5-'Balancen BAU 2030'!AK5","v":0},{"$f":"'Balancen Scenarie 2030'!AL5-'Balancen BAU 2030'!AL5","v":0},{"$f":"'Balancen Scenarie 2030'!AM5-'Balancen BAU 2030'!AM5","v":0},{"$f":"'Balancen Scenarie 2030'!AN5-'Balancen BAU 2030'!AN5","v":0},{"$f":"'Balancen Scenarie 2030'!AO5-'Balancen BAU 2030'!AO5","v":0},{"$f":"'Balancen Scenarie 2030'!AP5-'Balancen BAU 2030'!AP5","v":0},{"$f":"'Balancen Scenarie 2030'!AQ5-'Balancen BAU 2030'!AQ5","v":0},{"$f":"'Balancen Scenarie 2030'!AR5-'Balancen BAU 2030'!AR5","v":0},{"$f":"'Balancen Scenarie 2030'!AS5-'Balancen BAU 2030'!AS5","v":0},{"$f":"'Balancen Scenarie 2030'!AT5-'Balancen BAU 2030'!AT5","v":0},{"$f":"'Balancen Scenarie 2030'!AU5-'Balancen BAU 2030'!AU5","v":0}]
["Import/eksport",{"$f":"'Balancen Scenarie 2030'!B6-'Balancen BAU 2030'!B6","v":-491.22922480065608},{"$f":"'Balancen Scenarie 2030'!C6-'Balancen BAU 2030'!C6","v":0},{"$f":"'Balancen Scenarie 2030'!D6-'Balancen BAU 2030'!D6","v":0},{"$f":"'Balancen Scenarie 2030'!E6-'Balancen BAU 2030'!E6","v":0},{"$f":"'Balancen Scenarie 2030'!F6-'Balancen BAU 2030'!F6","v":0},{"$f":"'Balancen Scenarie 2030'!G6-'Balancen BAU 2030'!G6","v":0},{"$f":"'Balancen Scenarie 2030'!H6-'Balancen BAU 2030'!H6","v":0},{"$f":"'Balancen Scenarie 2030'!I6-'Balancen BAU 2030'!I6","v":0},{"$f":"'Balancen Scenarie 2030'!J6-'Balancen BAU 2030'!J6","v":0},{"$f":"'Balancen Scenarie 2030'!K6-'Balancen BAU 2030'!K6","v":0},{"$f":"'Balancen Scenarie 2030'!L6-'Balancen BAU 2030'!L6","v":0},{"$f":"'Balancen Scenarie 2030'!M6-'Balancen BAU 2030'!M6","v":0},{"$f":"'Balancen Scenarie 2030'!N6-'Balancen BAU 2030'!N6","v":0},{"$f":"'Balancen Scenarie 2030'!O6-'Balancen BAU 2030'!O6","v":0},{"$f":"'Balancen Scenarie 2030'!P6-'Balancen BAU 2030'!P6","v":-14.897782015752455},{"$f":"'Balancen Scenarie 2030'!Q6-'Balancen BAU 2030'!Q6","v":0},{"$f":"'Balancen Scenarie 2030'!R6-'Balancen BAU 2030'!R6","v":-741.04061121436825},{"$f":"'Balancen Scenarie 2030'!S6-'Balancen BAU 2030'!S6","v":7895.2225629170698},{"$f":"'Balancen Scenarie 2030'!T6-'Balancen BAU 2030'!T6","v":0},{"$f":"'Balancen Scenarie 2030'!U6-'Balancen BAU 2030'!U6","v":0},{"$f":"'Balancen Scenarie 2030'!V6-'Balancen BAU 2030'!V6","v":0},{"$f":"'Balancen Scenarie 2030'!W6-'Balancen BAU 2030'!W6","v":0},{"$f":"'Balancen Scenarie 2030'!X6-'Balancen BAU 2030'!X6","v":-8636.2631741314399},{"$f":"'Balancen Scenarie 2030'!Y6-'Balancen BAU 2030'!Y6","v":10026.793188521711},{"$f":"'Balancen Scenarie 2030'!Z6-'Balancen BAU 2030'!Z6","v":-9762.0840200922212},{"$f":"'Balancen Scenarie 2030'!AA6-'Balancen BAU 2030'!AA6","v":0},{"$f":"'Balancen Scenarie 2030'!AB6-'Balancen BAU 2030'!AB6","v":0},{"$f":"'Balancen Scenarie 2030'!AC6-'Balancen BAU 2030'!AC6","v":0},{"$f":"'Balancen Scenarie 2030'!AD6-'Balancen BAU 2030'!AD6","v":0},{"$f":"'Balancen Scenarie 2030'!AE6-'Balancen BAU 2030'!AE6","v":0},{"$f":"'Balancen Scenarie 2030'!AF6-'Balancen BAU 2030'!AF6","v":0},{"$f":"'Balancen Scenarie 2030'!AG6-'Balancen BAU 2030'!AG6","v":0},{"$f":"'Balancen Scenarie 2030'!AH6-'Balancen BAU 2030'!AH6","v":0},{"$f":"'Balancen Scenarie 2030'!AI6-'Balancen BAU 2030'!AI6","v":0},{"$f":"'Balancen Scenarie 2030'!AJ6-'Balancen BAU 2030'!AJ6","v":0},{"$f":"'Balancen Scenarie 2030'!AK6-'Balancen BAU 2030'!AK6","v":0},{"$f":"'Balancen Scenarie 2030'!AL6-'Balancen BAU 2030'!AL6","v":0},{"$f":"'Balancen Scenarie 2030'!AM6-'Balancen BAU 2030'!AM6","v":0},{"$f":"'Balancen Scenarie 2030'!AN6-'Balancen BAU 2030'!AN6","v":0},{"$f":"'Balancen Scenarie 2030'!AO6-'Balancen BAU 2030'!AO6","v":0},{"$f":"'Balancen Scenarie 2030'!AP6-'Balancen BAU 2030'!AP6","v":0},{"$f":"'Balancen Scenarie 2030'!AQ6-'Balancen BAU 2030'!AQ6","v":0},{"$f":"'Balancen Scenarie 2030'!AR6-'Balancen BAU 2030'!AR6","v":0},{"$f":"'Balancen Scenarie 2030'!AS6-'Balancen BAU 2030'!AS6","v":0},{"$f":"'Balancen Scenarie 2030'!AT6-'Balancen BAU 2030'!AT6","v":0},{"$f":"'Balancen Scenarie 2030'!AU6-'Balancen BAU 2030'!AU6","v":0}]
["Indgang nettilsluttet VE",{"$f":"'Balancen Scenarie 2030'!B7-'Balancen BAU 2030'!B7","v":92.900969445618102},{"$f":"'Balancen Scenarie 2030'!C7-'Balancen BAU 2030'!C7","v":0},{"$f":"'Balancen Scenarie 2030'!D7-'Balancen BAU 2030'!D7","v":0},{"$f":"'Balancen Scenarie 2030'!E7-'Balancen BAU 2030'!E7","v":0},{"$f":"'Balancen Scenarie 2030'!F7-'Balancen BAU 2030'!F7","v":0},{"$f":"'Balancen Scenarie 2030'!G7-'Balancen BAU 2030'!G7","v":0},{"$f":"'Balancen Scenarie 2030'!H7-'Balancen BAU 2030'!H7","v":0},{"$f":"'Balancen Scenarie 2030'!I7-'Balancen BAU 2030'!I7","v":0},{"$f":"'Balancen Scenarie 2030'!J7-'Balancen BAU 2030'!J7","v":0},{"$f":"'Balancen Scenarie 2030'!K7-'Balancen BAU 2030'!K7","v":0},{"$f":"'Balancen Scenarie 2030'!L7-'Balancen BAU 2030'!L7","v":0},{"$f":"'Balancen Scenarie 2030'!M7-'Balancen BAU 2030'!M7","v":0},{"$f":"'Balancen Scenarie 2030'!N7-'Balancen BAU 2030'!N7","v":0},{"$f":"'Balancen Scenarie 2030'!O7-'Balancen BAU 2030'!O7","v":0},{"$f":"'Balancen Scenarie 2030'!P7-'Balancen BAU 2030'!P7","v":0},{"$f":"'Balancen Scenarie 2030'!Q7-'Balancen BAU 2030'!Q7","v":0},{"$f":"'Balancen Scenarie 2030'!R7-'Balancen BAU 2030'!R7","v":0},{"$f":"'Balancen Scenarie 2030'!S7-'Balancen BAU 2030'!S7","v":0},{"$f":"'Balancen Scenarie 2030'!T7-'Balancen BAU 2030'!T7","v":0},{"$f":"'Balancen Scenarie 2030'!U7-'Balancen BAU 2030'!U7","v":0},{"$f":"'Balancen Scenarie 2030'!V7-'Balancen BAU 2030'!V7","v":0},{"$f":"'Balancen Scenarie 2030'!W7-'Balancen BAU 2030'!W7","v":0},{"$f":"'Balancen Scenarie 2030'!X7-'Balancen BAU 2030'!X7","v":0},{"$f":"'Balancen Scenarie 2030'!Y7-'Balancen BAU 2030'!Y7","v":0},{"$f":"'Balancen Scenarie 2030'!Z7-'Balancen BAU 2030'!Z7","v":0},{"$f":"'Balancen Scenarie 2030'!AA7-'Balancen BAU 2030'!AA7","v":0},{"$f":"'Balancen Scenarie 2030'!AB7-'Balancen BAU 2030'!AB7","v":0},{"$f":"'Balancen Scenarie 2030'!AC7-'Balancen BAU 2030'!AC7","v":0},{"$f":"'Balancen Scenarie 2030'!AD7-'Balancen BAU 2030'!AD7","v":0},{"$f":"'Balancen Scenarie 2030'!AE7-'Balancen BAU 2030'!AE7","v":0},{"$f":"'Balancen Scenarie 2030'!AF7-'Balancen BAU 2030'!AF7","v":0},{"$f":"'Balancen Scenarie 2030'!AG7-'Balancen BAU 2030'!AG7","v":0},{"$f":"'Balancen Scenarie 2030'!AH7-'Balancen BAU 2030'!AH7","v":-7.4955489850253798E-2},{"$f":"'Balancen Scenarie 2030'!AI7-'Balancen BAU 2030'!AI7","v":97.75592493547083},{"$f":"'Balancen Scenarie 2030'!AJ7-'Balancen BAU 2030'!AJ7","v":-4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AK7-'Balancen BAU 2030'!AK7","v":2.0000000000003126E-2},{"$f":"'Balancen Scenarie 2030'!AL7-'Balancen BAU 2030'!AL7","v":0},{"$f":"'Balancen Scenarie 2030'!AM7-'Balancen BAU 2030'!AM7","v":0},{"$f":"'Balancen Scenarie 2030'!AN7-'Balancen BAU 2030'!AN7","v":0},{"$f":"'Balancen Scenarie 2030'!AO7-'Balancen BAU 2030'!AO7","v":0},{"$f":"'Balancen Scenarie 2030'!AP7-'Balancen BAU 2030'!AP7","v":0},{"$f":"'Balancen Scenarie 2030'!AQ7-'Balancen BAU 2030'!AQ7","v":0},{"$f":"'Balancen Scenarie 2030'!AR7-'Balancen BAU 2030'!AR7","v":0},{"$f":"'Balancen Scenarie 2030'!AS7-'Balancen BAU 2030'!AS7","v":0},{"$f":"'Balancen Scenarie 2030'!AT7-'Balancen BAU 2030'!AT7","v":0},{"$f":"'Balancen Scenarie 2030'!AU7-'Balancen BAU 2030'!AU7","v":0}]
["Konvertering til el, varme og olieprodukter",{"$f":"'Balancen Scenarie 2030'!B8-'Balancen BAU 2030'!B8","v":222994.8462299477},{"$f":"'Balancen Scenarie 2030'!C8-'Balancen BAU 2030'!C8","v":0},{"$f":"'Balancen Scenarie 2030'!D8-'Balancen BAU 2030'!D8","v":0},{"$f":"'Balancen Scenarie 2030'!E8-'Balancen BAU 2030'!E8","v":0},{"$f":"'Balancen Scenarie 2030'!F8-'Balancen BAU 2030'!F8","v":210329.91758129961},{"$f":"'Balancen Scenarie 2030'!G8-'Balancen BAU 2030'!G8","v":0},{"$f":"'Balancen Scenarie 2030'!H8-'Balancen BAU 2030'!H8","v":1500.0000000000007},{"$f":"'Balancen Scenarie 2030'!I8-'Balancen BAU 2030'!I8","v":84538.331049869055},{"$f":"'Balancen Scenarie 2030'!J8-'Balancen BAU 2030'!J8","v":0},{"$f":"'Balancen Scenarie 2030'!K8-'Balancen BAU 2030'!K8","v":46189.987565010866},{"$f":"'Balancen Scenarie 2030'!L8-'Balancen BAU 2030'!L8","v":45973.23},{"$f":"'Balancen Scenarie 2030'!M8-'Balancen BAU 2030'!M8","v":0},{"$f":"'Balancen Scenarie 2030'!N8-'Balancen BAU 2030'!N8","v":0},{"$f":"'Balancen Scenarie 2030'!O8-'Balancen BAU 2030'!O8","v":32128.368966419701},{"$f":"'Balancen Scenarie 2030'!P8-'Balancen BAU 2030'!P8","v":14.897782015763141},{"$f":"'Balancen Scenarie 2030'!Q8-'Balancen BAU 2030'!Q8","v":0},{"$f":"'Balancen Scenarie 2030'!R8-'Balancen BAU 2030'!R8","v":741.04061121444101},{"$f":"'Balancen Scenarie 2030'!S8-'Balancen BAU 2030'!S8","v":-7895.2225629170698},{"$f":"'Balancen Scenarie 2030'!T8-'Balancen BAU 2030'!T8","v":0},{"$f":"'Balancen Scenarie 2030'!U8-'Balancen BAU 2030'!U8","v":0},{"$f":"'Balancen Scenarie 2030'!V8-'Balancen BAU 2030'!V8","v":0},{"$f":"'Balancen Scenarie 2030'!W8-'Balancen BAU 2030'!W8","v":0},{"$f":"'Balancen Scenarie 2030'!X8-'Balancen BAU 2030'!X8","v":8636.2631741315126},{"$f":"'Balancen Scenarie 2030'!Y8-'Balancen BAU 2030'!Y8","v":-10026.793188521713},{"$f":"'Balancen Scenarie 2030'!Z8-'Balancen BAU 2030'!Z8","v":9762.0840200922539},{"$f":"'Balancen Scenarie 2030'!AA8-'Balancen BAU 2030'!AA8","v":11936.429864955662},{"$f":"'Balancen Scenarie 2030'!AB8-'Balancen BAU 2030'!AB8","v":10875.298503760725},{"$f":"'Balancen Scenarie 2030'!AC8-'Balancen BAU 2030'!AC8","v":0},{"$f":"'Balancen Scenarie 2030'!AD8-'Balancen BAU 2030'!AD8","v":0},{"$f":"'Balancen Scenarie 2030'!AE8-'Balancen BAU 2030'!AE8","v":0},{"$f":"'Balancen Scenarie 2030'!AF8-'Balancen BAU 2030'!AF8","v":0},{"$f":"'Balancen Scenarie 2030'!AG8-'Balancen BAU 2030'!AG8","v":1061.1313611949363},{"$f":"'Balancen Scenarie 2030'!AH8-'Balancen BAU 2030'!AH8","v":7.4955489850253798E-2},{"$f":"'Balancen Scenarie 2030'!AI8-'Balancen BAU 2030'!AI8","v":-97.75592493547083},{"$f":"'Balancen Scenarie 2030'!AJ8-'Balancen BAU 2030'!AJ8","v":4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AK8-'Balancen BAU 2030'!AK8","v":-2.0000000000003126E-2},{"$f":"'Balancen Scenarie 2030'!AL8-'Balancen BAU 2030'!AL8","v":-210.01975686391233},{"$f":"'Balancen Scenarie 2030'!AM8-'Balancen BAU 2030'!AM8","v":-12565.944990297501},{"$f":"'Balancen Scenarie 2030'!AN8-'Balancen BAU 2030'!AN8","v":0},{"$f":"'Balancen Scenarie 2030'!AO8-'Balancen BAU 2030'!AO8","v":0},{"$f":"'Balancen Scenarie 2030'!AP8-'Balancen BAU 2030'!AP8","v":12412.296036933636},{"$f":"'Balancen Scenarie 2030'!AQ8-'Balancen BAU 2030'!AQ8","v":-23.919006446260028},{"$f":"'Balancen Scenarie 2030'!AR8-'Balancen BAU 2030'!AR8","v":564.10929164754054},{"$f":"'Balancen Scenarie 2030'!AS8-'Balancen BAU 2030'!AS8","v":-993.63780902081635},{"$f":"'Balancen Scenarie 2030'!AT8-'Balancen BAU 2030'!AT8","v":-304.94628303459103},{"$f":"'Balancen Scenarie 2030'!AU8-'Balancen BAU 2030'!AU8","v":0}]
["Statistisk difference",{"$f":"'Balancen Scenarie 2030'!B9-'Balancen BAU 2030'!B9","v":0},{"$f":"'Balancen Scenarie 2030'!C9-'Balancen BAU 2030'!C9","v":0},{"$f":"'Balancen Scenarie 2030'!D9-'Balancen BAU 2030'!D9","v":0},{"$f":"'Balancen Scenarie 2030'!E9-'Balancen BAU 2030'!E9","v":0},{"$f":"'Balancen Scenarie 2030'!F9-'Balancen BAU 2030'!F9","v":0},{"$f":"'Balancen Scenarie 2030'!G9-'Balancen BAU 2030'!G9","v":0},{"$f":"'Balancen Scenarie 2030'!H9-'Balancen BAU 2030'!H9","v":0},{"$f":"'Balancen Scenarie 2030'!I9-'Balancen BAU 2030'!I9","v":0},{"$f":"'Balancen Scenarie 2030'!J9-'Balancen BAU 2030'!J9","v":0},{"$f":"'Balancen Scenarie 2030'!K9-'Balancen BAU 2030'!K9","v":0},{"$f":"'Balancen Scenarie 2030'!L9-'Balancen BAU 2030'!L9","v":0},{"$f":"'Balancen Scenarie 2030'!M9-'Balancen BAU 2030'!M9","v":0},{"$f":"'Balancen Scenarie 2030'!N9-'Balancen BAU 2030'!N9","v":0},{"$f":"'Balancen Scenarie 2030'!O9-'Balancen BAU 2030'!O9","v":0},{"$f":"'Balancen Scenarie 2030'!P9-'Balancen BAU 2030'!P9","v":0},{"$f":"'Balancen Scenarie 2030'!Q9-'Balancen BAU 2030'!Q9","v":0},{"$f":"'Balancen Scenarie 2030'!R9-'Balancen BAU 2030'!R9","v":0},{"$f":"'Balancen Scenarie 2030'!S9-'Balancen BAU 2030'!S9","v":0},{"$f":"'Balancen Scenarie 2030'!T9-'Balancen BAU 2030'!T9","v":0},{"$f":"'Balancen Scenarie 2030'!U9-'Balancen BAU 2030'!U9","v":0},{"$f":"'Balancen Scenarie 2030'!V9-'Balancen BAU 2030'!V9","v":0},{"$f":"'Balancen Scenarie 2030'!W9-'Balancen BAU 2030'!W9","v":0},{"$f":"'Balancen Scenarie 2030'!X9-'Balancen BAU 2030'!X9","v":0},{"$f":"'Balancen Scenarie 2030'!Y9-'Balancen BAU 2030'!Y9","v":0},{"$f":"'Balancen Scenarie 2030'!Z9-'Balancen BAU 2030'!Z9","v":0},{"$f":"'Balancen Scenarie 2030'!AA9-'Balancen BAU 2030'!AA9","v":0},{"$f":"'Balancen Scenarie 2030'!AB9-'Balancen BAU 2030'!AB9","v":0},{"$f":"'Balancen Scenarie 2030'!AC9-'Balancen BAU 2030'!AC9","v":0},{"$f":"'Balancen Scenarie 2030'!AD9-'Balancen BAU 2030'!AD9","v":0},{"$f":"'Balancen Scenarie 2030'!AE9-'Balancen BAU 2030'!AE9","v":0},{"$f":"'Balancen Scenarie 2030'!AF9-'Balancen BAU 2030'!AF9","v":0},{"$f":"'Balancen Scenarie 2030'!AG9-'Balancen BAU 2030'!AG9","v":0},{"$f":"'Balancen Scenarie 2030'!AH9-'Balancen BAU 2030'!AH9","v":0},{"$f":"'Balancen Scenarie 2030'!AI9-'Balancen BAU 2030'!AI9","v":0},{"$f":"'Balancen Scenarie 2030'!AJ9-'Balancen BAU 2030'!AJ9","v":0},{"$f":"'Balancen Scenarie 2030'!AK9-'Balancen BAU 2030'!AK9","v":0},{"$f":"'Balancen Scenarie 2030'!AL9-'Balancen BAU 2030'!AL9","v":0},{"$f":"'Balancen Scenarie 2030'!AM9-'Balancen BAU 2030'!AM9","v":0},{"$f":"'Balancen Scenarie 2030'!AN9-'Balancen BAU 2030'!AN9","v":0},{"$f":"'Balancen Scenarie 2030'!AO9-'Balancen BAU 2030'!AO9","v":0},{"$f":"'Balancen Scenarie 2030'!AP9-'Balancen BAU 2030'!AP9","v":0},{"$f":"'Balancen Scenarie 2030'!AQ9-'Balancen BAU 2030'!AQ9","v":0},{"$f":"'Balancen Scenarie 2030'!AR9-'Balancen BAU 2030'!AR9","v":0},{"$f":"'Balancen Scenarie 2030'!AS9-'Balancen BAU 2030'!AS9","v":0},{"$f":"'Balancen Scenarie 2030'!AT9-'Balancen BAU 2030'!AT9","v":0},{"$f":"'Balancen Scenarie 2030'!AU9-'Balancen BAU 2030'!AU9","v":0}]
["Netto import/lager",{"$f":"'Balancen Scenarie 2030'!B10-'Balancen BAU 2030'!B10","v":-179604.84547136803},{"$f":"'Balancen Scenarie 2030'!C10-'Balancen BAU 2030'!C10","v":0},{"$f":"'Balancen Scenarie 2030'!D10-'Balancen BAU 2030'!D10","v":0},{"$f":"'Balancen Scenarie 2030'!E10-'Balancen BAU 2030'!E10","v":0},{"$f":"'Balancen Scenarie 2030'!F10-'Balancen BAU 2030'!F10","v":370.00440476147924},{"$f":"'Balancen Scenarie 2030'!G10-'Balancen BAU 2030'!G10","v":0},{"$f":"'Balancen Scenarie 2030'!H10-'Balancen BAU 2030'!H10","v":0},{"$f":"'Balancen Scenarie 2030'!I10-'Balancen BAU 2030'!I10","v":57.565399739032728},{"$f":"'Balancen Scenarie 2030'!J10-'Balancen BAU 2030'!J10","v":0},{"$f":"'Balancen Scenarie 2030'!K10-'Balancen BAU 2030'!K10","v":314.68614336934843},{"$f":"'Balancen Scenarie 2030'!L10-'Balancen BAU 2030'!L10","v":0},{"$f":"'Balancen Scenarie 2030'!M10-'Balancen BAU 2030'!M10","v":0},{"$f":"'Balancen Scenarie 2030'!N10-'Balancen BAU 2030'!N10","v":0},{"$f":"'Balancen Scenarie 2030'!O10-'Balancen BAU 2030'!O10","v":-2.2471383469019202},{"$f":"'Balancen Scenarie 2030'!P10-'Balancen BAU 2030'!P10","v":0},{"$f":"'Balancen Scenarie 2030'!Q10-'Balancen BAU 2030'!Q10","v":0},{"$f":"'Balancen Scenarie 2030'!R10-'Balancen BAU 2030'!R10","v":-127029.60596836035},{"$f":"'Balancen Scenarie 2030'!S10-'Balancen BAU 2030'!S10","v":0},{"$f":"'Balancen Scenarie 2030'!T10-'Balancen BAU 2030'!T10","v":0},{"$f":"'Balancen Scenarie 2030'!U10-'Balancen BAU 2030'!U10","v":0},{"$f":"'Balancen Scenarie 2030'!V10-'Balancen BAU 2030'!V10","v":0},{"$f":"'Balancen Scenarie 2030'!W10-'Balancen BAU 2030'!W10","v":0},{"$f":"'Balancen Scenarie 2030'!X10-'Balancen BAU 2030'!X10","v":-127029.60596836035},{"$f":"'Balancen Scenarie 2030'!Y10-'Balancen BAU 2030'!Y10","v":-20102.289185421963},{"$f":"'Balancen Scenarie 2030'!Z10-'Balancen BAU 2030'!Z10","v":-30038.068435087735},{"$f":"'Balancen Scenarie 2030'!AA10-'Balancen BAU 2030'!AA10","v":-3312.6247754069118},{"$f":"'Balancen Scenarie 2030'!AB10-'Balancen BAU 2030'!AB10","v":7.8422428629964998},{"$f":"'Balancen Scenarie 2030'!AC10-'Balancen BAU 2030'!AC10","v":-3301.4913381357355},{"$f":"'Balancen Scenarie 2030'!AD10-'Balancen BAU 2030'!AD10","v":0},{"$f":"'Balancen Scenarie 2030'!AE10-'Balancen BAU 2030'!AE10","v":283.9550871926815},{"$f":"'Balancen Scenarie 2030'!AF10-'Balancen BAU 2030'!AF10","v":0},{"$f":"'Balancen Scenarie 2030'!AG10-'Balancen BAU 2030'!AG10","v":-302.93076732685381},{"$f":"'Balancen Scenarie 2030'!AH10-'Balancen BAU 2030'!AH10","v":0},{"$f":"'Balancen Scenarie 2030'!AI10-'Balancen BAU 2030'!AI10","v":0},{"$f":"'Balancen Scenarie 2030'!AJ10-'Balancen BAU 2030'!AJ10","v":0},{"$f":"'Balancen Scenarie 2030'!AK10-'Balancen BAU 2030'!AK10","v":0},{"$f":"'Balancen Scenarie 2030'!AL10-'Balancen BAU 2030'!AL10","v":723.85359678164241},{"$f":"'Balancen Scenarie 2030'!AM10-'Balancen BAU 2030'!AM10","v":0},{"$f":"'Balancen Scenarie 2030'!AN10-'Balancen BAU 2030'!AN10","v":0},{"$f":"'Balancen Scenarie 2030'!AO10-'Balancen BAU 2030'!AO10","v":0},{"$f":"'Balancen Scenarie 2030'!AP10-'Balancen BAU 2030'!AP10","v":0},{"$f":"'Balancen Scenarie 2030'!AQ10-'Balancen BAU 2030'!AQ10","v":23.91900644627458},{"$f":"'Balancen Scenarie 2030'!AR10-'Balancen BAU 2030'!AR10","v":0},{"$f":"'Balancen Scenarie 2030'!AS10-'Balancen BAU 2030'!AS10","v":0},{"$f":"'Balancen Scenarie 2030'!AT10-'Balancen BAU 2030'!AT10","v":0},{"$f":"'Balancen Scenarie 2030'!AU10-'Balancen BAU 2030'!AU10","v":0}]
["Kombineret el og varmeproduktion",{"$f":"'Balancen Scenarie 2030'!B11-'Balancen BAU 2030'!B11","v":79360.97507238925},{"$f":"'Balancen Scenarie 2030'!C11-'Balancen BAU 2030'!C11","v":0},{"$f":"'Balancen Scenarie 2030'!D11-'Balancen BAU 2030'!D11","v":0},{"$f":"'Balancen Scenarie 2030'!E11-'Balancen BAU 2030'!E11","v":0},{"$f":"'Balancen Scenarie 2030'!F11-'Balancen BAU 2030'!F11","v":2.1276442468033565},{"$f":"'Balancen Scenarie 2030'!G11-'Balancen BAU 2030'!G11","v":0},{"$f":"'Balancen Scenarie 2030'!H11-'Balancen BAU 2030'!H11","v":0},{"$f":"'Balancen Scenarie 2030'!I11-'Balancen BAU 2030'!I11","v":0},{"$f":"'Balancen Scenarie 2030'!J11-'Balancen BAU 2030'!J11","v":0},{"$f":"'Balancen Scenarie 2030'!K11-'Balancen BAU 2030'!K11","v":0},{"$f":"'Balancen Scenarie 2030'!L11-'Balancen BAU 2030'!L11","v":0},{"$f":"'Balancen Scenarie 2030'!M11-'Balancen BAU 2030'!M11","v":0},{"$f":"'Balancen Scenarie 2030'!N11-'Balancen BAU 2030'!N11","v":0},{"$f":"'Balancen Scenarie 2030'!O11-'Balancen BAU 2030'!O11","v":2.1276442468033565},{"$f":"'Balancen Scenarie 2030'!P11-'Balancen BAU 2030'!P11","v":1.006592878955189},{"$f":"'Balancen Scenarie 2030'!Q11-'Balancen BAU 2030'!Q11","v":0},{"$f":"'Balancen Scenarie 2030'!R11-'Balancen BAU 2030'!R11","v":66.615910241162055},{"$f":"'Balancen Scenarie 2030'!S11-'Balancen BAU 2030'!S11","v":-7751.7779158033209},{"$f":"'Balancen Scenarie 2030'!T11-'Balancen BAU 2030'!T11","v":0},{"$f":"'Balancen Scenarie 2030'!U11-'Balancen BAU 2030'!U11","v":0},{"$f":"'Balancen Scenarie 2030'!V11-'Balancen BAU 2030'!V11","v":0},{"$f":"'Balancen Scenarie 2030'!W11-'Balancen BAU 2030'!W11","v":0},{"$f":"'Balancen Scenarie 2030'!X11-'Balancen BAU 2030'!X11","v":7818.3938260444847},{"$f":"'Balancen Scenarie 2030'!Y11-'Balancen BAU 2030'!Y11","v":8.3757940937503008},{"$f":"'Balancen Scenarie 2030'!Z11-'Balancen BAU 2030'!Z11","v":2.5533870372646561},{"$f":"'Balancen Scenarie 2030'!AA11-'Balancen BAU 2030'!AA11","v":0},{"$f":"'Balancen Scenarie 2030'!AB11-'Balancen BAU 2030'!AB11","v":0},{"$f":"'Balancen Scenarie 2030'!AC11-'Balancen BAU 2030'!AC11","v":0},{"$f":"'Balancen Scenarie 2030'!AD11-'Balancen BAU 2030'!AD11","v":0},{"$f":"'Balancen Scenarie 2030'!AE11-'Balancen BAU 2030'!AE11","v":0},{"$f":"'Balancen Scenarie 2030'!AF11-'Balancen BAU 2030'!AF11","v":0},{"$f":"'Balancen Scenarie 2030'!AG11-'Balancen BAU 2030'!AG11","v":0},{"$f":"'Balancen Scenarie 2030'!AH11-'Balancen BAU 2030'!AH11","v":0},{"$f":"'Balancen Scenarie 2030'!AI11-'Balancen BAU 2030'!AI11","v":0},{"$f":"'Balancen Scenarie 2030'!AJ11-'Balancen BAU 2030'!AJ11","v":0},{"$f":"'Balancen Scenarie 2030'!AK11-'Balancen BAU 2030'!AK11","v":0},{"$f":"'Balancen Scenarie 2030'!AL11-'Balancen BAU 2030'!AL11","v":-222.09712781893722},{"$f":"'Balancen Scenarie 2030'!AM11-'Balancen BAU 2030'!AM11","v":0},{"$f":"'Balancen Scenarie 2030'!AN11-'Balancen BAU 2030'!AN11","v":0},{"$f":"'Balancen Scenarie 2030'!AO11-'Balancen BAU 2030'!AO11","v":0},{"$f":"'Balancen Scenarie 2030'!AP11-'Balancen BAU 2030'!AP11","v":-222.09712781893722},{"$f":"'Balancen Scenarie 2030'!AQ11-'Balancen BAU 2030'!AQ11","v":-1.1039198120415676},{"$f":"'Balancen Scenarie 2030'!AR11-'Balancen BAU 2030'!AR11","v":0},{"$f":"'Balancen Scenarie 2030'!AS11-'Balancen BAU 2030'!AS11","v":-213.54447532771155},{"$f":"'Balancen Scenarie 2030'!AT11-'Balancen BAU 2030'!AT11","v":0},{"$f":"'Balancen Scenarie 2030'!AU11-'Balancen BAU 2030'!AU11","v":0}]
["Fjernvarmekedler",{"$f":"'Balancen Scenarie 2030'!B12-'Balancen BAU 2030'!B12","v":24825.443551959186},{"$f":"'Balancen Scenarie 2030'!C12-'Balancen BAU 2030'!C12","v":0},{"$f":"'Balancen Scenarie 2030'!D12-'Balancen BAU 2030'!D12","v":0},{"$f":"'Balancen Scenarie 2030'!E12-'Balancen BAU 2030'!E12","v":0},{"$f":"'Balancen Scenarie 2030'!F12-'Balancen BAU 2030'!F12","v":0.11949410010157369},{"$f":"'Balancen Scenarie 2030'!G12-'Balancen BAU 2030'!G12","v":0},{"$f":"'Balancen Scenarie 2030'!H12-'Balancen BAU 2030'!H12","v":0},{"$f":"'Balancen Scenarie 2030'!I12-'Balancen BAU 2030'!I12","v":0},{"$f":"'Balancen Scenarie 2030'!J12-'Balancen BAU 2030'!J12","v":0},{"$f":"'Balancen Scenarie 2030'!K12-'Balancen BAU 2030'!K12","v":0},{"$f":"'Balancen Scenarie 2030'!L12-'Balancen BAU 2030'!L12","v":0},{"$f":"'Balancen Scenarie 2030'!M12-'Balancen BAU 2030'!M12","v":0},{"$f":"'Balancen Scenarie 2030'!N12-'Balancen BAU 2030'!N12","v":0},{"$f":"'Balancen Scenarie 2030'!O12-'Balancen BAU 2030'!O12","v":0.11949410010157369},{"$f":"'Balancen Scenarie 2030'!P12-'Balancen BAU 2030'!P12","v":13.891189136807895},{"$f":"'Balancen Scenarie 2030'!Q12-'Balancen BAU 2030'!Q12","v":0},{"$f":"'Balancen Scenarie 2030'!R12-'Balancen BAU 2030'!R12","v":674.42470097327896},{"$f":"'Balancen Scenarie 2030'!S12-'Balancen BAU 2030'!S12","v":-143.44464711374928},{"$f":"'Balancen Scenarie 2030'!T12-'Balancen BAU 2030'!T12","v":0},{"$f":"'Balancen Scenarie 2030'!U12-'Balancen BAU 2030'!U12","v":0},{"$f":"'Balancen Scenarie 2030'!V12-'Balancen BAU 2030'!V12","v":0},{"$f":"'Balancen Scenarie 2030'!W12-'Balancen BAU 2030'!W12","v":0},{"$f":"'Balancen Scenarie 2030'!X12-'Balancen BAU 2030'!X12","v":817.8693480870279},{"$f":"'Balancen Scenarie 2030'!Y12-'Balancen BAU 2030'!Y12","v":0.20911467517775328},{"$f":"'Balancen Scenarie 2030'!Z12-'Balancen BAU 2030'!Z12","v":35.280633054989494},{"$f":"'Balancen Scenarie 2030'!AA12-'Balancen BAU 2030'!AA12","v":2.1807673268537116},{"$f":"'Balancen Scenarie 2030'!AB12-'Balancen BAU 2030'!AB12","v":0},{"$f":"'Balancen Scenarie 2030'!AC12-'Balancen BAU 2030'!AC12","v":0},{"$f":"'Balancen Scenarie 2030'!AD12-'Balancen BAU 2030'!AD12","v":0},{"$f":"'Balancen Scenarie 2030'!AE12-'Balancen BAU 2030'!AE12","v":0},{"$f":"'Balancen Scenarie 2030'!AF12-'Balancen BAU 2030'!AF12","v":0},{"$f":"'Balancen Scenarie 2030'!AG12-'Balancen BAU 2030'!AG12","v":2.1807673268537116},{"$f":"'Balancen Scenarie 2030'!AH12-'Balancen BAU 2030'!AH12","v":0},{"$f":"'Balancen Scenarie 2030'!AI12-'Balancen BAU 2030'!AI12","v":0},{"$f":"'Balancen Scenarie 2030'!AJ12-'Balancen BAU 2030'!AJ12","v":0},{"$f":"'Balancen Scenarie 2030'!AK12-'Balancen BAU 2030'!AK12","v":0},{"$f":"'Balancen Scenarie 2030'!AL12-'Balancen BAU 2030'!AL12","v":0},{"$f":"'Balancen Scenarie 2030'!AM12-'Balancen BAU 2030'!AM12","v":0},{"$f":"'Balancen Scenarie 2030'!AN12-'Balancen BAU 2030'!AN12","v":0},{"$f":"'Balancen Scenarie 2030'!AO12-'Balancen BAU 2030'!AO12","v":0},{"$f":"'Balancen Scenarie 2030'!AP12-'Balancen BAU 2030'!AP12","v":0},{"$f":"'Balancen Scenarie 2030'!AQ12-'Balancen BAU 2030'!AQ12","v":-0.49648231437822687},{"$f":"'Balancen Scenarie 2030'!AR12-'Balancen BAU 2030'!AR12","v":0},{"$f":"'Balancen Scenarie 2030'!AS12-'Balancen BAU 2030'!AS12","v":-780.09333369309752},{"$f":"'Balancen Scenarie 2030'!AT12-'Balancen BAU 2030'!AT12","v":0},{"$f":"'Balancen Scenarie 2030'!AU12-'Balancen BAU 2030'!AU12","v":0}]
["Anden varmeproduktion",{"$f":"'Balancen Scenarie 2030'!B13-'Balancen BAU 2030'!B13","v":34919.308921616932},{"$f":"'Balancen Scenarie 2030'!C13-'Balancen BAU 2030'!C13","v":0},{"$f":"'Balancen Scenarie 2030'!D13-'Balancen BAU 2030'!D13","v":0},{"$f":"'Balancen Scenarie 2030'!E13-'Balancen BAU 2030'!E13","v":0},{"$f":"'Balancen Scenarie 2030'!F13-'Balancen BAU 2030'!F13","v":0},{"$f":"'Balancen Scenarie 2030'!G13-'Balancen BAU 2030'!G13","v":0},{"$f":"'Balancen Scenarie 2030'!H13-'Balancen BAU 2030'!H13","v":0},{"$f":"'Balancen Scenarie 2030'!I13-'Balancen BAU 2030'!I13","v":0},{"$f":"'Balancen Scenarie 2030'!J13-'Balancen BAU 2030'!J13","v":0},{"$f":"'Balancen Scenarie 2030'!K13-'Balancen BAU 2030'!K13","v":0},{"$f":"'Balancen Scenarie 2030'!L13-'Balancen BAU 2030'!L13","v":0},{"$f":"'Balancen Scenarie 2030'!M13-'Balancen BAU 2030'!M13","v":0},{"$f":"'Balancen Scenarie 2030'!N13-'Balancen BAU 2030'!N13","v":0},{"$f":"'Balancen Scenarie 2030'!O13-'Balancen BAU 2030'!O13","v":0},{"$f":"'Balancen Scenarie 2030'!P13-'Balancen BAU 2030'!P13","v":0},{"$f":"'Balancen Scenarie 2030'!Q13-'Balancen BAU 2030'!Q13","v":0},{"$f":"'Balancen Scenarie 2030'!R13-'Balancen BAU 2030'!R13","v":0},{"$f":"'Balancen Scenarie 2030'!S13-'Balancen BAU 2030'!S13","v":0},{"$f":"'Balancen Scenarie 2030'!T13-'Balancen BAU 2030'!T13","v":0},{"$f":"'Balancen Scenarie 2030'!U13-'Balancen BAU 2030'!U13","v":0},{"$f":"'Balancen Scenarie 2030'!V13-'Balancen BAU 2030'!V13","v":0},{"$f":"'Balancen Scenarie 2030'!W13-'Balancen BAU 2030'!W13","v":0},{"$f":"'Balancen Scenarie 2030'!X13-'Balancen BAU 2030'!X13","v":0},{"$f":"'Balancen Scenarie 2030'!Y13-'Balancen BAU 2030'!Y13","v":0},{"$f":"'Balancen Scenarie 2030'!Z13-'Balancen BAU 2030'!Z13","v":0},{"$f":"'Balancen Scenarie 2030'!AA13-'Balancen BAU 2030'!AA13","v":0},{"$f":"'Balancen Scenarie 2030'!AB13-'Balancen BAU 2030'!AB13","v":0},{"$f":"'Balancen Scenarie 2030'!AC13-'Balancen BAU 2030'!AC13","v":0},{"$f":"'Balancen Scenarie 2030'!AD13-'Balancen BAU 2030'!AD13","v":0},{"$f":"'Balancen Scenarie 2030'!AE13-'Balancen BAU 2030'!AE13","v":0},{"$f":"'Balancen Scenarie 2030'!AF13-'Balancen BAU 2030'!AF13","v":0},{"$f":"'Balancen Scenarie 2030'!AG13-'Balancen BAU 2030'!AG13","v":0},{"$f":"'Balancen Scenarie 2030'!AH13-'Balancen BAU 2030'!AH13","v":7.4955489854346524E-2},{"$f":"'Balancen Scenarie 2030'!AI13-'Balancen BAU 2030'!AI13","v":-97.75592493547083},{"$f":"'Balancen Scenarie 2030'!AJ13-'Balancen BAU 2030'!AJ13","v":0},{"$f":"'Balancen Scenarie 2030'!AK13-'Balancen BAU 2030'!AK13","v":0},{"$f":"'Balancen Scenarie 2030'!AL13-'Balancen BAU 2030'!AL13","v":98.671107156344078},{"$f":"'Balancen Scenarie 2030'!AM13-'Balancen BAU 2030'!AM13","v":-12565.944990297501},{"$f":"'Balancen Scenarie 2030'!AN13-'Balancen BAU 2030'!AN13","v":0},{"$f":"'Balancen Scenarie 2030'!AO13-'Balancen BAU 2030'!AO13","v":0},{"$f":"'Balancen Scenarie 2030'!AP13-'Balancen BAU 2030'!AP13","v":12664.616097453845},{"$f":"'Balancen Scenarie 2030'!AQ13-'Balancen BAU 2030'!AQ13","v":-0.9901377107235021},{"$f":"'Balancen Scenarie 2030'!AR13-'Balancen BAU 2030'!AR13","v":0},{"$f":"'Balancen Scenarie 2030'!AS13-'Balancen BAU 2030'!AS13","v":0},{"$f":"'Balancen Scenarie 2030'!AT13-'Balancen BAU 2030'!AT13","v":-364.96949821634189},{"$f":"'Balancen Scenarie 2030'!AU13-'Balancen BAU 2030'!AU13","v":0}]
["Vindmøller ",{"$f":"'Balancen Scenarie 2030'!B14-'Balancen BAU 2030'!B14","v":130503},{"$f":"'Balancen Scenarie 2030'!C14-'Balancen BAU 2030'!C14","v":0},{"$f":"'Balancen Scenarie 2030'!D14-'Balancen BAU 2030'!D14","v":0},{"$f":"'Balancen Scenarie 2030'!E14-'Balancen BAU 2030'!E14","v":0},{"$f":"'Balancen Scenarie 2030'!F14-'Balancen BAU 2030'!F14","v":0},{"$f":"'Balancen Scenarie 2030'!G14-'Balancen BAU 2030'!G14","v":0},{"$f":"'Balancen Scenarie 2030'!H14-'Balancen BAU 2030'!H14","v":0},{"$f":"'Balancen Scenarie 2030'!I14-'Balancen BAU 2030'!I14","v":0},{"$f":"'Balancen Scenarie 2030'!J14-'Balancen BAU 2030'!J14","v":0},{"$f":"'Balancen Scenarie 2030'!K14-'Balancen BAU 2030'!K14","v":0},{"$f":"'Balancen Scenarie 2030'!L14-'Balancen BAU 2030'!L14","v":0},{"$f":"'Balancen Scenarie 2030'!M14-'Balancen BAU 2030'!M14","v":0},{"$f":"'Balancen Scenarie 2030'!N14-'Balancen BAU 2030'!N14","v":0},{"$f":"'Balancen Scenarie 2030'!O14-'Balancen BAU 2030'!O14","v":0},{"$f":"'Balancen Scenarie 2030'!P14-'Balancen BAU 2030'!P14","v":0},{"$f":"'Balancen Scenarie 2030'!Q14-'Balancen BAU 2030'!Q14","v":0},{"$f":"'Balancen Scenarie 2030'!R14-'Balancen BAU 2030'!R14","v":0},{"$f":"'Balancen Scenarie 2030'!S14-'Balancen BAU 2030'!S14","v":0},{"$f":"'Balancen Scenarie 2030'!T14-'Balancen BAU 2030'!T14","v":0},{"$f":"'Balancen Scenarie 2030'!U14-'Balancen BAU 2030'!U14","v":0},{"$f":"'Balancen Scenarie 2030'!V14-'Balancen BAU 2030'!V14","v":0},{"$f":"'Balancen Scenarie 2030'!W14-'Balancen BAU 2030'!W14","v":0},{"$f":"'Balancen Scenarie 2030'!X14-'Balancen BAU 2030'!X14","v":0},{"$f":"'Balancen Scenarie 2030'!Y14-'Balancen BAU 2030'!Y14","v":0},{"$f":"'Balancen Scenarie 2030'!Z14-'Balancen BAU 2030'!Z14","v":0},{"$f":"'Balancen Scenarie 2030'!AA14-'Balancen BAU 2030'!AA14","v":0},{"$f":"'Balancen Scenarie 2030'!AB14-'Balancen BAU 2030'!AB14","v":0},{"$f":"'Balancen Scenarie 2030'!AC14-'Balancen BAU 2030'!AC14","v":0},{"$f":"'Balancen Scenarie 2030'!AD14-'Balancen BAU 2030'!AD14","v":0},{"$f":"'Balancen Scenarie 2030'!AE14-'Balancen BAU 2030'!AE14","v":0},{"$f":"'Balancen Scenarie 2030'!AF14-'Balancen BAU 2030'!AF14","v":0},{"$f":"'Balancen Scenarie 2030'!AG14-'Balancen BAU 2030'!AG14","v":0},{"$f":"'Balancen Scenarie 2030'!AH14-'Balancen BAU 2030'!AH14","v":0},{"$f":"'Balancen Scenarie 2030'!AI14-'Balancen BAU 2030'!AI14","v":0},{"$f":"'Balancen Scenarie 2030'!AJ14-'Balancen BAU 2030'!AJ14","v":4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AK14-'Balancen BAU 2030'!AK14","v":0},{"$f":"'Balancen Scenarie 2030'!AL14-'Balancen BAU 2030'!AL14","v":-4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AM14-'Balancen BAU 2030'!AM14","v":0},{"$f":"'Balancen Scenarie 2030'!AN14-'Balancen BAU 2030'!AN14","v":0},{"$f":"'Balancen Scenarie 2030'!AO14-'Balancen BAU 2030'!AO14","v":0},{"$f":"'Balancen Scenarie 2030'!AP14-'Balancen BAU 2030'!AP14","v":-4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AQ14-'Balancen BAU 2030'!AQ14","v":0},{"$f":"'Balancen Scenarie 2030'!AR14-'Balancen BAU 2030'!AR14","v":0},{"$f":"'Balancen Scenarie 2030'!AS14-'Balancen BAU 2030'!AS14","v":0},{"$f":"'Balancen Scenarie 2030'!AT14-'Balancen BAU 2030'!AT14","v":0},{"$f":"'Balancen Scenarie 2030'!AU14-'Balancen BAU 2030'!AU14","v":0}]
["Kystvindmøller",{"$f":"'Balancen Scenarie 2030'!B15-'Balancen BAU 2030'!B15","v":0},{"$f":"'Balancen Scenarie 2030'!C15-'Balancen BAU 2030'!C15","v":0},{"$f":"'Balancen Scenarie 2030'!D15-'Balancen BAU 2030'!D15","v":0},{"$f":"'Balancen Scenarie 2030'!E15-'Balancen BAU 2030'!E15","v":0},{"$f":"'Balancen Scenarie 2030'!F15-'Balancen BAU 2030'!F15","v":0},{"$f":"'Balancen Scenarie 2030'!G15-'Balancen BAU 2030'!G15","v":0},{"$f":"'Balancen Scenarie 2030'!H15-'Balancen BAU 2030'!H15","v":0},{"$f":"'Balancen Scenarie 2030'!I15-'Balancen BAU 2030'!I15","v":0},{"$f":"'Balancen Scenarie 2030'!J15-'Balancen BAU 2030'!J15","v":0},{"$f":"'Balancen Scenarie 2030'!K15-'Balancen BAU 2030'!K15","v":0},{"$f":"'Balancen Scenarie 2030'!L15-'Balancen BAU 2030'!L15","v":0},{"$f":"'Balancen Scenarie 2030'!M15-'Balancen BAU 2030'!M15","v":0},{"$f":"'Balancen Scenarie 2030'!N15-'Balancen BAU 2030'!N15","v":0},{"$f":"'Balancen Scenarie 2030'!O15-'Balancen BAU 2030'!O15","v":0},{"$f":"'Balancen Scenarie 2030'!P15-'Balancen BAU 2030'!P15","v":0},{"$f":"'Balancen Scenarie 2030'!Q15-'Balancen BAU 2030'!Q15","v":0},{"$f":"'Balancen Scenarie 2030'!R15-'Balancen BAU 2030'!R15","v":0},{"$f":"'Balancen Scenarie 2030'!S15-'Balancen BAU 2030'!S15","v":0},{"$f":"'Balancen Scenarie 2030'!T15-'Balancen BAU 2030'!T15","v":0},{"$f":"'Balancen Scenarie 2030'!U15-'Balancen BAU 2030'!U15","v":0},{"$f":"'Balancen Scenarie 2030'!V15-'Balancen BAU 2030'!V15","v":0},{"$f":"'Balancen Scenarie 2030'!W15-'Balancen BAU 2030'!W15","v":0},{"$f":"'Balancen Scenarie 2030'!X15-'Balancen BAU 2030'!X15","v":0},{"$f":"'Balancen Scenarie 2030'!Y15-'Balancen BAU 2030'!Y15","v":0},{"$f":"'Balancen Scenarie 2030'!Z15-'Balancen BAU 2030'!Z15","v":0},{"$f":"'Balancen Scenarie 2030'!AA15-'Balancen BAU 2030'!AA15","v":0},{"$f":"'Balancen Scenarie 2030'!AB15-'Balancen BAU 2030'!AB15","v":0},{"$f":"'Balancen Scenarie 2030'!AC15-'Balancen BAU 2030'!AC15","v":0},{"$f":"'Balancen Scenarie 2030'!AD15-'Balancen BAU 2030'!AD15","v":0},{"$f":"'Balancen Scenarie 2030'!AE15-'Balancen BAU 2030'!AE15","v":0},{"$f":"'Balancen Scenarie 2030'!AF15-'Balancen BAU 2030'!AF15","v":0},{"$f":"'Balancen Scenarie 2030'!AG15-'Balancen BAU 2030'!AG15","v":0},{"$f":"'Balancen Scenarie 2030'!AH15-'Balancen BAU 2030'!AH15","v":0},{"$f":"'Balancen Scenarie 2030'!AI15-'Balancen BAU 2030'!AI15","v":0},{"$f":"'Balancen Scenarie 2030'!AJ15-'Balancen BAU 2030'!AJ15","v":0},{"$f":"'Balancen Scenarie 2030'!AK15-'Balancen BAU 2030'!AK15","v":0},{"$f":"'Balancen Scenarie 2030'!AL15-'Balancen BAU 2030'!AL15","v":0},{"$f":"'Balancen Scenarie 2030'!AM15-'Balancen BAU 2030'!AM15","v":0},{"$f":"'Balancen Scenarie 2030'!AN15-'Balancen BAU 2030'!AN15","v":0},{"$f":"'Balancen Scenarie 2030'!AO15-'Balancen BAU 2030'!AO15","v":0},{"$f":"'Balancen Scenarie 2030'!AP15-'Balancen BAU 2030'!AP15","v":0},{"$f":"'Balancen Scenarie 2030'!AQ15-'Balancen BAU 2030'!AQ15","v":0},{"$f":"'Balancen Scenarie 2030'!AR15-'Balancen BAU 2030'!AR15","v":0},{"$f":"'Balancen Scenarie 2030'!AS15-'Balancen BAU 2030'!AS15","v":0},{"$f":"'Balancen Scenarie 2030'!AT15-'Balancen BAU 2030'!AT15","v":0},{"$f":"'Balancen Scenarie 2030'!AU15-'Balancen BAU 2030'!AU15","v":0}]
["Landvindmøller",{"$f":"'Balancen Scenarie 2030'!B16-'Balancen BAU 2030'!B16","v":0},{"$f":"'Balancen Scenarie 2030'!C16-'Balancen BAU 2030'!C16","v":0},{"$f":"'Balancen Scenarie 2030'!D16-'Balancen BAU 2030'!D16","v":0},{"$f":"'Balancen Scenarie 2030'!E16-'Balancen BAU 2030'!E16","v":0},{"$f":"'Balancen Scenarie 2030'!F16-'Balancen BAU 2030'!F16","v":0},{"$f":"'Balancen Scenarie 2030'!G16-'Balancen BAU 2030'!G16","v":0},{"$f":"'Balancen Scenarie 2030'!H16-'Balancen BAU 2030'!H16","v":0},{"$f":"'Balancen Scenarie 2030'!I16-'Balancen BAU 2030'!I16","v":0},{"$f":"'Balancen Scenarie 2030'!J16-'Balancen BAU 2030'!J16","v":0},{"$f":"'Balancen Scenarie 2030'!K16-'Balancen BAU 2030'!K16","v":0},{"$f":"'Balancen Scenarie 2030'!L16-'Balancen BAU 2030'!L16","v":0},{"$f":"'Balancen Scenarie 2030'!M16-'Balancen BAU 2030'!M16","v":0},{"$f":"'Balancen Scenarie 2030'!N16-'Balancen BAU 2030'!N16","v":0},{"$f":"'Balancen Scenarie 2030'!O16-'Balancen BAU 2030'!O16","v":0},{"$f":"'Balancen Scenarie 2030'!P16-'Balancen BAU 2030'!P16","v":0},{"$f":"'Balancen Scenarie 2030'!Q16-'Balancen BAU 2030'!Q16","v":0},{"$f":"'Balancen Scenarie 2030'!R16-'Balancen BAU 2030'!R16","v":0},{"$f":"'Balancen Scenarie 2030'!S16-'Balancen BAU 2030'!S16","v":0},{"$f":"'Balancen Scenarie 2030'!T16-'Balancen BAU 2030'!T16","v":0},{"$f":"'Balancen Scenarie 2030'!U16-'Balancen BAU 2030'!U16","v":0},{"$f":"'Balancen Scenarie 2030'!V16-'Balancen BAU 2030'!V16","v":0},{"$f":"'Balancen Scenarie 2030'!W16-'Balancen BAU 2030'!W16","v":0},{"$f":"'Balancen Scenarie 2030'!X16-'Balancen BAU 2030'!X16","v":0},{"$f":"'Balancen Scenarie 2030'!Y16-'Balancen BAU 2030'!Y16","v":0},{"$f":"'Balancen Scenarie 2030'!Z16-'Balancen BAU 2030'!Z16","v":0},{"$f":"'Balancen Scenarie 2030'!AA16-'Balancen BAU 2030'!AA16","v":0},{"$f":"'Balancen Scenarie 2030'!AB16-'Balancen BAU 2030'!AB16","v":0},{"$f":"'Balancen Scenarie 2030'!AC16-'Balancen BAU 2030'!AC16","v":0},{"$f":"'Balancen Scenarie 2030'!AD16-'Balancen BAU 2030'!AD16","v":0},{"$f":"'Balancen Scenarie 2030'!AE16-'Balancen BAU 2030'!AE16","v":0},{"$f":"'Balancen Scenarie 2030'!AF16-'Balancen BAU 2030'!AF16","v":0},{"$f":"'Balancen Scenarie 2030'!AG16-'Balancen BAU 2030'!AG16","v":0},{"$f":"'Balancen Scenarie 2030'!AH16-'Balancen BAU 2030'!AH16","v":0},{"$f":"'Balancen Scenarie 2030'!AI16-'Balancen BAU 2030'!AI16","v":0},{"$f":"'Balancen Scenarie 2030'!AJ16-'Balancen BAU 2030'!AJ16","v":0},{"$f":"'Balancen Scenarie 2030'!AK16-'Balancen BAU 2030'!AK16","v":0},{"$f":"'Balancen Scenarie 2030'!AL16-'Balancen BAU 2030'!AL16","v":0},{"$f":"'Balancen Scenarie 2030'!AM16-'Balancen BAU 2030'!AM16","v":0},{"$f":"'Balancen Scenarie 2030'!AN16-'Balancen BAU 2030'!AN16","v":0},{"$f":"'Balancen Scenarie 2030'!AO16-'Balancen BAU 2030'!AO16","v":0},{"$f":"'Balancen Scenarie 2030'!AP16-'Balancen BAU 2030'!AP16","v":0},{"$f":"'Balancen Scenarie 2030'!AQ16-'Balancen BAU 2030'!AQ16","v":0},{"$f":"'Balancen Scenarie 2030'!AR16-'Balancen BAU 2030'!AR16","v":0},{"$f":"'Balancen Scenarie 2030'!AS16-'Balancen BAU 2030'!AS16","v":0},{"$f":"'Balancen Scenarie 2030'!AT16-'Balancen BAU 2030'!AT16","v":0},{"$f":"'Balancen Scenarie 2030'!AU16-'Balancen BAU 2030'!AU16","v":0}]
["Ikke-kategoriseret vindmøller",{"$f":"'Balancen Scenarie 2030'!B17-'Balancen BAU 2030'!B17","v":130503},{"$f":"'Balancen Scenarie 2030'!C17-'Balancen BAU 2030'!C17","v":0},{"$f":"'Balancen Scenarie 2030'!D17-'Balancen BAU 2030'!D17","v":0},{"$f":"'Balancen Scenarie 2030'!E17-'Balancen BAU 2030'!E17","v":0},{"$f":"'Balancen Scenarie 2030'!F17-'Balancen BAU 2030'!F17","v":0},{"$f":"'Balancen Scenarie 2030'!G17-'Balancen BAU 2030'!G17","v":0},{"$f":"'Balancen Scenarie 2030'!H17-'Balancen BAU 2030'!H17","v":0},{"$f":"'Balancen Scenarie 2030'!I17-'Balancen BAU 2030'!I17","v":0},{"$f":"'Balancen Scenarie 2030'!J17-'Balancen BAU 2030'!J17","v":0},{"$f":"'Balancen Scenarie 2030'!K17-'Balancen BAU 2030'!K17","v":0},{"$f":"'Balancen Scenarie 2030'!L17-'Balancen BAU 2030'!L17","v":0},{"$f":"'Balancen Scenarie 2030'!M17-'Balancen BAU 2030'!M17","v":0},{"$f":"'Balancen Scenarie 2030'!N17-'Balancen BAU 2030'!N17","v":0},{"$f":"'Balancen Scenarie 2030'!O17-'Balancen BAU 2030'!O17","v":0},{"$f":"'Balancen Scenarie 2030'!P17-'Balancen BAU 2030'!P17","v":0},{"$f":"'Balancen Scenarie 2030'!Q17-'Balancen BAU 2030'!Q17","v":0},{"$f":"'Balancen Scenarie 2030'!R17-'Balancen BAU 2030'!R17","v":0},{"$f":"'Balancen Scenarie 2030'!S17-'Balancen BAU 2030'!S17","v":0},{"$f":"'Balancen Scenarie 2030'!T17-'Balancen BAU 2030'!T17","v":0},{"$f":"'Balancen Scenarie 2030'!U17-'Balancen BAU 2030'!U17","v":0},{"$f":"'Balancen Scenarie 2030'!V17-'Balancen BAU 2030'!V17","v":0},{"$f":"'Balancen Scenarie 2030'!W17-'Balancen BAU 2030'!W17","v":0},{"$f":"'Balancen Scenarie 2030'!X17-'Balancen BAU 2030'!X17","v":0},{"$f":"'Balancen Scenarie 2030'!Y17-'Balancen BAU 2030'!Y17","v":0},{"$f":"'Balancen Scenarie 2030'!Z17-'Balancen BAU 2030'!Z17","v":0},{"$f":"'Balancen Scenarie 2030'!AA17-'Balancen BAU 2030'!AA17","v":0},{"$f":"'Balancen Scenarie 2030'!AB17-'Balancen BAU 2030'!AB17","v":0},{"$f":"'Balancen Scenarie 2030'!AC17-'Balancen BAU 2030'!AC17","v":0},{"$f":"'Balancen Scenarie 2030'!AD17-'Balancen BAU 2030'!AD17","v":0},{"$f":"'Balancen Scenarie 2030'!AE17-'Balancen BAU 2030'!AE17","v":0},{"$f":"'Balancen Scenarie 2030'!AF17-'Balancen BAU 2030'!AF17","v":0},{"$f":"'Balancen Scenarie 2030'!AG17-'Balancen BAU 2030'!AG17","v":0},{"$f":"'Balancen Scenarie 2030'!AH17-'Balancen BAU 2030'!AH17","v":0},{"$f":"'Balancen Scenarie 2030'!AI17-'Balancen BAU 2030'!AI17","v":0},{"$f":"'Balancen Scenarie 2030'!AJ17-'Balancen BAU 2030'!AJ17","v":4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AK17-'Balancen BAU 2030'!AK17","v":0},{"$f":"'Balancen Scenarie 2030'!AL17-'Balancen BAU 2030'!AL17","v":-4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AM17-'Balancen BAU 2030'!AM17","v":0},{"$f":"'Balancen Scenarie 2030'!AN17-'Balancen BAU 2030'!AN17","v":0},{"$f":"'Balancen Scenarie 2030'!AO17-'Balancen BAU 2030'!AO17","v":0},{"$f":"'Balancen Scenarie 2030'!AP17-'Balancen BAU 2030'!AP17","v":-4.8000000000029104},{"$f":"'Balancen Scenarie 2030'!AQ17-'Balancen BAU 2030'!AQ17","v":0},{"$f":"'Balancen Scenarie 2030'!AR17-'Balancen BAU 2030'!AR17","v":0},{"$f":"'Balancen Scenarie 2030'!AS17-'Balancen BAU 2030'!AS17","v":0},{"$f":"'Balancen Scenarie 2030'!AT17-'Balancen BAU 2030'!AT17","v":0},{"$f":"'Balancen Scenarie 2030'!AU17-'Balancen BAU 2030'!AU17","v":0}]
["Solceller",{"$f":"'Balancen Scenarie 2030'!B18-'Balancen BAU 2030'!B18","v":39709},{"$f":"'Balancen Scenarie 2030'!C18-'Balancen BAU 2030'!C18","v":0},{"$f":"'Balancen Scenarie 2030'!D18-'Balancen BAU 2030'!D18","v":0},{"$f":"'Balancen Scenarie 2030'!E18-'Balancen BAU 2030'!E18","v":0},{"$f":"'Balancen Scenarie 2030'!F18-'Balancen BAU 2030'!F18","v":0},{"$f":"'Balancen Scenarie 2030'!G18-'Balancen BAU 2030'!G18","v":0},{"$f":"'Balancen Scenarie 2030'!H18-'Balancen BAU 2030'!H18","v":0},{"$f":"'Balancen Scenarie 2030'!I18-'Balancen BAU 2030'!I18","v":0},{"$f":"'Balancen Scenarie 2030'!J18-'Balancen BAU 2030'!J18","v":0},{"$f":"'Balancen Scenarie 2030'!K18-'Balancen BAU 2030'!K18","v":0},{"$f":"'Balancen Scenarie 2030'!L18-'Balancen BAU 2030'!L18","v":0},{"$f":"'Balancen Scenarie 2030'!M18-'Balancen BAU 2030'!M18","v":0},{"$f":"'Balancen Scenarie 2030'!N18-'Balancen BAU 2030'!N18","v":0},{"$f":"'Balancen Scenarie 2030'!O18-'Balancen BAU 2030'!O18","v":0},{"$f":"'Balancen Scenarie 2030'!P18-'Balancen BAU 2030'!P18","v":0},{"$f":"'Balancen Scenarie 2030'!Q18-'Balancen BAU 2030'!Q18","v":0},{"$f":"'Balancen Scenarie 2030'!R18-'Balancen BAU 2030'!R18","v":0},{"$f":"'Balancen Scenarie 2030'!S18-'Balancen BAU 2030'!S18","v":0},{"$f":"'Balancen Scenarie 2030'!T18-'Balancen BAU 2030'!T18","v":0},{"$f":"'Balancen Scenarie 2030'!U18-'Balancen BAU 2030'!U18","v":0},{"$f":"'Balancen Scenarie 2030'!V18-'Balancen BAU 2030'!V18","v":0},{"$f":"'Balancen Scenarie 2030'!W18-'Balancen BAU 2030'!W18","v":0},{"$f":"'Balancen Scenarie 2030'!X18-'Balancen BAU 2030'!X18","v":0},{"$f":"'Balancen Scenarie 2030'!Y18-'Balancen BAU 2030'!Y18","v":0},{"$f":"'Balancen Scenarie 2030'!Z18-'Balancen BAU 2030'!Z18","v":0},{"$f":"'Balancen Scenarie 2030'!AA18-'Balancen BAU 2030'!AA18","v":0},{"$f":"'Balancen Scenarie 2030'!AB18-'Balancen BAU 2030'!AB18","v":0},{"$f":"'Balancen Scenarie 2030'!AC18-'Balancen BAU 2030'!AC18","v":0},{"$f":"'Balancen Scenarie 2030'!AD18-'Balancen BAU 2030'!AD18","v":0},{"$f":"'Balancen Scenarie 2030'!AE18-'Balancen BAU 2030'!AE18","v":0},{"$f":"'Balancen Scenarie 2030'!AF18-'Balancen BAU 2030'!AF18","v":0},{"$f":"'Balancen Scenarie 2030'!AG18-'Balancen BAU 2030'!AG18","v":0},{"$f":"'Balancen Scenarie 2030'!AH18-'Balancen BAU 2030'!AH18","v":0},{"$f":"'Balancen Scenarie 2030'!AI18-'Balancen BAU 2030'!AI18","v":0},{"$f":"'Balancen Scenarie 2030'!AJ18-'Balancen BAU 2030'!AJ18","v":0},{"$f":"'Balancen Scenarie 2030'!AK18-'Balancen BAU 2030'!AK18","v":0},{"$f":"'Balancen Scenarie 2030'!AL18-'Balancen BAU 2030'!AL18","v":0},{"$f":"'Balancen Scenarie 2030'!AM18-'Balancen BAU 2030'!AM18","v":0},{"$f":"'Balancen Scenarie 2030'!AN18-'Balancen BAU 2030'!AN18","v":0},{"$f":"'Balancen Scenarie 2030'!AO18-'Balancen BAU 2030'!AO18","v":0},{"$f":"'Balancen Scenarie 2030'!AP18-'Balancen BAU 2030'!AP18","v":0},{"$f":"'Balancen Scenarie 2030'!AQ18-'Balancen BAU 2030'!AQ18","v":0},{"$f":"'Balancen Scenarie 2030'!AR18-'Balancen BAU 2030'!AR18","v":0},{"$f":"'Balancen Scenarie 2030'!AS18-'Balancen BAU 2030'!AS18","v":0},{"$f":"'Balancen Scenarie 2030'!AT18-'Balancen BAU 2030'!AT18","v":0},{"$f":"'Balancen Scenarie 2030'!AU18-'Balancen BAU 2030'!AU18","v":0}]
["Vandkraft",{"$f":"'Balancen Scenarie 2030'!B19-'Balancen BAU 2030'!B19","v":61.98},{"$f":"'Balancen Scenarie 2030'!C19-'Balancen BAU 2030'!C19","v":0},{"$f":"'Balancen Scenarie 2030'!D19-'Balancen BAU 2030'!D19","v":0},{"$f":"'Balancen Scenarie 2030'!E19-'Balancen BAU 2030'!E19","v":0},{"$f":"'Balancen Scenarie 2030'!F19-'Balancen BAU 2030'!F19","v":0},{"$f":"'Balancen Scenarie 2030'!G19-'Balancen BAU 2030'!G19","v":0},{"$f":"'Balancen Scenarie 2030'!H19-'Balancen BAU 2030'!H19","v":0},{"$f":"'Balancen Scenarie 2030'!I19-'Balancen BAU 2030'!I19","v":0},{"$f":"'Balancen Scenarie 2030'!J19-'Balancen BAU 2030'!J19","v":0},{"$f":"'Balancen Scenarie 2030'!K19-'Balancen BAU 2030'!K19","v":0},{"$f":"'Balancen Scenarie 2030'!L19-'Balancen BAU 2030'!L19","v":0},{"$f":"'Balancen Scenarie 2030'!M19-'Balancen BAU 2030'!M19","v":0},{"$f":"'Balancen Scenarie 2030'!N19-'Balancen BAU 2030'!N19","v":0},{"$f":"'Balancen Scenarie 2030'!O19-'Balancen BAU 2030'!O19","v":0},{"$f":"'Balancen Scenarie 2030'!P19-'Balancen BAU 2030'!P19","v":0},{"$f":"'Balancen Scenarie 2030'!Q19-'Balancen BAU 2030'!Q19","v":0},{"$f":"'Balancen Scenarie 2030'!R19-'Balancen BAU 2030'!R19","v":0},{"$f":"'Balancen Scenarie 2030'!S19-'Balancen BAU 2030'!S19","v":0},{"$f":"'Balancen Scenarie 2030'!T19-'Balancen BAU 2030'!T19","v":0},{"$f":"'Balancen Scenarie 2030'!U19-'Balancen BAU 2030'!U19","v":0},{"$f":"'Balancen Scenarie 2030'!V19-'Balancen BAU 2030'!V19","v":0},{"$f":"'Balancen Scenarie 2030'!W19-'Balancen BAU 2030'!W19","v":0},{"$f":"'Balancen Scenarie 2030'!X19-'Balancen BAU 2030'!X19","v":0},{"$f":"'Balancen Scenarie 2030'!Y19-'Balancen BAU 2030'!Y19","v":0},{"$f":"'Balancen Scenarie 2030'!Z19-'Balancen BAU 2030'!Z19","v":0},{"$f":"'Balancen Scenarie 2030'!AA19-'Balancen BAU 2030'!AA19","v":0},{"$f":"'Balancen Scenarie 2030'!AB19-'Balancen BAU 2030'!AB19","v":0},{"$f":"'Balancen Scenarie 2030'!AC19-'Balancen BAU 2030'!AC19","v":0},{"$f":"'Balancen Scenarie 2030'!AD19-'Balancen BAU 2030'!AD19","v":0},{"$f":"'Balancen Scenarie 2030'!AE19-'Balancen BAU 2030'!AE19","v":0},{"$f":"'Balancen Scenarie 2030'!AF19-'Balancen BAU 2030'!AF19","v":0},{"$f":"'Balancen Scenarie 2030'!AG19-'Balancen BAU 2030'!AG19","v":0},{"$f":"'Balancen Scenarie 2030'!AH19-'Balancen BAU 2030'!AH19","v":0},{"$f":"'Balancen Scenarie 2030'!AI19-'Balancen BAU 2030'!AI19","v":0},{"$f":"'Balancen Scenarie 2030'!AJ19-'Balancen BAU 2030'!AJ19","v":0},{"$f":"'Balancen Scenarie 2030'!AK19-'Balancen BAU 2030'!AK19","v":-2.0000000000003126E-2},{"$f":"'Balancen Scenarie 2030'!AL19-'Balancen BAU 2030'!AL19","v":2.0000000000003126E-2},{"$f":"'Balancen Scenarie 2030'!AM19-'Balancen BAU 2030'!AM19","v":0},{"$f":"'Balancen Scenarie 2030'!AN19-'Balancen BAU 2030'!AN19","v":0},{"$f":"'Balancen Scenarie 2030'!AO19-'Balancen BAU 2030'!AO19","v":0},{"$f":"'Balancen Scenarie 2030'!AP19-'Balancen BAU 2030'!AP19","v":2.0000000000003126E-2},{"$f":"'Balancen Scenarie 2030'!AQ19-'Balancen BAU 2030'!AQ19","v":0},{"$f":"'Balancen Scenarie 2030'!AR19-'Balancen BAU 2030'!AR19","v":0},{"$f":"'Balancen Scenarie 2030'!AS19-'Balancen BAU 2030'!AS19","v":0},{"$f":"'Balancen Scenarie 2030'!AT19-'Balancen BAU 2030'!AT19","v":0},{"$f":"'Balancen Scenarie 2030'!AU19-'Balancen BAU 2030'!AU19","v":0}]
["Raffinaderi (herunder PtX, bygas og biogasopgradering)",{"$f":"'Balancen Scenarie 2030'!B20-'Balancen BAU 2030'!B20","v":-363.08146079320977},{"$f":"'Balancen Scenarie 2030'!C20-'Balancen BAU 2030'!C20","v":0},{"$f":"'Balancen Scenarie 2030'!D20-'Balancen BAU 2030'!D20","v":0},{"$f":"'Balancen Scenarie 2030'!E20-'Balancen BAU 2030'!E20","v":0},{"$f":"'Balancen Scenarie 2030'!F20-'Balancen BAU 2030'!F20","v":0},{"$f":"'Balancen Scenarie 2030'!G20-'Balancen BAU 2030'!G20","v":0},{"$f":"'Balancen Scenarie 2030'!H20-'Balancen BAU 2030'!H20","v":0},{"$f":"'Balancen Scenarie 2030'!I20-'Balancen BAU 2030'!I20","v":0},{"$f":"'Balancen Scenarie 2030'!J20-'Balancen BAU 2030'!J20","v":0},{"$f":"'Balancen Scenarie 2030'!K20-'Balancen BAU 2030'!K20","v":0},{"$f":"'Balancen Scenarie 2030'!L20-'Balancen BAU 2030'!L20","v":0},{"$f":"'Balancen Scenarie 2030'!M20-'Balancen BAU 2030'!M20","v":0},{"$f":"'Balancen Scenarie 2030'!N20-'Balancen BAU 2030'!N20","v":0},{"$f":"'Balancen Scenarie 2030'!O20-'Balancen BAU 2030'!O20","v":0},{"$f":"'Balancen Scenarie 2030'!P20-'Balancen BAU 2030'!P20","v":0},{"$f":"'Balancen Scenarie 2030'!Q20-'Balancen BAU 2030'!Q20","v":0},{"$f":"'Balancen Scenarie 2030'!R20-'Balancen BAU 2030'!R20","v":0},{"$f":"'Balancen Scenarie 2030'!S20-'Balancen BAU 2030'!S20","v":0},{"$f":"'Balancen Scenarie 2030'!T20-'Balancen BAU 2030'!T20","v":0},{"$f":"'Balancen Scenarie 2030'!U20-'Balancen BAU 2030'!U20","v":0},{"$f":"'Balancen Scenarie 2030'!V20-'Balancen BAU 2030'!V20","v":0},{"$f":"'Balancen Scenarie 2030'!W20-'Balancen BAU 2030'!W20","v":0},{"$f":"'Balancen Scenarie 2030'!X20-'Balancen BAU 2030'!X20","v":0},{"$f":"'Balancen Scenarie 2030'!Y20-'Balancen BAU 2030'!Y20","v":17.676248923509775},{"$f":"'Balancen Scenarie 2030'!Z20-'Balancen BAU 2030'!Z20","v":-17.128229940917663},{"$f":"'Balancen Scenarie 2030'!AA20-'Balancen BAU 2030'!AA20","v":16.794912807318497},{"$f":"'Balancen Scenarie 2030'!AB20-'Balancen BAU 2030'!AB20","v":0},{"$f":"'Balancen Scenarie 2030'!AC20-'Balancen BAU 2030'!AC20","v":0},{"$f":"'Balancen Scenarie 2030'!AD20-'Balancen BAU 2030'!AD20","v":0},{"$f":"'Balancen Scenarie 2030'!AE20-'Balancen BAU 2030'!AE20","v":-283.9550871926815},{"$f":"'Balancen Scenarie 2030'!AF20-'Balancen BAU 2030'!AF20","v":0},{"$f":"'Balancen Scenarie 2030'!AG20-'Balancen BAU 2030'!AG20","v":300.75},{"$f":"'Balancen Scenarie 2030'!AH20-'Balancen BAU 2030'!AH20","v":0},{"$f":"'Balancen Scenarie 2030'!AI20-'Balancen BAU 2030'!AI20","v":0},{"$f":"'Balancen Scenarie 2030'!AJ20-'Balancen BAU 2030'!AJ20","v":0},{"$f":"'Balancen Scenarie 2030'!AK20-'Balancen BAU 2030'!AK20","v":0},{"$f":"'Balancen Scenarie 2030'!AL20-'Balancen BAU 2030'!AL20","v":-25.442932701283382},{"$f":"'Balancen Scenarie 2030'!AM20-'Balancen BAU 2030'!AM20","v":0},{"$f":"'Balancen Scenarie 2030'!AN20-'Balancen BAU 2030'!AN20","v":0},{"$f":"'Balancen Scenarie 2030'!AO20-'Balancen BAU 2030'!AO20","v":0},{"$f":"'Balancen Scenarie 2030'!AP20-'Balancen BAU 2030'!AP20","v":-25.442932701283382},{"$f":"'Balancen Scenarie 2030'!AQ20-'Balancen BAU 2030'!AQ20","v":-21.328466609104936},{"$f":"'Balancen Scenarie 2030'!AR20-'Balancen BAU 2030'!AR20","v":0},{"$f":"'Balancen Scenarie 2030'!AS20-'Balancen BAU 2030'!AS20","v":0},{"$f":"'Balancen Scenarie 2030'!AT20-'Balancen BAU 2030'!AT20","v":60.023215181752448},{"$f":"'Balancen Scenarie 2030'!AU20-'Balancen BAU 2030'!AU20","v":0}]
["Tab ved transport af el, fjernvarme, mv.",{"$f":"'Balancen Scenarie 2030'!B21-'Balancen BAU 2030'!B21","v":-34.721070315921679},{"$f":"'Balancen Scenarie 2030'!C21-'Balancen BAU 2030'!C21","v":0},{"$f":"'Balancen Scenarie 2030'!D21-'Balancen BAU 2030'!D21","v":0},{"$f":"'Balancen Scenarie 2030'!E21-'Balancen BAU 2030'!E21","v":0},{"$f":"'Balancen Scenarie 2030'!F21-'Balancen BAU 2030'!F21","v":0},{"$f":"'Balancen Scenarie 2030'!G21-'Balancen BAU 2030'!G21","v":0},{"$f":"'Balancen Scenarie 2030'!H21-'Balancen BAU 2030'!H21","v":0},{"$f":"'Balancen Scenarie 2030'!I21-'Balancen BAU 2030'!I21","v":0},{"$f":"'Balancen Scenarie 2030'!J21-'Balancen BAU 2030'!J21","v":0},{"$f":"'Balancen Scenarie 2030'!K21-'Balancen BAU 2030'!K21","v":0},{"$f":"'Balancen Scenarie 2030'!L21-'Balancen BAU 2030'!L21","v":0},{"$f":"'Balancen Scenarie 2030'!M21-'Balancen BAU 2030'!M21","v":0},{"$f":"'Balancen Scenarie 2030'!N21-'Balancen BAU 2030'!N21","v":0},{"$f":"'Balancen Scenarie 2030'!O21-'Balancen BAU 2030'!O21","v":0},{"$f":"'Balancen Scenarie 2030'!P21-'Balancen BAU 2030'!P21","v":0},{"$f":"'Balancen Scenarie 2030'!Q21-'Balancen BAU 2030'!Q21","v":0},{"$f":"'Balancen Scenarie 2030'!R21-'Balancen BAU 2030'!R21","v":0},{"$f":"'Balancen Scenarie 2030'!S21-'Balancen BAU 2030'!S21","v":0},{"$f":"'Balancen Scenarie 2030'!T21-'Balancen BAU 2030'!T21","v":0},{"$f":"'Balancen Scenarie 2030'!U21-'Balancen BAU 2030'!U21","v":0},{"$f":"'Balancen Scenarie 2030'!V21-'Balancen BAU 2030'!V21","v":0},{"$f":"'Balancen Scenarie 2030'!W21-'Balancen BAU 2030'!W21","v":0},{"$f":"'Balancen Scenarie 2030'!X21-'Balancen BAU 2030'!X21","v":0},{"$f":"'Balancen Scenarie 2030'!Y21-'Balancen BAU 2030'!Y21","v":0},{"$f":"'Balancen Scenarie 2030'!Z21-'Balancen BAU 2030'!Z21","v":0},{"$f":"'Balancen Scenarie 2030'!AA21-'Balancen BAU 2030'!AA21","v":0},{"$f":"'Balancen Scenarie 2030'!AB21-'Balancen BAU 2030'!AB21","v":0},{"$f":"'Balancen Scenarie 2030'!AC21-'Balancen BAU 2030'!AC21","v":0},{"$f":"'Balancen Scenarie 2030'!AD21-'Balancen BAU 2030'!AD21","v":0},{"$f":"'Balancen Scenarie 2030'!AE21-'Balancen BAU 2030'!AE21","v":0},{"$f":"'Balancen Scenarie 2030'!AF21-'Balancen BAU 2030'!AF21","v":0},{"$f":"'Balancen Scenarie 2030'!AG21-'Balancen BAU 2030'!AG21","v":0},{"$f":"'Balancen Scenarie 2030'!AH21-'Balancen BAU 2030'!AH21","v":0},{"$f":"'Balancen Scenarie 2030'!AI21-'Balancen BAU 2030'!AI21","v":0},{"$f":"'Balancen Scenarie 2030'!AJ21-'Balancen BAU 2030'!AJ21","v":0},{"$f":"'Balancen Scenarie 2030'!AK21-'Balancen BAU 2030'!AK21","v":0},{"$f":"'Balancen Scenarie 2030'!AL21-'Balancen BAU 2030'!AL21","v":-34.721070315918041},{"$f":"'Balancen Scenarie 2030'!AM21-'Balancen BAU 2030'!AM21","v":0},{"$f":"'Balancen Scenarie 2030'!AN21-'Balancen BAU 2030'!AN21","v":0},{"$f":"'Balancen Scenarie 2030'!AO21-'Balancen BAU 2030'!AO21","v":0},{"$f":"'Balancen Scenarie 2030'!AP21-'Balancen BAU 2030'!AP21","v":-34.721070315918041},{"$f":"'Balancen Scenarie 2030'!AQ21-'Balancen BAU 2030'!AQ21","v":0},{"$f":"'Balancen Scenarie 2030'!AR21-'Balancen BAU 2030'!AR21","v":0},{"$f":"'Balancen Scenarie 2030'!AS21-'Balancen BAU 2030'!AS21","v":0},{"$f":"'Balancen Scenarie 2030'!AT21-'Balancen BAU 2030'!AT21","v":-146.50010384435882},{"$f":"'Balancen Scenarie 2030'!AU21-'Balancen BAU 2030'!AU21","v":0}]
["Indgang ikke-nettilsluttet VE",{"$f":"'Balancen Scenarie 2030'!B22-'Balancen BAU 2030'!B22","v":-611.37957891360929},{"$f":"'Balancen Scenarie 2030'!C22-'Balancen BAU 2030'!C22","v":0},{"$f":"'Balancen Scenarie 2030'!D22-'Balancen BAU 2030'!D22","v":0},{"$f":"'Balancen Scenarie 2030'!E22-'Balancen BAU 2030'!E22","v":0},{"$f":"'Balancen Scenarie 2030'!F22-'Balancen BAU 2030'!F22","v":0},{"$f":"'Balancen Scenarie 2030'!G22-'Balancen BAU 2030'!G22","v":0},{"$f":"'Balancen Scenarie 2030'!H22-'Balancen BAU 2030'!H22","v":0},{"$f":"'Balancen Scenarie 2030'!I22-'Balancen BAU 2030'!I22","v":0},{"$f":"'Balancen Scenarie 2030'!J22-'Balancen BAU 2030'!J22","v":0},{"$f":"'Balancen Scenarie 2030'!K22-'Balancen BAU 2030'!K22","v":0},{"$f":"'Balancen Scenarie 2030'!L22-'Balancen BAU 2030'!L22","v":0},{"$f":"'Balancen Scenarie 2030'!M22-'Balancen BAU 2030'!M22","v":0},{"$f":"'Balancen Scenarie 2030'!N22-'Balancen BAU 2030'!N22","v":0},{"$f":"'Balancen Scenarie 2030'!O22-'Balancen BAU 2030'!O22","v":0},{"$f":"'Balancen Scenarie 2030'!P22-'Balancen BAU 2030'!P22","v":0},{"$f":"'Balancen Scenarie 2030'!Q22-'Balancen BAU 2030'!Q22","v":0},{"$f":"'Balancen Scenarie 2030'!R22-'Balancen BAU 2030'!R22","v":0},{"$f":"'Balancen Scenarie 2030'!S22-'Balancen BAU 2030'!S22","v":0},{"$f":"'Balancen Scenarie 2030'!T22-'Balancen BAU 2030'!T22","v":0},{"$f":"'Balancen Scenarie 2030'!U22-'Balancen BAU 2030'!U22","v":0},{"$f":"'Balancen Scenarie 2030'!V22-'Balancen BAU 2030'!V22","v":0},{"$f":"'Balancen Scenarie 2030'!W22-'Balancen BAU 2030'!W22","v":0},{"$f":"'Balancen Scenarie 2030'!X22-'Balancen BAU 2030'!X22","v":0},{"$f":"'Balancen Scenarie 2030'!Y22-'Balancen BAU 2030'!Y22","v":0},{"$f":"'Balancen Scenarie 2030'!Z22-'Balancen BAU 2030'!Z22","v":0},{"$f":"'Balancen Scenarie 2030'!AA22-'Balancen BAU 2030'!AA22","v":0},{"$f":"'Balancen Scenarie 2030'!AB22-'Balancen BAU 2030'!AB22","v":0},{"$f":"'Balancen Scenarie 2030'!AC22-'Balancen BAU 2030'!AC22","v":0},{"$f":"'Balancen Scenarie 2030'!AD22-'Balancen BAU 2030'!AD22","v":0},{"$f":"'Balancen Scenarie 2030'!AE22-'Balancen BAU 2030'!AE22","v":0},{"$f":"'Balancen Scenarie 2030'!AF22-'Balancen BAU 2030'!AF22","v":0},{"$f":"'Balancen Scenarie 2030'!AG22-'Balancen BAU 2030'!AG22","v":0},{"$f":"'Balancen Scenarie 2030'!AH22-'Balancen BAU 2030'!AH22","v":9.6633812063373625E-13},{"$f":"'Balancen Scenarie 2030'!AI22-'Balancen BAU 2030'!AI22","v":-611.37957891361293},{"$f":"'Balancen Scenarie 2030'!AJ22-'Balancen BAU 2030'!AJ22","v":0},{"$f":"'Balancen Scenarie 2030'!AK22-'Balancen BAU 2030'!AK22","v":0},{"$f":"'Balancen Scenarie 2030'!AL22-'Balancen BAU 2030'!AL22","v":0},{"$f":"'Balancen Scenarie 2030'!AM22-'Balancen BAU 2030'!AM22","v":0},{"$f":"'Balancen Scenarie 2030'!AN22-'Balancen BAU 2030'!AN22","v":0},{"$f":"'Balancen Scenarie 2030'!AO22-'Balancen BAU 2030'!AO22","v":0},{"$f":"'Balancen Scenarie 2030'!AP22-'Balancen BAU 2030'!AP22","v":0},{"$f":"'Balancen Scenarie 2030'!AQ22-'Balancen BAU 2030'!AQ22","v":0},{"$f":"'Balancen Scenarie 2030'!AR22-'Balancen BAU 2030'!AR22","v":0},{"$f":"'Balancen Scenarie 2030'!AS22-'Balancen BAU 2030'!AS22","v":0},{"$f":"'Balancen Scenarie 2030'!AT22-'Balancen BAU 2030'!AT22","v":0},{"$f":"'Balancen Scenarie 2030'!AU22-'Balancen BAU 2030'!AU22","v":0}]
["Afgang fra energisystemet",{"$f":"'Balancen Scenarie 2030'!B23-'Balancen BAU 2030'!B23","v":-310.03774824936409},{"$f":"'Balancen Scenarie 2030'!C23-'Balancen BAU 2030'!C23","v":0},{"$f":"'Balancen Scenarie 2030'!D23-'Balancen BAU 2030'!D23","v":0},{"$f":"'Balancen Scenarie 2030'!E23-'Balancen BAU 2030'!E23","v":0},{"$f":"'Balancen Scenarie 2030'!F23-'Balancen BAU 2030'!F23","v":-372.25154310840298},{"$f":"'Balancen Scenarie 2030'!G23-'Balancen BAU 2030'!G23","v":0},{"$f":"'Balancen Scenarie 2030'!H23-'Balancen BAU 2030'!H23","v":0},{"$f":"'Balancen Scenarie 2030'!I23-'Balancen BAU 2030'!I23","v":-57.565399739032728},{"$f":"'Balancen Scenarie 2030'!J23-'Balancen BAU 2030'!J23","v":0},{"$f":"'Balancen Scenarie 2030'!K23-'Balancen BAU 2030'!K23","v":-314.68614336934843},{"$f":"'Balancen Scenarie 2030'!L23-'Balancen BAU 2030'!L23","v":0},{"$f":"'Balancen Scenarie 2030'!M23-'Balancen BAU 2030'!M23","v":0},{"$f":"'Balancen Scenarie 2030'!N23-'Balancen BAU 2030'!N23","v":0},{"$f":"'Balancen Scenarie 2030'!O23-'Balancen BAU 2030'!O23","v":0},{"$f":"'Balancen Scenarie 2030'!P23-'Balancen BAU 2030'!P23","v":0},{"$f":"'Balancen Scenarie 2030'!Q23-'Balancen BAU 2030'!Q23","v":0},{"$f":"'Balancen Scenarie 2030'!R23-'Balancen BAU 2030'!R23","v":-8.0035533756017685E-11},{"$f":"'Balancen Scenarie 2030'!S23-'Balancen BAU 2030'!S23","v":0},{"$f":"'Balancen Scenarie 2030'!T23-'Balancen BAU 2030'!T23","v":0},{"$f":"'Balancen Scenarie 2030'!U23-'Balancen BAU 2030'!U23","v":0},{"$f":"'Balancen Scenarie 2030'!V23-'Balancen BAU 2030'!V23","v":0},{"$f":"'Balancen Scenarie 2030'!W23-'Balancen BAU 2030'!W23","v":0},{"$f":"'Balancen Scenarie 2030'!X23-'Balancen BAU 2030'!X23","v":-8.0035533756017685E-11},{"$f":"'Balancen Scenarie 2030'!Y23-'Balancen BAU 2030'!Y23","v":0},{"$f":"'Balancen Scenarie 2030'!Z23-'Balancen BAU 2030'!Z23","v":0},{"$f":"'Balancen Scenarie 2030'!AA23-'Balancen BAU 2030'!AA23","v":-13.682210952465539},{"$f":"'Balancen Scenarie 2030'!AB23-'Balancen BAU 2030'!AB23","v":-7.8422428629964998},{"$f":"'Balancen Scenarie 2030'!AC23-'Balancen BAU 2030'!AC23","v":-5.8399680894667654},{"$f":"'Balancen Scenarie 2030'!AD23-'Balancen BAU 2030'!AD23","v":0},{"$f":"'Balancen Scenarie 2030'!AE23-'Balancen BAU 2030'!AE23","v":0},{"$f":"'Balancen Scenarie 2030'!AF23-'Balancen BAU 2030'!AF23","v":0},{"$f":"'Balancen Scenarie 2030'!AG23-'Balancen BAU 2030'!AG23","v":0},{"$f":"'Balancen Scenarie 2030'!AH23-'Balancen BAU 2030'!AH23","v":-9.6633812063373625E-13},{"$f":"'Balancen Scenarie 2030'!AI23-'Balancen BAU 2030'!AI23","v":611.37957891361293},{"$f":"'Balancen Scenarie 2030'!AJ23-'Balancen BAU 2030'!AJ23","v":0},{"$f":"'Balancen Scenarie 2030'!AK23-'Balancen BAU 2030'!AK23","v":0},{"$f":"'Balancen Scenarie 2030'!AL23-'Balancen BAU 2030'!AL23","v":-535.48357310183928},{"$f":"'Balancen Scenarie 2030'!AM23-'Balancen BAU 2030'!AM23","v":-611.37957891366204},{"$f":"'Balancen Scenarie 2030'!AN23-'Balancen BAU 2030'!AN23","v":0},{"$f":"'Balancen Scenarie 2030'!AO23-'Balancen BAU 2030'!AO23","v":75.896005811890063},{"$f":"'Balancen Scenarie 2030'!AP23-'Balancen BAU 2030'!AP23","v":0},{"$f":"'Balancen Scenarie 2030'!AQ23-'Balancen BAU 2030'!AQ23","v":0},{"$f":"'Balancen Scenarie 2030'!AR23-'Balancen BAU 2030'!AR23","v":0},{"$f":"'Balancen Scenarie 2030'!AS23-'Balancen BAU 2030'!AS23","v":27386.591816538945},{"$f":"'Balancen Scenarie 2030'!AT23-'Balancen BAU 2030'!AT23","v":-689.16303197562229},{"$f":"'Balancen Scenarie 2030'!AU23-'Balancen BAU 2030'!AU23","v":-86.476888662204146}]
["Netto eksport/lager",{"$f":"'Balancen Scenarie 2030'!B24-'Balancen BAU 2030'!B24","v":0},{"$f":"'Balancen Scenarie 2030'!C24-'Balancen BAU 2030'!C24","v":0},{"$f":"'Balancen Scenarie 2030'!D24-'Balancen BAU 2030'!D24","v":0},{"$f":"'Balancen Scenarie 2030'!E24-'Balancen BAU 2030'!E24","v":0},{"$f":"'Balancen Scenarie 2030'!F24-'Balancen BAU 2030'!F24","v":0},{"$f":"'Balancen Scenarie 2030'!G24-'Balancen BAU 2030'!G24","v":0},{"$f":"'Balancen Scenarie 2030'!H24-'Balancen BAU 2030'!H24","v":0},{"$f":"'Balancen Scenarie 2030'!I24-'Balancen BAU 2030'!I24","v":0},{"$f":"'Balancen Scenarie 2030'!J24-'Balancen BAU 2030'!J24","v":0},{"$f":"'Balancen Scenarie 2030'!K24-'Balancen BAU 2030'!K24","v":0},{"$f":"'Balancen Scenarie 2030'!L24-'Balancen BAU 2030'!L24","v":0},{"$f":"'Balancen Scenarie 2030'!M24-'Balancen BAU 2030'!M24","v":0},{"$f":"'Balancen Scenarie 2030'!N24-'Balancen BAU 2030'!N24","v":0},{"$f":"'Balancen Scenarie 2030'!O24-'Balancen BAU 2030'!O24","v":0},{"$f":"'Balancen Scenarie 2030'!P24-'Balancen BAU 2030'!P24","v":0},{"$f":"'Balancen Scenarie 2030'!Q24-'Balancen BAU 2030'!Q24","v":0},{"$f":"'Balancen Scenarie 2030'!R24-'Balancen BAU 2030'!R24","v":0},{"$f":"'Balancen Scenarie 2030'!S24-'Balancen BAU 2030'!S24","v":0},{"$f":"'Balancen Scenarie 2030'!T24-'Balancen BAU 2030'!T24","v":0},{"$f":"'Balancen Scenarie 2030'!U24-'Balancen BAU 2030'!U24","v":0},{"$f":"'Balancen Scenarie 2030'!V24-'Balancen BAU 2030'!V24","v":0},{"$f":"'Balancen Scenarie 2030'!W24-'Balancen BAU 2030'!W24","v":0},{"$f":"'Balancen Scenarie 2030'!X24-'Balancen BAU 2030'!X24","v":0},{"$f":"'Balancen Scenarie 2030'!Y24-'Balancen BAU 2030'!Y24","v":0},{"$f":"'Balancen Scenarie 2030'!Z24-'Balancen BAU 2030'!Z24","v":0},{"$f":"'Balancen Scenarie 2030'!AA24-'Balancen BAU 2030'!AA24","v":0},{"$f":"'Balancen Scenarie 2030'!AB24-'Balancen BAU 2030'!AB24","v":0},{"$f":"'Balancen Scenarie 2030'!AC24-'Balancen BAU 2030'!AC24","v":0},{"$f":"'Balancen Scenarie 2030'!AD24-'Balancen BAU 2030'!AD24","v":0},{"$f":"'Balancen Scenarie 2030'!AE24-'Balancen BAU 2030'!AE24","v":0},{"$f":"'Balancen Scenarie 2030'!AF24-'Balancen BAU 2030'!AF24","v":0},{"$f":"'Balancen Scenarie 2030'!AG24-'Balancen BAU 2030'!AG24","v":0},{"$f":"'Balancen Scenarie 2030'!AH24-'Balancen BAU 2030'!AH24","v":0},{"$f":"'Balancen Scenarie 2030'!AI24-'Balancen BAU 2030'!AI24","v":0},{"$f":"'Balancen Scenarie 2030'!AJ24-'Balancen BAU 2030'!AJ24","v":0},{"$f":"'Balancen Scenarie 2030'!AK24-'Balancen BAU 2030'!AK24","v":0},{"$f":"'Balancen Scenarie 2030'!AL24-'Balancen BAU 2030'!AL24","v":0},{"$f":"'Balancen Scenarie 2030'!AM24-'Balancen BAU 2030'!AM24","v":0},{"$f":"'Balancen Scenarie 2030'!AN24-'Balancen BAU 2030'!AN24","v":0},{"$f":"'Balancen Scenarie 2030'!AO24-'Balancen BAU 2030'!AO24","v":0},{"$f":"'Balancen Scenarie 2030'!AP24-'Balancen BAU 2030'!AP24","v":0},{"$f":"'Balancen Scenarie 2030'!AQ24-'Balancen BAU 2030'!AQ24","v":0},{"$f":"'Balancen Scenarie 2030'!AR24-'Balancen BAU 2030'!AR24","v":0},{"$f":"'Balancen Scenarie 2030'!AS24-'Balancen BAU 2030'!AS24","v":0},{"$f":"'Balancen Scenarie 2030'!AT24-'Balancen BAU 2030'!AT24","v":0},{"$f":"'Balancen Scenarie 2030'!AU24-'Balancen BAU 2030'!AU24","v":0}]
["Transport",{"$f":"'Balancen Scenarie 2030'!B25-'Balancen BAU 2030'!B25","v":-310.03774824895663},{"$f":"'Balancen Scenarie 2030'!C25-'Balancen BAU 2030'!C25","v":0},{"$f":"'Balancen Scenarie 2030'!D25-'Balancen BAU 2030'!D25","v":0},{"$f":"'Balancen Scenarie 2030'!E25-'Balancen BAU 2030'!E25","v":0},{"$f":"'Balancen Scenarie 2030'!F25-'Balancen BAU 2030'!F25","v":-372.25154310840298},{"$f":"'Balancen Scenarie 2030'!G25-'Balancen BAU 2030'!G25","v":0},{"$f":"'Balancen Scenarie 2030'!H25-'Balancen BAU 2030'!H25","v":0},{"$f":"'Balancen Scenarie 2030'!I25-'Balancen BAU 2030'!I25","v":-57.565399739032728},{"$f":"'Balancen Scenarie 2030'!J25-'Balancen BAU 2030'!J25","v":0},{"$f":"'Balancen Scenarie 2030'!K25-'Balancen BAU 2030'!K25","v":-314.68614336934843},{"$f":"'Balancen Scenarie 2030'!L25-'Balancen BAU 2030'!L25","v":0},{"$f":"'Balancen Scenarie 2030'!M25-'Balancen BAU 2030'!M25","v":0},{"$f":"'Balancen Scenarie 2030'!N25-'Balancen BAU 2030'!N25","v":0},{"$f":"'Balancen Scenarie 2030'!O25-'Balancen BAU 2030'!O25","v":0},{"$f":"'Balancen Scenarie 2030'!P25-'Balancen BAU 2030'!P25","v":0},{"$f":"'Balancen Scenarie 2030'!Q25-'Balancen BAU 2030'!Q25","v":0},{"$f":"'Balancen Scenarie 2030'!R25-'Balancen BAU 2030'!R25","v":0},{"$f":"'Balancen Scenarie 2030'!S25-'Balancen BAU 2030'!S25","v":0},{"$f":"'Balancen Scenarie 2030'!T25-'Balancen BAU 2030'!T25","v":0},{"$f":"'Balancen Scenarie 2030'!U25-'Balancen BAU 2030'!U25","v":0},{"$f":"'Balancen Scenarie 2030'!V25-'Balancen BAU 2030'!V25","v":0},{"$f":"'Balancen Scenarie 2030'!W25-'Balancen BAU 2030'!W25","v":0},{"$f":"'Balancen Scenarie 2030'!X25-'Balancen BAU 2030'!X25","v":0},{"$f":"'Balancen Scenarie 2030'!Y25-'Balancen BAU 2030'!Y25","v":0},{"$f":"'Balancen Scenarie 2030'!Z25-'Balancen BAU 2030'!Z25","v":0},{"$f":"'Balancen Scenarie 2030'!AA25-'Balancen BAU 2030'!AA25","v":-13.682210952465539},{"$f":"'Balancen Scenarie 2030'!AB25-'Balancen BAU 2030'!AB25","v":-7.8422428629964998},{"$f":"'Balancen Scenarie 2030'!AC25-'Balancen BAU 2030'!AC25","v":-5.8399680894667654},{"$f":"'Balancen Scenarie 2030'!AD25-'Balancen BAU 2030'!AD25","v":0},{"$f":"'Balancen Scenarie 2030'!AE25-'Balancen BAU 2030'!AE25","v":0},{"$f":"'Balancen Scenarie 2030'!AF25-'Balancen BAU 2030'!AF25","v":0},{"$f":"'Balancen Scenarie 2030'!AG25-'Balancen BAU 2030'!AG25","v":0},{"$f":"'Balancen Scenarie 2030'!AH25-'Balancen BAU 2030'!AH25","v":0},{"$f":"'Balancen Scenarie 2030'!AI25-'Balancen BAU 2030'!AI25","v":0},{"$f":"'Balancen Scenarie 2030'!AJ25-'Balancen BAU 2030'!AJ25","v":0},{"$f":"'Balancen Scenarie 2030'!AK25-'Balancen BAU 2030'!AK25","v":0},{"$f":"'Balancen Scenarie 2030'!AL25-'Balancen BAU 2030'!AL25","v":75.896005811890063},{"$f":"'Balancen Scenarie 2030'!AM25-'Balancen BAU 2030'!AM25","v":0},{"$f":"'Balancen Scenarie 2030'!AN25-'Balancen BAU 2030'!AN25","v":0},{"$f":"'Balancen Scenarie 2030'!AO25-'Balancen BAU 2030'!AO25","v":75.896005811890063},{"$f":"'Balancen Scenarie 2030'!AP25-'Balancen BAU 2030'!AP25","v":0},{"$f":"'Balancen Scenarie 2030'!AQ25-'Balancen BAU 2030'!AQ25","v":0},{"$f":"'Balancen Scenarie 2030'!AR25-'Balancen BAU 2030'!AR25","v":0},{"$f":"'Balancen Scenarie 2030'!AS25-'Balancen BAU 2030'!AS25","v":27386.591816538945},{"$f":"'Balancen Scenarie 2030'!AT25-'Balancen BAU 2030'!AT25","v":-286.17143495261553},{"$f":"'Balancen Scenarie 2030'!AU25-'Balancen BAU 2030'!AU25","v":-1.608807276468724}]
["Vejtransport",{"$f":"'Balancen Scenarie 2030'!B26-'Balancen BAU 2030'!B26","v":-310.03774824895663},{"$f":"'Balancen Scenarie 2030'!C26-'Balancen BAU 2030'!C26","v":0},{"$f":"'Balancen Scenarie 2030'!D26-'Balancen BAU 2030'!D26","v":0},{"$f":"'Balancen Scenarie 2030'!E26-'Balancen BAU 2030'!E26","v":0},{"$f":"'Balancen Scenarie 2030'!F26-'Balancen BAU 2030'!F26","v":-372.25154310840298},{"$f":"'Balancen Scenarie 2030'!G26-'Balancen BAU 2030'!G26","v":0},{"$f":"'Balancen Scenarie 2030'!H26-'Balancen BAU 2030'!H26","v":0},{"$f":"'Balancen Scenarie 2030'!I26-'Balancen BAU 2030'!I26","v":-57.565399739032728},{"$f":"'Balancen Scenarie 2030'!J26-'Balancen BAU 2030'!J26","v":0},{"$f":"'Balancen Scenarie 2030'!K26-'Balancen BAU 2030'!K26","v":-314.68614336934843},{"$f":"'Balancen Scenarie 2030'!L26-'Balancen BAU 2030'!L26","v":0},{"$f":"'Balancen Scenarie 2030'!M26-'Balancen BAU 2030'!M26","v":0},{"$f":"'Balancen Scenarie 2030'!N26-'Balancen BAU 2030'!N26","v":0},{"$f":"'Balancen Scenarie 2030'!O26-'Balancen BAU 2030'!O26","v":0},{"$f":"'Balancen Scenarie 2030'!P26-'Balancen BAU 2030'!P26","v":0},{"$f":"'Balancen Scenarie 2030'!Q26-'Balancen BAU 2030'!Q26","v":0},{"$f":"'Balancen Scenarie 2030'!R26-'Balancen BAU 2030'!R26","v":0},{"$f":"'Balancen Scenarie 2030'!S26-'Balancen BAU 2030'!S26","v":0},{"$f":"'Balancen Scenarie 2030'!T26-'Balancen BAU 2030'!T26","v":0},{"$f":"'Balancen Scenarie 2030'!U26-'Balancen BAU 2030'!U26","v":0},{"$f":"'Balancen Scenarie 2030'!V26-'Balancen BAU 2030'!V26","v":0},{"$f":"'Balancen Scenarie 2030'!W26-'Balancen BAU 2030'!W26","v":0},{"$f":"'Balancen Scenarie 2030'!X26-'Balancen BAU 2030'!X26","v":0},{"$f":"'Balancen Scenarie 2030'!Y26-'Balancen BAU 2030'!Y26","v":0},{"$f":"'Balancen Scenarie 2030'!Z26-'Balancen BAU 2030'!Z26","v":0},{"$f":"'Balancen Scenarie 2030'!AA26-'Balancen BAU 2030'!AA26","v":-13.682210952465539},{"$f":"'Balancen Scenarie 2030'!AB26-'Balancen BAU 2030'!AB26","v":-7.8422428629964998},{"$f":"'Balancen Scenarie 2030'!AC26-'Balancen BAU 2030'!AC26","v":-5.8399680894667654},{"$f":"'Balancen Scenarie 2030'!AD26-'Balancen BAU 2030'!AD26","v":0},{"$f":"'Balancen Scenarie 2030'!AE26-'Balancen BAU 2030'!AE26","v":0},{"$f":"'Balancen Scenarie 2030'!AF26-'Balancen BAU 2030'!AF26","v":0},{"$f":"'Balancen Scenarie 2030'!AG26-'Balancen BAU 2030'!AG26","v":0},{"$f":"'Balancen Scenarie 2030'!AH26-'Balancen BAU 2030'!AH26","v":0},{"$f":"'Balancen Scenarie 2030'!AI26-'Balancen BAU 2030'!AI26","v":0},{"$f":"'Balancen Scenarie 2030'!AJ26-'Balancen BAU 2030'!AJ26","v":0},{"$f":"'Balancen Scenarie 2030'!AK26-'Balancen BAU 2030'!AK26","v":0},{"$f":"'Balancen Scenarie 2030'!AL26-'Balancen BAU 2030'!AL26","v":75.896005811891882},{"$f":"'Balancen Scenarie 2030'!AM26-'Balancen BAU 2030'!AM26","v":0},{"$f":"'Balancen Scenarie 2030'!AN26-'Balancen BAU 2030'!AN26","v":0},{"$f":"'Balancen Scenarie 2030'!AO26-'Balancen BAU 2030'!AO26","v":75.896005811891882},{"$f":"'Balancen Scenarie 2030'!AP26-'Balancen BAU 2030'!AP26","v":0},{"$f":"'Balancen Scenarie 2030'!AQ26-'Balancen BAU 2030'!AQ26","v":0},{"$f":"'Balancen Scenarie 2030'!AR26-'Balancen BAU 2030'!AR26","v":0},{"$f":"'Balancen Scenarie 2030'!AS26-'Balancen BAU 2030'!AS26","v":27386.591816538945},{"$f":"'Balancen Scenarie 2030'!AT26-'Balancen BAU 2030'!AT26","v":-256.65797692316119},{"$f":"'Balancen Scenarie 2030'!AU26-'Balancen BAU 2030'!AU26","v":0.18982469568231863}]
["Personbil ",{"$f":"'Balancen Scenarie 2030'!B27-'Balancen BAU 2030'!B27","v":-310.03774824895663},{"$f":"'Balancen Scenarie 2030'!C27-'Balancen BAU 2030'!C27","v":0},{"$f":"'Balancen Scenarie 2030'!D27-'Balancen BAU 2030'!D27","v":0},{"$f":"'Balancen Scenarie 2030'!E27-'Balancen BAU 2030'!E27","v":0},{"$f":"'Balancen Scenarie 2030'!F27-'Balancen BAU 2030'!F27","v":-372.25154310838843},{"$f":"'Balancen Scenarie 2030'!G27-'Balancen BAU 2030'!G27","v":0},{"$f":"'Balancen Scenarie 2030'!H27-'Balancen BAU 2030'!H27","v":0},{"$f":"'Balancen Scenarie 2030'!I27-'Balancen BAU 2030'!I27","v":-57.565399739032728},{"$f":"'Balancen Scenarie 2030'!J27-'Balancen BAU 2030'!J27","v":0},{"$f":"'Balancen Scenarie 2030'!K27-'Balancen BAU 2030'!K27","v":-314.68614336934843},{"$f":"'Balancen Scenarie 2030'!L27-'Balancen BAU 2030'!L27","v":0},{"$f":"'Balancen Scenarie 2030'!M27-'Balancen BAU 2030'!M27","v":0},{"$f":"'Balancen Scenarie 2030'!N27-'Balancen BAU 2030'!N27","v":0},{"$f":"'Balancen Scenarie 2030'!O27-'Balancen BAU 2030'!O27","v":0},{"$f":"'Balancen Scenarie 2030'!P27-'Balancen BAU 2030'!P27","v":0},{"$f":"'Balancen Scenarie 2030'!Q27-'Balancen BAU 2030'!Q27","v":0},{"$f":"'Balancen Scenarie 2030'!R27-'Balancen BAU 2030'!R27","v":0},{"$f":"'Balancen Scenarie 2030'!S27-'Balancen BAU 2030'!S27","v":0},{"$f":"'Balancen Scenarie 2030'!T27-'Balancen BAU 2030'!T27","v":0},{"$f":"'Balancen Scenarie 2030'!U27-'Balancen BAU 2030'!U27","v":0},{"$f":"'Balancen Scenarie 2030'!V27-'Balancen BAU 2030'!V27","v":0},{"$f":"'Balancen Scenarie 2030'!W27-'Balancen BAU 2030'!W27","v":0},{"$f":"'Balancen Scenarie 2030'!X27-'Balancen BAU 2030'!X27","v":0},{"$f":"'Balancen Scenarie 2030'!Y27-'Balancen BAU 2030'!Y27","v":0},{"$f":"'Balancen Scenarie 2030'!Z27-'Balancen BAU 2030'!Z27","v":0},{"$f":"'Balancen Scenarie 2030'!AA27-'Balancen BAU 2030'!AA27","v":-13.682210952464629},{"$f":"'Balancen Scenarie 2030'!AB27-'Balancen BAU 2030'!AB27","v":-7.8422428629974092},{"$f":"'Balancen Scenarie 2030'!AC27-'Balancen BAU 2030'!AC27","v":-5.8399680894667654},{"$f":"'Balancen Scenarie 2030'!AD27-'Balancen BAU 2030'!AD27","v":0},{"$f":"'Balancen Scenarie 2030'!AE27-'Balancen BAU 2030'!AE27","v":0},{"$f":"'Balancen Scenarie 2030'!AF27-'Balancen BAU 2030'!AF27","v":0},{"$f":"'Balancen Scenarie 2030'!AG27-'Balancen BAU 2030'!AG27","v":0},{"$f":"'Balancen Scenarie 2030'!AH27-'Balancen BAU 2030'!AH27","v":0},{"$f":"'Balancen Scenarie 2030'!AI27-'Balancen BAU 2030'!AI27","v":0},{"$f":"'Balancen Scenarie 2030'!AJ27-'Balancen BAU 2030'!AJ27","v":0},{"$f":"'Balancen Scenarie 2030'!AK27-'Balancen BAU 2030'!AK27","v":0},{"$f":"'Balancen Scenarie 2030'!AL27-'Balancen BAU 2030'!AL27","v":75.896005811891882},{"$f":"'Balancen Scenarie 2030'!AM27-'Balancen BAU 2030'!AM27","v":0},{"$f":"'Balancen Scenarie 2030'!AN27-'Balancen BAU 2030'!AN27","v":0},{"$f":"'Balancen Scenarie 2030'!AO27-'Balancen BAU 2030'!AO27","v":75.896005811891882},{"$f":"'Balancen Scenarie 2030'!AP27-'Balancen BAU 2030'!AP27","v":0},{"$f":"'Balancen Scenarie 2030'!AQ27-'Balancen BAU 2030'!AQ27","v":0},{"$f":"'Balancen Scenarie 2030'!AR27-'Balancen BAU 2030'!AR27","v":0},{"$f":"'Balancen Scenarie 2030'!AS27-'Balancen BAU 2030'!AS27","v":27386.591816537082},{"$f":"'Balancen Scenarie 2030'!AT27-'Balancen BAU 2030'!AT27","v":-240.65787629785518},{"$f":"'Balancen Scenarie 2030'!AU27-'Balancen BAU 2030'!AU27","v":-6.6738888712745847}]
["Lastbil",{"$f":"'Balancen Scenarie 2030'!B28-'Balancen BAU 2030'!B28","v":0},{"$f":"'Balancen Scenarie 2030'!C28-'Balancen BAU 2030'!C28","v":0},{"$f":"'Balancen Scenarie 2030'!D28-'Balancen BAU 2030'!D28","v":0},{"$f":"'Balancen Scenarie 2030'!E28-'Balancen BAU 2030'!E28","v":0},{"$f":"'Balancen Scenarie 2030'!F28-'Balancen BAU 2030'!F28","v":0},{"$f":"'Balancen Scenarie 2030'!G28-'Balancen BAU 2030'!G28","v":0},{"$f":"'Balancen Scenarie 2030'!H28-'Balancen BAU 2030'!H28","v":0},{"$f":"'Balancen Scenarie 2030'!I28-'Balancen BAU 2030'!I28","v":0},{"$f":"'Balancen Scenarie 2030'!J28-'Balancen BAU 2030'!J28","v":0},{"$f":"'Balancen Scenarie 2030'!K28-'Balancen BAU 2030'!K28","v":0},{"$f":"'Balancen Scenarie 2030'!L28-'Balancen BAU 2030'!L28","v":0},{"$f":"'Balancen Scenarie 2030'!M28-'Balancen BAU 2030'!M28","v":0},{"$f":"'Balancen Scenarie 2030'!N28-'Balancen BAU 2030'!N28","v":0},{"$f":"'Balancen Scenarie 2030'!O28-'Balancen BAU 2030'!O28","v":0},{"$f":"'Balancen Scenarie 2030'!P28-'Balancen BAU 2030'!P28","v":0},{"$f":"'Balancen Scenarie 2030'!Q28-'Balancen BAU 2030'!Q28","v":0},{"$f":"'Balancen Scenarie 2030'!R28-'Balancen BAU 2030'!R28","v":0},{"$f":"'Balancen Scenarie 2030'!S28-'Balancen BAU 2030'!S28","v":0},{"$f":"'Balancen Scenarie 2030'!T28-'Balancen BAU 2030'!T28","v":0},{"$f":"'Balancen Scenarie 2030'!U28-'Balancen BAU 2030'!U28","v":0},{"$f":"'Balancen Scenarie 2030'!V28-'Balancen BAU 2030'!V28","v":0},{"$f":"'Balancen Scenarie 2030'!W28-'Balancen BAU 2030'!W28","v":0},{"$f":"'Balancen Scenarie 2030'!X28-'Balancen BAU 2030'!X28","v":0},{"$f":"'Balancen Scenarie 2030'!Y28-'Balancen BAU 2030'!Y28","v":0},{"$f":"'Balancen Scenarie 2030'!Z28-'Balancen BAU 2030'!Z28","v":0},{"$f":"'Balancen Scenarie 2030'!AA28-'Balancen BAU 2030'!AA28","v":0},{"$f":"'Balancen Scenarie 2030'!AB28-'Balancen BAU 2030'!AB28","v":0},{"$f":"'Balancen Scenarie 2030'!AC28-'Balancen BAU 2030'!AC28","v":0},{"$f":"'Balancen Scenarie 2030'!AD28-'Balancen BAU 2030'!AD28","v":0},{"$f":"'Balancen Scenarie 2030'!AE28-'Balancen BAU 2030'!AE28","v":0},{"$f":"'Balancen Scenarie 2030'!AF28-'Balancen BAU 2030'!AF28","v":0},{"$f":"'Balancen Scenarie 2030'!AG28-'Balancen BAU 2030'!AG28","v":0},{"$f":"'Balancen Scenarie 2030'!AH28-'Balancen BAU 2030'!AH28","v":0},{"$f":"'Balancen Scenarie 2030'!AI28-'Balancen BAU 2030'!AI28","v":0},{"$f":"'Balancen Scenarie 2030'!AJ28-'Balancen BAU 2030'!AJ28","v":0},{"$f":"'Balancen Scenarie 2030'!AK28-'Balancen BAU 2030'!AK28","v":0},{"$f":"'Balancen Scenarie 2030'!AL28-'Balancen BAU 2030'!AL28","v":0},{"$f":"'Balancen Scenarie 2030'!AM28-'Balancen BAU 2030'!AM28","v":0},{"$f":"'Balancen Scenarie 2030'!AN28-'Balancen BAU 2030'!AN28","v":0},{"$f":"'Balancen Scenarie 2030'!AO28-'Balancen BAU 2030'!AO28","v":0},{"$f":"'Balancen Scenarie 2030'!AP28-'Balancen BAU 2030'!AP28","v":0},{"$f":"'Balancen Scenarie 2030'!AQ28-'Balancen BAU 2030'!AQ28","v":0},{"$f":"'Balancen Scenarie 2030'!AR28-'Balancen BAU 2030'!AR28","v":0},{"$f":"'Balancen Scenarie 2030'!AS28-'Balancen BAU 2030'!AS28","v":0},{"$f":"'Balancen Scenarie 2030'!AT28-'Balancen BAU 2030'!AT28","v":0},{"$f":"'Balancen Scenarie 2030'!AU28-'Balancen BAU 2030'!AU28","v":3.2028659275483164}]
["Varebil",{"$f":"'Balancen Scenarie 2030'!B29-'Balancen BAU 2030'!B29","v":0},{"$f":"'Balancen Scenarie 2030'!C29-'Balancen BAU 2030'!C29","v":0},{"$f":"'Balancen Scenarie 2030'!D29-'Balancen BAU 2030'!D29","v":0},{"$f":"'Balancen Scenarie 2030'!E29-'Balancen BAU 2030'!E29","v":0},{"$f":"'Balancen Scenarie 2030'!F29-'Balancen BAU 2030'!F29","v":0},{"$f":"'Balancen Scenarie 2030'!G29-'Balancen BAU 2030'!G29","v":0},{"$f":"'Balancen Scenarie 2030'!H29-'Balancen BAU 2030'!H29","v":0},{"$f":"'Balancen Scenarie 2030'!I29-'Balancen BAU 2030'!I29","v":0},{"$f":"'Balancen Scenarie 2030'!J29-'Balancen BAU 2030'!J29","v":0},{"$f":"'Balancen Scenarie 2030'!K29-'Balancen BAU 2030'!K29","v":0},{"$f":"'Balancen Scenarie 2030'!L29-'Balancen BAU 2030'!L29","v":0},{"$f":"'Balancen Scenarie 2030'!M29-'Balancen BAU 2030'!M29","v":0},{"$f":"'Balancen Scenarie 2030'!N29-'Balancen BAU 2030'!N29","v":0},{"$f":"'Balancen Scenarie 2030'!O29-'Balancen BAU 2030'!O29","v":0},{"$f":"'Balancen Scenarie 2030'!P29-'Balancen BAU 2030'!P29","v":0},{"$f":"'Balancen Scenarie 2030'!Q29-'Balancen BAU 2030'!Q29","v":0},{"$f":"'Balancen Scenarie 2030'!R29-'Balancen BAU 2030'!R29","v":0},{"$f":"'Balancen Scenarie 2030'!S29-'Balancen BAU 2030'!S29","v":0},{"$f":"'Balancen Scenarie 2030'!T29-'Balancen BAU 2030'!T29","v":0},{"$f":"'Balancen Scenarie 2030'!U29-'Balancen BAU 2030'!U29","v":0},{"$f":"'Balancen Scenarie 2030'!V29-'Balancen BAU 2030'!V29","v":0},{"$f":"'Balancen Scenarie 2030'!W29-'Balancen BAU 2030'!W29","v":0},{"$f":"'Balancen Scenarie 2030'!X29-'Balancen BAU 2030'!X29","v":0},{"$f":"'Balancen Scenarie 2030'!Y29-'Balancen BAU 2030'!Y29","v":0},{"$f":"'Balancen Scenarie 2030'!Z29-'Balancen BAU 2030'!Z29","v":0},{"$f":"'Balancen Scenarie 2030'!AA29-'Balancen BAU 2030'!AA29","v":0},{"$f":"'Balancen Scenarie 2030'!AB29-'Balancen BAU 2030'!AB29","v":0},{"$f":"'Balancen Scenarie 2030'!AC29-'Balancen BAU 2030'!AC29","v":0},{"$f":"'Balancen Scenarie 2030'!AD29-'Balancen BAU 2030'!AD29","v":0},{"$f":"'Balancen Scenarie 2030'!AE29-'Balancen BAU 2030'!AE29","v":0},{"$f":"'Balancen Scenarie 2030'!AF29-'Balancen BAU 2030'!AF29","v":0},{"$f":"'Balancen Scenarie 2030'!AG29-'Balancen BAU 2030'!AG29","v":0},{"$f":"'Balancen Scenarie 2030'!AH29-'Balancen BAU 2030'!AH29","v":0},{"$f":"'Balancen Scenarie 2030'!AI29-'Balancen BAU 2030'!AI29","v":0},{"$f":"'Balancen Scenarie 2030'!AJ29-'Balancen BAU 2030'!AJ29","v":0},{"$f":"'Balancen Scenarie 2030'!AK29-'Balancen BAU 2030'!AK29","v":0},{"$f":"'Balancen Scenarie 2030'!AL29-'Balancen BAU 2030'!AL29","v":0},{"$f":"'Balancen Scenarie 2030'!AM29-'Balancen BAU 2030'!AM29","v":0},{"$f":"'Balancen Scenarie 2030'!AN29-'Balancen BAU 2030'!AN29","v":0},{"$f":"'Balancen Scenarie 2030'!AO29-'Balancen BAU 2030'!AO29","v":0},{"$f":"'Balancen Scenarie 2030'!AP29-'Balancen BAU 2030'!AP29","v":0},{"$f":"'Balancen Scenarie 2030'!AQ29-'Balancen BAU 2030'!AQ29","v":0},{"$f":"'Balancen Scenarie 2030'!AR29-'Balancen BAU 2030'!AR29","v":0},{"$f":"'Balancen Scenarie 2030'!AS29-'Balancen BAU 2030'!AS29","v":0},{"$f":"'Balancen Scenarie 2030'!AT29-'Balancen BAU 2030'!AT29","v":-11.388622808203309},{"$f":"'Balancen Scenarie 2030'!AU29-'Balancen BAU 2030'!AU29","v":2.6944402257721549}]
["Knallert og motorcykel",{"$f":"'Balancen Scenarie 2030'!B30-'Balancen BAU 2030'!B30","v":0},{"$f":"'Balancen Scenarie 2030'!C30-'Balancen BAU 2030'!C30","v":0},{"$f":"'Balancen Scenarie 2030'!D30-'Balancen BAU 2030'!D30","v":0},{"$f":"'Balancen Scenarie 2030'!E30-'Balancen BAU 2030'!E30","v":0},{"$f":"'Balancen Scenarie 2030'!F30-'Balancen BAU 2030'!F30","v":0},{"$f":"'Balancen Scenarie 2030'!G30-'Balancen BAU 2030'!G30","v":0},{"$f":"'Balancen Scenarie 2030'!H30-'Balancen BAU 2030'!H30","v":0},{"$f":"'Balancen Scenarie 2030'!I30-'Balancen BAU 2030'!I30","v":0},{"$f":"'Balancen Scenarie 2030'!J30-'Balancen BAU 2030'!J30","v":0},{"$f":"'Balancen Scenarie 2030'!K30-'Balancen BAU 2030'!K30","v":0},{"$f":"'Balancen Scenarie 2030'!L30-'Balancen BAU 2030'!L30","v":0},{"$f":"'Balancen Scenarie 2030'!M30-'Balancen BAU 2030'!M30","v":0},{"$f":"'Balancen Scenarie 2030'!N30-'Balancen BAU 2030'!N30","v":0},{"$f":"'Balancen Scenarie 2030'!O30-'Balancen BAU 2030'!O30","v":0},{"$f":"'Balancen Scenarie 2030'!P30-'Balancen BAU 2030'!P30","v":0},{"$f":"'Balancen Scenarie 2030'!Q30-'Balancen BAU 2030'!Q30","v":0},{"$f":"'Balancen Scenarie 2030'!R30-'Balancen BAU 2030'!R30","v":0},{"$f":"'Balancen Scenarie 2030'!S30-'Balancen BAU 2030'!S30","v":0},{"$f":"'Balancen Scenarie 2030'!T30-'Balancen BAU 2030'!T30","v":0},{"$f":"'Balancen Scenarie 2030'!U30-'Balancen BAU 2030'!U30","v":0},{"$f":"'Balancen Scenarie 2030'!V30-'Balancen BAU 2030'!V30","v":0},{"$f":"'Balancen Scenarie 2030'!W30-'Balancen BAU 2030'!W30","v":0},{"$f":"'Balancen Scenarie 2030'!X30-'Balancen BAU 2030'!X30","v":0},{"$f":"'Balancen Scenarie 2030'!Y30-'Balancen BAU 2030'!Y30","v":0},{"$f":"'Balancen Scenarie 2030'!Z30-'Balancen BAU 2030'!Z30","v":0},{"$f":"'Balancen Scenarie 2030'!AA30-'Balancen BAU 2030'!AA30","v":0},{"$f":"'Balancen Scenarie 2030'!AB30-'Balancen BAU 2030'!AB30","v":0},{"$f":"'Balancen Scenarie 2030'!AC30-'Balancen BAU 2030'!AC30","v":0},{"$f":"'Balancen Scenarie 2030'!AD30-'Balancen BAU 2030'!AD30","v":0},{"$f":"'Balancen Scenarie 2030'!AE30-'Balancen BAU 2030'!AE30","v":0},{"$f":"'Balancen Scenarie 2030'!AF30-'Balancen BAU 2030'!AF30","v":0},{"$f":"'Balancen Scenarie 2030'!AG30-'Balancen BAU 2030'!AG30","v":0},{"$f":"'Balancen Scenarie 2030'!AH30-'Balancen BAU 2030'!AH30","v":0},{"$f":"'Balancen Scenarie 2030'!AI30-'Balancen BAU 2030'!AI30","v":0},{"$f":"'Balancen Scenarie 2030'!AJ30-'Balancen BAU 2030'!AJ30","v":0},{"$f":"'Balancen Scenarie 2030'!AK30-'Balancen BAU 2030'!AK30","v":0},{"$f":"'Balancen Scenarie 2030'!AL30-'Balancen BAU 2030'!AL30","v":0},{"$f":"'Balancen Scenarie 2030'!AM30-'Balancen BAU 2030'!AM30","v":0},{"$f":"'Balancen Scenarie 2030'!AN30-'Balancen BAU 2030'!AN30","v":0},{"$f":"'Balancen Scenarie 2030'!AO30-'Balancen BAU 2030'!AO30","v":0},{"$f":"'Balancen Scenarie 2030'!AP30-'Balancen BAU 2030'!AP30","v":0},{"$f":"'Balancen Scenarie 2030'!AQ30-'Balancen BAU 2030'!AQ30","v":0},{"$f":"'Balancen Scenarie 2030'!AR30-'Balancen BAU 2030'!AR30","v":0},{"$f":"'Balancen Scenarie 2030'!AS30-'Balancen BAU 2030'!AS30","v":0},{"$f":"'Balancen Scenarie 2030'!AT30-'Balancen BAU 2030'!AT30","v":0},{"$f":"'Balancen Scenarie 2030'!AU30-'Balancen BAU 2030'!AU30","v":0.11503803197899298}]
["Bus",{"$f":"'Balancen Scenarie 2030'!B31-'Balancen BAU 2030'!B31","v":0},{"$f":"'Balancen Scenarie 2030'!C31-'Balancen BAU 2030'!C31","v":0},{"$f":"'Balancen Scenarie 2030'!D31-'Balancen BAU 2030'!D31","v":0},{"$f":"'Balancen Scenarie 2030'!E31-'Balancen BAU 2030'!E31","v":0},{"$f":"'Balancen Scenarie 2030'!F31-'Balancen BAU 2030'!F31","v":0},{"$f":"'Balancen Scenarie 2030'!G31-'Balancen BAU 2030'!G31","v":0},{"$f":"'Balancen Scenarie 2030'!H31-'Balancen BAU 2030'!H31","v":0},{"$f":"'Balancen Scenarie 2030'!I31-'Balancen BAU 2030'!I31","v":0},{"$f":"'Balancen Scenarie 2030'!J31-'Balancen BAU 2030'!J31","v":0},{"$f":"'Balancen Scenarie 2030'!K31-'Balancen BAU 2030'!K31","v":0},{"$f":"'Balancen Scenarie 2030'!L31-'Balancen BAU 2030'!L31","v":0},{"$f":"'Balancen Scenarie 2030'!M31-'Balancen BAU 2030'!M31","v":0},{"$f":"'Balancen Scenarie 2030'!N31-'Balancen BAU 2030'!N31","v":0},{"$f":"'Balancen Scenarie 2030'!O31-'Balancen BAU 2030'!O31","v":0},{"$f":"'Balancen Scenarie 2030'!P31-'Balancen BAU 2030'!P31","v":0},{"$f":"'Balancen Scenarie 2030'!Q31-'Balancen BAU 2030'!Q31","v":0},{"$f":"'Balancen Scenarie 2030'!R31-'Balancen BAU 2030'!R31","v":0},{"$f":"'Balancen Scenarie 2030'!S31-'Balancen BAU 2030'!S31","v":0},{"$f":"'Balancen Scenarie 2030'!T31-'Balancen BAU 2030'!T31","v":0},{"$f":"'Balancen Scenarie 2030'!U31-'Balancen BAU 2030'!U31","v":0},{"$f":"'Balancen Scenarie 2030'!V31-'Balancen BAU 2030'!V31","v":0},{"$f":"'Balancen Scenarie 2030'!W31-'Balancen BAU 2030'!W31","v":0},{"$f":"'Balancen Scenarie 2030'!X31-'Balancen BAU 2030'!X31","v":0},{"$f":"'Balancen Scenarie 2030'!Y31-'Balancen BAU 2030'!Y31","v":0},{"$f":"'Balancen Scenarie 2030'!Z31-'Balancen BAU 2030'!Z31","v":0},{"$f":"'Balancen Scenarie 2030'!AA31-'Balancen BAU 2030'!AA31","v":0},{"$f":"'Balancen Scenarie 2030'!AB31-'Balancen BAU 2030'!AB31","v":0},{"$f":"'Balancen Scenarie 2030'!AC31-'Balancen BAU 2030'!AC31","v":0},{"$f":"'Balancen Scenarie 2030'!AD31-'Balancen BAU 2030'!AD31","v":0},{"$f":"'Balancen Scenarie 2030'!AE31-'Balancen BAU 2030'!AE31","v":0},{"$f":"'Balancen Scenarie 2030'!AF31-'Balancen BAU 2030'!AF31","v":0},{"$f":"'Balancen Scenarie 2030'!AG31-'Balancen BAU 2030'!AG31","v":0},{"$f":"'Balancen Scenarie 2030'!AH31-'Balancen BAU 2030'!AH31","v":0},{"$f":"'Balancen Scenarie 2030'!AI31-'Balancen BAU 2030'!AI31","v":0},{"$f":"'Balancen Scenarie 2030'!AJ31-'Balancen BAU 2030'!AJ31","v":0},{"$f":"'Balancen Scenarie 2030'!AK31-'Balancen BAU 2030'!AK31","v":0},{"$f":"'Balancen Scenarie 2030'!AL31-'Balancen BAU 2030'!AL31","v":0},{"$f":"'Balancen Scenarie 2030'!AM31-'Balancen BAU 2030'!AM31","v":0},{"$f":"'Balancen Scenarie 2030'!AN31-'Balancen BAU 2030'!AN31","v":0},{"$f":"'Balancen Scenarie 2030'!AO31-'Balancen BAU 2030'!AO31","v":0},{"$f":"'Balancen Scenarie 2030'!AP31-'Balancen BAU 2030'!AP31","v":0},{"$f":"'Balancen Scenarie 2030'!AQ31-'Balancen BAU 2030'!AQ31","v":0},{"$f":"'Balancen Scenarie 2030'!AR31-'Balancen BAU 2030'!AR31","v":0},{"$f":"'Balancen Scenarie 2030'!AS31-'Balancen BAU 2030'!AS31","v":0},{"$f":"'Balancen Scenarie 2030'!AT31-'Balancen BAU 2030'!AT31","v":-4.6114778171033777},{"$f":"'Balancen Scenarie 2030'!AU31-'Balancen BAU 2030'!AU31","v":0.85136938165702247}]
["Ikke-kategoriseret",{"$f":"'Balancen Scenarie 2030'!B32-'Balancen BAU 2030'!B32","v":0},{"$f":"'Balancen Scenarie 2030'!C32-'Balancen BAU 2030'!C32","v":0},{"$f":"'Balancen Scenarie 2030'!D32-'Balancen BAU 2030'!D32","v":0},{"$f":"'Balancen Scenarie 2030'!E32-'Balancen BAU 2030'!E32","v":0},{"$f":"'Balancen Scenarie 2030'!F32-'Balancen BAU 2030'!F32","v":0},{"$f":"'Balancen Scenarie 2030'!G32-'Balancen BAU 2030'!G32","v":0},{"$f":"'Balancen Scenarie 2030'!H32-'Balancen BAU 2030'!H32","v":0},{"$f":"'Balancen Scenarie 2030'!I32-'Balancen BAU 2030'!I32","v":0},{"$f":"'Balancen Scenarie 2030'!J32-'Balancen BAU 2030'!J32","v":0},{"$f":"'Balancen Scenarie 2030'!K32-'Balancen BAU 2030'!K32","v":0},{"$f":"'Balancen Scenarie 2030'!L32-'Balancen BAU 2030'!L32","v":0},{"$f":"'Balancen Scenarie 2030'!M32-'Balancen BAU 2030'!M32","v":0},{"$f":"'Balancen Scenarie 2030'!N32-'Balancen BAU 2030'!N32","v":0},{"$f":"'Balancen Scenarie 2030'!O32-'Balancen BAU 2030'!O32","v":0},{"$f":"'Balancen Scenarie 2030'!P32-'Balancen BAU 2030'!P32","v":0},{"$f":"'Balancen Scenarie 2030'!Q32-'Balancen BAU 2030'!Q32","v":0},{"$f":"'Balancen Scenarie 2030'!R32-'Balancen BAU 2030'!R32","v":0},{"$f":"'Balancen Scenarie 2030'!S32-'Balancen BAU 2030'!S32","v":0},{"$f":"'Balancen Scenarie 2030'!T32-'Balancen BAU 2030'!T32","v":0},{"$f":"'Balancen Scenarie 2030'!U32-'Balancen BAU 2030'!U32","v":0},{"$f":"'Balancen Scenarie 2030'!V32-'Balancen BAU 2030'!V32","v":0},{"$f":"'Balancen Scenarie 2030'!W32-'Balancen BAU 2030'!W32","v":0},{"$f":"'Balancen Scenarie 2030'!X32-'Balancen BAU 2030'!X32","v":0},{"$f":"'Balancen Scenarie 2030'!Y32-'Balancen BAU 2030'!Y32","v":0},{"$f":"'Balancen Scenarie 2030'!Z32-'Balancen BAU 2030'!Z32","v":0},{"$f":"'Balancen Scenarie 2030'!AA32-'Balancen BAU 2030'!AA32","v":0},{"$f":"'Balancen Scenarie 2030'!AB32-'Balancen BAU 2030'!AB32","v":0},{"$f":"'Balancen Scenarie 2030'!AC32-'Balancen BAU 2030'!AC32","v":0},{"$f":"'Balancen Scenarie 2030'!AD32-'Balancen BAU 2030'!AD32","v":0},{"$f":"'Balancen Scenarie 2030'!AE32-'Balancen BAU 2030'!AE32","v":0},{"$f":"'Balancen Scenarie 2030'!AF32-'Balancen BAU 2030'!AF32","v":0},{"$f":"'Balancen Scenarie 2030'!AG32-'Balancen BAU 2030'!AG32","v":0},{"$f":"'Balancen Scenarie 2030'!AH32-'Balancen BAU 2030'!AH32","v":0},{"$f":"'Balancen Scenarie 2030'!AI32-'Balancen BAU 2030'!AI32","v":0},{"$f":"'Balancen Scenarie 2030'!AJ32-'Balancen BAU 2030'!AJ32","v":0},{"$f":"'Balancen Scenarie 2030'!AK32-'Balancen BAU 2030'!AK32","v":0},{"$f":"'Balancen Scenarie 2030'!AL32-'Balancen BAU 2030'!AL32","v":0},{"$f":"'Balancen Scenarie 2030'!AM32-'Balancen BAU 2030'!AM32","v":0},{"$f":"'Balancen Scenarie 2030'!AN32-'Balancen BAU 2030'!AN32","v":0},{"$f":"'Balancen Scenarie 2030'!AO32-'Balancen BAU 2030'!AO32","v":0},{"$f":"'Balancen Scenarie 2030'!AP32-'Balancen BAU 2030'!AP32","v":0},{"$f":"'Balancen Scenarie 2030'!AQ32-'Balancen BAU 2030'!AQ32","v":0},{"$f":"'Balancen Scenarie 2030'!AR32-'Balancen BAU 2030'!AR32","v":0},{"$f":"'Balancen Scenarie 2030'!AS32-'Balancen BAU 2030'!AS32","v":0},{"$f":"'Balancen Scenarie 2030'!AT32-'Balancen BAU 2030'!AT32","v":0},{"$f":"'Balancen Scenarie 2030'!AU32-'Balancen BAU 2030'!AU32","v":0}]
["Jernbanetransport",{"$f":"'Balancen Scenarie 2030'!B33-'Balancen BAU 2030'!B33","v":0},{"$f":"'Balancen Scenarie 2030'!C33-'Balancen BAU 2030'!C33","v":0},{"$f":"'Balancen Scenarie 2030'!D33-'Balancen BAU 2030'!D33","v":0},{"$f":"'Balancen Scenarie 2030'!E33-'Balancen BAU 2030'!E33","v":0},{"$f":"'Balancen Scenarie 2030'!F33-'Balancen BAU 2030'!F33","v":-1.1368683772161603E-12},{"$f":"'Balancen Scenarie 2030'!G33-'Balancen BAU 2030'!G33","v":0},{"$f":"'Balancen Scenarie 2030'!H33-'Balancen BAU 2030'!H33","v":0},{"$f":"'Balancen Scenarie 2030'!I33-'Balancen BAU 2030'!I33","v":-1.1368683772161603E-12},{"$f":"'Balancen Scenarie 2030'!J33-'Balancen BAU 2030'!J33","v":0},{"$f":"'Balancen Scenarie 2030'!K33-'Balancen BAU 2030'!K33","v":0},{"$f":"'Balancen Scenarie 2030'!L33-'Balancen BAU 2030'!L33","v":0},{"$f":"'Balancen Scenarie 2030'!M33-'Balancen BAU 2030'!M33","v":0},{"$f":"'Balancen Scenarie 2030'!N33-'Balancen BAU 2030'!N33","v":0},{"$f":"'Balancen Scenarie 2030'!O33-'Balancen BAU 2030'!O33","v":0},{"$f":"'Balancen Scenarie 2030'!P33-'Balancen BAU 2030'!P33","v":0},{"$f":"'Balancen Scenarie 2030'!Q33-'Balancen BAU 2030'!Q33","v":0},{"$f":"'Balancen Scenarie 2030'!R33-'Balancen BAU 2030'!R33","v":0},{"$f":"'Balancen Scenarie 2030'!S33-'Balancen BAU 2030'!S33","v":0},{"$f":"'Balancen Scenarie 2030'!T33-'Balancen BAU 2030'!T33","v":0},{"$f":"'Balancen Scenarie 2030'!U33-'Balancen BAU 2030'!U33","v":0},{"$f":"'Balancen Scenarie 2030'!V33-'Balancen BAU 2030'!V33","v":0},{"$f":"'Balancen Scenarie 2030'!W33-'Balancen BAU 2030'!W33","v":0},{"$f":"'Balancen Scenarie 2030'!X33-'Balancen BAU 2030'!X33","v":0},{"$f":"'Balancen Scenarie 2030'!Y33-'Balancen BAU 2030'!Y33","v":0},{"$f":"'Balancen Scenarie 2030'!Z33-'Balancen BAU 2030'!Z33","v":0},{"$f":"'Balancen Scenarie 2030'!AA33-'Balancen BAU 2030'!AA33","v":-1.4210854715202004E-13},{"$f":"'Balancen Scenarie 2030'!AB33-'Balancen BAU 2030'!AB33","v":-1.4210854715202004E-13},{"$f":"'Balancen Scenarie 2030'!AC33-'Balancen BAU 2030'!AC33","v":0},{"$f":"'Balancen Scenarie 2030'!AD33-'Balancen BAU 2030'!AD33","v":0},{"$f":"'Balancen Scenarie 2030'!AE33-'Balancen BAU 2030'!AE33","v":0},{"$f":"'Balancen Scenarie 2030'!AF33-'Balancen BAU 2030'!AF33","v":0},{"$f":"'Balancen Scenarie 2030'!AG33-'Balancen BAU 2030'!AG33","v":0},{"$f":"'Balancen Scenarie 2030'!AH33-'Balancen BAU 2030'!AH33","v":0},{"$f":"'Balancen Scenarie 2030'!AI33-'Balancen BAU 2030'!AI33","v":0},{"$f":"'Balancen Scenarie 2030'!AJ33-'Balancen BAU 2030'!AJ33","v":0},{"$f":"'Balancen Scenarie 2030'!AK33-'Balancen BAU 2030'!AK33","v":0},{"$f":"'Balancen Scenarie 2030'!AL33-'Balancen BAU 2030'!AL33","v":-3.637978807091713E-12},{"$f":"'Balancen Scenarie 2030'!AM33-'Balancen BAU 2030'!AM33","v":0},{"$f":"'Balancen Scenarie 2030'!AN33-'Balancen BAU 2030'!AN33","v":0},{"$f":"'Balancen Scenarie 2030'!AO33-'Balancen BAU 2030'!AO33","v":-3.637978807091713E-12},{"$f":"'Balancen Scenarie 2030'!AP33-'Balancen BAU 2030'!AP33","v":0},{"$f":"'Balancen Scenarie 2030'!AQ33-'Balancen BAU 2030'!AQ33","v":0},{"$f":"'Balancen Scenarie 2030'!AR33-'Balancen BAU 2030'!AR33","v":0},{"$f":"'Balancen Scenarie 2030'!AS33-'Balancen BAU 2030'!AS33","v":8.7311491370201111E-11},{"$f":"'Balancen Scenarie 2030'!AT33-'Balancen BAU 2030'!AT33","v":-29.513458029452522},{"$f":"'Balancen Scenarie 2030'!AU33-'Balancen BAU 2030'!AU33","v":-1.7986319720710071}]
["Regionaltog",{"$f":"'Balancen Scenarie 2030'!B34-'Balancen BAU 2030'!B34","v":0},{"$f":"'Balancen Scenarie 2030'!C34-'Balancen BAU 2030'!C34","v":0},{"$f":"'Balancen Scenarie 2030'!D34-'Balancen BAU 2030'!D34","v":0},{"$f":"'Balancen Scenarie 2030'!E34-'Balancen BAU 2030'!E34","v":0},{"$f":"'Balancen Scenarie 2030'!F34-'Balancen BAU 2030'!F34","v":0},{"$f":"'Balancen Scenarie 2030'!G34-'Balancen BAU 2030'!G34","v":0},{"$f":"'Balancen Scenarie 2030'!H34-'Balancen BAU 2030'!H34","v":0},{"$f":"'Balancen Scenarie 2030'!I34-'Balancen BAU 2030'!I34","v":0},{"$f":"'Balancen Scenarie 2030'!J34-'Balancen BAU 2030'!J34","v":0},{"$f":"'Balancen Scenarie 2030'!K34-'Balancen BAU 2030'!K34","v":0},{"$f":"'Balancen Scenarie 2030'!L34-'Balancen BAU 2030'!L34","v":0},{"$f":"'Balancen Scenarie 2030'!M34-'Balancen BAU 2030'!M34","v":0},{"$f":"'Balancen Scenarie 2030'!N34-'Balancen BAU 2030'!N34","v":0},{"$f":"'Balancen Scenarie 2030'!O34-'Balancen BAU 2030'!O34","v":0},{"$f":"'Balancen Scenarie 2030'!P34-'Balancen BAU 2030'!P34","v":0},{"$f":"'Balancen Scenarie 2030'!Q34-'Balancen BAU 2030'!Q34","v":0},{"$f":"'Balancen Scenarie 2030'!R34-'Balancen BAU 2030'!R34","v":0},{"$f":"'Balancen Scenarie 2030'!S34-'Balancen BAU 2030'!S34","v":0},{"$f":"'Balancen Scenarie 2030'!T34-'Balancen BAU 2030'!T34","v":0},{"$f":"'Balancen Scenarie 2030'!U34-'Balancen BAU 2030'!U34","v":0},{"$f":"'Balancen Scenarie 2030'!V34-'Balancen BAU 2030'!V34","v":0},{"$f":"'Balancen Scenarie 2030'!W34-'Balancen BAU 2030'!W34","v":0},{"$f":"'Balancen Scenarie 2030'!X34-'Balancen BAU 2030'!X34","v":0},{"$f":"'Balancen Scenarie 2030'!Y34-'Balancen BAU 2030'!Y34","v":0},{"$f":"'Balancen Scenarie 2030'!Z34-'Balancen BAU 2030'!Z34","v":0},{"$f":"'Balancen Scenarie 2030'!AA34-'Balancen BAU 2030'!AA34","v":0},{"$f":"'Balancen Scenarie 2030'!AB34-'Balancen BAU 2030'!AB34","v":0},{"$f":"'Balancen Scenarie 2030'!AC34-'Balancen BAU 2030'!AC34","v":0},{"$f":"'Balancen Scenarie 2030'!AD34-'Balancen BAU 2030'!AD34","v":0},{"$f":"'Balancen Scenarie 2030'!AE34-'Balancen BAU 2030'!AE34","v":0},{"$f":"'Balancen Scenarie 2030'!AF34-'Balancen BAU 2030'!AF34","v":0},{"$f":"'Balancen Scenarie 2030'!AG34-'Balancen BAU 2030'!AG34","v":0},{"$f":"'Balancen Scenarie 2030'!AH34-'Balancen BAU 2030'!AH34","v":0},{"$f":"'Balancen Scenarie 2030'!AI34-'Balancen BAU 2030'!AI34","v":0},{"$f":"'Balancen Scenarie 2030'!AJ34-'Balancen BAU 2030'!AJ34","v":0},{"$f":"'Balancen Scenarie 2030'!AK34-'Balancen BAU 2030'!AK34","v":0},{"$f":"'Balancen Scenarie 2030'!AL34-'Balancen BAU 2030'!AL34","v":0},{"$f":"'Balancen Scenarie 2030'!AM34-'Balancen BAU 2030'!AM34","v":0},{"$f":"'Balancen Scenarie 2030'!AN34-'Balancen BAU 2030'!AN34","v":0},{"$f":"'Balancen Scenarie 2030'!AO34-'Balancen BAU 2030'!AO34","v":0},{"$f":"'Balancen Scenarie 2030'!AP34-'Balancen BAU 2030'!AP34","v":0},{"$f":"'Balancen Scenarie 2030'!AQ34-'Balancen BAU 2030'!AQ34","v":0},{"$f":"'Balancen Scenarie 2030'!AR34-'Balancen BAU 2030'!AR34","v":0},{"$f":"'Balancen Scenarie 2030'!AS34-'Balancen BAU 2030'!AS34","v":0},{"$f":"'Balancen Scenarie 2030'!AT34-'Balancen BAU 2030'!AT34","v":0},{"$f":"'Balancen Scenarie 2030'!AU34-'Balancen BAU 2030'!AU34","v":0}]
["Intercitytog",{"$f":"'Balancen Scenarie 2030'!B35-'Balancen BAU 2030'!B35","v":0},{"$f":"'Balancen Scenarie 2030'!C35-'Balancen BAU 2030'!C35","v":0},{"$f":"'Balancen Scenarie 2030'!D35-'Balancen BAU 2030'!D35","v":0},{"$f":"'Balancen Scenarie 2030'!E35-'Balancen BAU 2030'!E35","v":0},{"$f":"'Balancen Scenarie 2030'!F35-'Balancen BAU 2030'!F35","v":0},{"$f":"'Balancen Scenarie 2030'!G35-'Balancen BAU 2030'!G35","v":0},{"$f":"'Balancen Scenarie 2030'!H35-'Balancen BAU 2030'!H35","v":0},{"$f":"'Balancen Scenarie 2030'!I35-'Balancen BAU 2030'!I35","v":0},{"$f":"'Balancen Scenarie 2030'!J35-'Balancen BAU 2030'!J35","v":0},{"$f":"'Balancen Scenarie 2030'!K35-'Balancen BAU 2030'!K35","v":0},{"$f":"'Balancen Scenarie 2030'!L35-'Balancen BAU 2030'!L35","v":0},{"$f":"'Balancen Scenarie 2030'!M35-'Balancen BAU 2030'!M35","v":0},{"$f":"'Balancen Scenarie 2030'!N35-'Balancen BAU 2030'!N35","v":0},{"$f":"'Balancen Scenarie 2030'!O35-'Balancen BAU 2030'!O35","v":0},{"$f":"'Balancen Scenarie 2030'!P35-'Balancen BAU 2030'!P35","v":0},{"$f":"'Balancen Scenarie 2030'!Q35-'Balancen BAU 2030'!Q35","v":0},{"$f":"'Balancen Scenarie 2030'!R35-'Balancen BAU 2030'!R35","v":0},{"$f":"'Balancen Scenarie 2030'!S35-'Balancen BAU 2030'!S35","v":0},{"$f":"'Balancen Scenarie 2030'!T35-'Balancen BAU 2030'!T35","v":0},{"$f":"'Balancen Scenarie 2030'!U35-'Balancen BAU 2030'!U35","v":0},{"$f":"'Balancen Scenarie 2030'!V35-'Balancen BAU 2030'!V35","v":0},{"$f":"'Balancen Scenarie 2030'!W35-'Balancen BAU 2030'!W35","v":0},{"$f":"'Balancen Scenarie 2030'!X35-'Balancen BAU 2030'!X35","v":0},{"$f":"'Balancen Scenarie 2030'!Y35-'Balancen BAU 2030'!Y35","v":0},{"$f":"'Balancen Scenarie 2030'!Z35-'Balancen BAU 2030'!Z35","v":0},{"$f":"'Balancen Scenarie 2030'!AA35-'Balancen BAU 2030'!AA35","v":0},{"$f":"'Balancen Scenarie 2030'!AB35-'Balancen BAU 2030'!AB35","v":0},{"$f":"'Balancen Scenarie 2030'!AC35-'Balancen BAU 2030'!AC35","v":0},{"$f":"'Balancen Scenarie 2030'!AD35-'Balancen BAU 2030'!AD35","v":0},{"$f":"'Balancen Scenarie 2030'!AE35-'Balancen BAU 2030'!AE35","v":0},{"$f":"'Balancen Scenarie 2030'!AF35-'Balancen BAU 2030'!AF35","v":0},{"$f":"'Balancen Scenarie 2030'!AG35-'Balancen BAU 2030'!AG35","v":0},{"$f":"'Balancen Scenarie 2030'!AH35-'Balancen BAU 2030'!AH35","v":0},{"$f":"'Balancen Scenarie 2030'!AI35-'Balancen BAU 2030'!AI35","v":0},{"$f":"'Balancen Scenarie 2030'!AJ35-'Balancen BAU 2030'!AJ35","v":0},{"$f":"'Balancen Scenarie 2030'!AK35-'Balancen BAU 2030'!AK35","v":0},{"$f":"'Balancen Scenarie 2030'!AL35-'Balancen BAU 2030'!AL35","v":0},{"$f":"'Balancen Scenarie 2030'!AM35-'Balancen BAU 2030'!AM35","v":0},{"$f":"'Balancen Scenarie 2030'!AN35-'Balancen BAU 2030'!AN35","v":0},{"$f":"'Balancen Scenarie 2030'!AO35-'Balancen BAU 2030'!AO35","v":0},{"$f":"'Balancen Scenarie 2030'!AP35-'Balancen BAU 2030'!AP35","v":0},{"$f":"'Balancen Scenarie 2030'!AQ35-'Balancen BAU 2030'!AQ35","v":0},{"$f":"'Balancen Scenarie 2030'!AR35-'Balancen BAU 2030'!AR35","v":0},{"$f":"'Balancen Scenarie 2030'!AS35-'Balancen BAU 2030'!AS35","v":0},{"$f":"'Balancen Scenarie 2030'!AT35-'Balancen BAU 2030'!AT35","v":0},{"$f":"'Balancen Scenarie 2030'!AU35-'Balancen BAU 2030'!AU35","v":0}]
["Lyntog",{"$f":"'Balancen Scenarie 2030'!B36-'Balancen BAU 2030'!B36","v":0},{"$f":"'Balancen Scenarie 2030'!C36-'Balancen BAU 2030'!C36","v":0},{"$f":"'Balancen Scenarie 2030'!D36-'Balancen BAU 2030'!D36","v":0},{"$f":"'Balancen Scenarie 2030'!E36-'Balancen BAU 2030'!E36","v":0},{"$f":"'Balancen Scenarie 2030'!F36-'Balancen BAU 2030'!F36","v":0},{"$f":"'Balancen Scenarie 2030'!G36-'Balancen BAU 2030'!G36","v":0},{"$f":"'Balancen Scenarie 2030'!H36-'Balancen BAU 2030'!H36","v":0},{"$f":"'Balancen Scenarie 2030'!I36-'Balancen BAU 2030'!I36","v":0},{"$f":"'Balancen Scenarie 2030'!J36-'Balancen BAU 2030'!J36","v":0},{"$f":"'Balancen Scenarie 2030'!K36-'Balancen BAU 2030'!K36","v":0},{"$f":"'Balancen Scenarie 2030'!L36-'Balancen BAU 2030'!L36","v":0},{"$f":"'Balancen Scenarie 2030'!M36-'Balancen BAU 2030'!M36","v":0},{"$f":"'Balancen Scenarie 2030'!N36-'Balancen BAU 2030'!N36","v":0},{"$f":"'Balancen Scenarie 2030'!O36-'Balancen BAU 2030'!O36","v":0},{"$f":"'Balancen Scenarie 2030'!P36-'Balancen BAU 2030'!P36","v":0},{"$f":"'Balancen Scenarie 2030'!Q36-'Balancen BAU 2030'!Q36","v":0},{"$f":"'Balancen Scenarie 2030'!R36-'Balancen BAU 2030'!R36","v":0},{"$f":"'Balancen Scenarie 2030'!S36-'Balancen BAU 2030'!S36","v":0},{"$f":"'Balancen Scenarie 2030'!T36-'Balancen BAU 2030'!T36","v":0},{"$f":"'Balancen Scenarie 2030'!U36-'Balancen BAU 2030'!U36","v":0},{"$f":"'Balancen Scenarie 2030'!V36-'Balancen BAU 2030'!V36","v":0},{"$f":"'Balancen Scenarie 2030'!W36-'Balancen BAU 2030'!W36","v":0},{"$f":"'Balancen Scenarie 2030'!X36-'Balancen BAU 2030'!X36","v":0},{"$f":"'Balancen Scenarie 2030'!Y36-'Balancen BAU 2030'!Y36","v":0},{"$f":"'Balancen Scenarie 2030'!Z36-'Balancen BAU 2030'!Z36","v":0},{"$f":"'Balancen Scenarie 2030'!AA36-'Balancen BAU 2030'!AA36","v":0},{"$f":"'Balancen Scenarie 2030'!AB36-'Balancen BAU 2030'!AB36","v":0},{"$f":"'Balancen Scenarie 2030'!AC36-'Balancen BAU 2030'!AC36","v":0},{"$f":"'Balancen Scenarie 2030'!AD36-'Balancen BAU 2030'!AD36","v":0},{"$f":"'Balancen Scenarie 2030'!AE36-'Balancen BAU 2030'!AE36","v":0},{"$f":"'Balancen Scenarie 2030'!AF36-'Balancen BAU 2030'!AF36","v":0},{"$f":"'Balancen Scenarie 2030'!AG36-'Balancen BAU 2030'!AG36","v":0},{"$f":"'Balancen Scenarie 2030'!AH36-'Balancen BAU 2030'!AH36","v":0},{"$f":"'Balancen Scenarie 2030'!AI36-'Balancen BAU 2030'!AI36","v":0},{"$f":"'Balancen Scenarie 2030'!AJ36-'Balancen BAU 2030'!AJ36","v":0},{"$f":"'Balancen Scenarie 2030'!AK36-'Balancen BAU 2030'!AK36","v":0},{"$f":"'Balancen Scenarie 2030'!AL36-'Balancen BAU 2030'!AL36","v":0},{"$f":"'Balancen Scenarie 2030'!AM36-'Balancen BAU 2030'!AM36","v":0},{"$f":"'Balancen Scenarie 2030'!AN36-'Balancen BAU 2030'!AN36","v":0},{"$f":"'Balancen Scenarie 2030'!AO36-'Balancen BAU 2030'!AO36","v":0},{"$f":"'Balancen Scenarie 2030'!AP36-'Balancen BAU 2030'!AP36","v":0},{"$f":"'Balancen Scenarie 2030'!AQ36-'Balancen BAU 2030'!AQ36","v":0},{"$f":"'Balancen Scenarie 2030'!AR36-'Balancen BAU 2030'!AR36","v":0},{"$f":"'Balancen Scenarie 2030'!AS36-'Balancen BAU 2030'!AS36","v":0},{"$f":"'Balancen Scenarie 2030'!AT36-'Balancen BAU 2030'!AT36","v":0},{"$f":"'Balancen Scenarie 2030'!AU36-'Balancen BAU 2030'!AU36","v":0}]
["Lokalbane",{"$f":"'Balancen Scenarie 2030'!B37-'Balancen BAU 2030'!B37","v":0},{"$f":"'Balancen Scenarie 2030'!C37-'Balancen BAU 2030'!C37","v":0},{"$f":"'Balancen Scenarie 2030'!D37-'Balancen BAU 2030'!D37","v":0},{"$f":"'Balancen Scenarie 2030'!E37-'Balancen BAU 2030'!E37","v":0},{"$f":"'Balancen Scenarie 2030'!F37-'Balancen BAU 2030'!F37","v":0},{"$f":"'Balancen Scenarie 2030'!G37-'Balancen BAU 2030'!G37","v":0},{"$f":"'Balancen Scenarie 2030'!H37-'Balancen BAU 2030'!H37","v":0},{"$f":"'Balancen Scenarie 2030'!I37-'Balancen BAU 2030'!I37","v":0},{"$f":"'Balancen Scenarie 2030'!J37-'Balancen BAU 2030'!J37","v":0},{"$f":"'Balancen Scenarie 2030'!K37-'Balancen BAU 2030'!K37","v":0},{"$f":"'Balancen Scenarie 2030'!L37-'Balancen BAU 2030'!L37","v":0},{"$f":"'Balancen Scenarie 2030'!M37-'Balancen BAU 2030'!M37","v":0},{"$f":"'Balancen Scenarie 2030'!N37-'Balancen BAU 2030'!N37","v":0},{"$f":"'Balancen Scenarie 2030'!O37-'Balancen BAU 2030'!O37","v":0},{"$f":"'Balancen Scenarie 2030'!P37-'Balancen BAU 2030'!P37","v":0},{"$f":"'Balancen Scenarie 2030'!Q37-'Balancen BAU 2030'!Q37","v":0},{"$f":"'Balancen Scenarie 2030'!R37-'Balancen BAU 2030'!R37","v":0},{"$f":"'Balancen Scenarie 2030'!S37-'Balancen BAU 2030'!S37","v":0},{"$f":"'Balancen Scenarie 2030'!T37-'Balancen BAU 2030'!T37","v":0},{"$f":"'Balancen Scenarie 2030'!U37-'Balancen BAU 2030'!U37","v":0},{"$f":"'Balancen Scenarie 2030'!V37-'Balancen BAU 2030'!V37","v":0},{"$f":"'Balancen Scenarie 2030'!W37-'Balancen BAU 2030'!W37","v":0},{"$f":"'Balancen Scenarie 2030'!X37-'Balancen BAU 2030'!X37","v":0},{"$f":"'Balancen Scenarie 2030'!Y37-'Balancen BAU 2030'!Y37","v":0},{"$f":"'Balancen Scenarie 2030'!Z37-'Balancen BAU 2030'!Z37","v":0},{"$f":"'Balancen Scenarie 2030'!AA37-'Balancen BAU 2030'!AA37","v":0},{"$f":"'Balancen Scenarie 2030'!AB37-'Balancen BAU 2030'!AB37","v":0},{"$f":"'Balancen Scenarie 2030'!AC37-'Balancen BAU 2030'!AC37","v":0},{"$f":"'Balancen Scenarie 2030'!AD37-'Balancen BAU 2030'!AD37","v":0},{"$f":"'Balancen Scenarie 2030'!AE37-'Balancen BAU 2030'!AE37","v":0},{"$f":"'Balancen Scenarie 2030'!AF37-'Balancen BAU 2030'!AF37","v":0},{"$f":"'Balancen Scenarie 2030'!AG37-'Balancen BAU 2030'!AG37","v":0},{"$f":"'Balancen Scenarie 2030'!AH37-'Balancen BAU 2030'!AH37","v":0},{"$f":"'Balancen Scenarie 2030'!AI37-'Balancen BAU 2030'!AI37","v":0},{"$f":"'Balancen Scenarie 2030'!AJ37-'Balancen BAU 2030'!AJ37","v":0},{"$f":"'Balancen Scenarie 2030'!AK37-'Balancen BAU 2030'!AK37","v":0},{"$f":"'Balancen Scenarie 2030'!AL37-'Balancen BAU 2030'!AL37","v":0},{"$f":"'Balancen Scenarie 2030'!AM37-'Balancen BAU 2030'!AM37","v":0},{"$f":"'Balancen Scenarie 2030'!AN37-'Balancen BAU 2030'!AN37","v":0},{"$f":"'Balancen Scenarie 2030'!AO37-'Balancen BAU 2030'!AO37","v":0},{"$f":"'Balancen Scenarie 2030'!AP37-'Balancen BAU 2030'!AP37","v":0},{"$f":"'Balancen Scenarie 2030'!AQ37-'Balancen BAU 2030'!AQ37","v":0},{"$f":"'Balancen Scenarie 2030'!AR37-'Balancen BAU 2030'!AR37","v":0},{"$f":"'Balancen Scenarie 2030'!AS37-'Balancen BAU 2030'!AS37","v":0},{"$f":"'Balancen Scenarie 2030'!AT37-'Balancen BAU 2030'!AT37","v":0},{"$f":"'Balancen Scenarie 2030'!AU37-'Balancen BAU 2030'!AU37","v":0}]
["S-tog",{"$f":"'Balancen Scenarie 2030'!B38-'Balancen BAU 2030'!B38","v":0},{"$f":"'Balancen Scenarie 2030'!C38-'Balancen BAU 2030'!C38","v":0},{"$f":"'Balancen Scenarie 2030'!D38-'Balancen BAU 2030'!D38","v":0},{"$f":"'Balancen Scenarie 2030'!E38-'Balancen BAU 2030'!E38","v":0},{"$f":"'Balancen Scenarie 2030'!F38-'Balancen BAU 2030'!F38","v":0},{"$f":"'Balancen Scenarie 2030'!G38-'Balancen BAU 2030'!G38","v":0},{"$f":"'Balancen Scenarie 2030'!H38-'Balancen BAU 2030'!H38","v":0},{"$f":"'Balancen Scenarie 2030'!I38-'Balancen BAU 2030'!I38","v":0},{"$f":"'Balancen Scenarie 2030'!J38-'Balancen BAU 2030'!J38","v":0},{"$f":"'Balancen Scenarie 2030'!K38-'Balancen BAU 2030'!K38","v":0},{"$f":"'Balancen Scenarie 2030'!L38-'Balancen BAU 2030'!L38","v":0},{"$f":"'Balancen Scenarie 2030'!M38-'Balancen BAU 2030'!M38","v":0},{"$f":"'Balancen Scenarie 2030'!N38-'Balancen BAU 2030'!N38","v":0},{"$f":"'Balancen Scenarie 2030'!O38-'Balancen BAU 2030'!O38","v":0},{"$f":"'Balancen Scenarie 2030'!P38-'Balancen BAU 2030'!P38","v":0},{"$f":"'Balancen Scenarie 2030'!Q38-'Balancen BAU 2030'!Q38","v":0},{"$f":"'Balancen Scenarie 2030'!R38-'Balancen BAU 2030'!R38","v":0},{"$f":"'Balancen Scenarie 2030'!S38-'Balancen BAU 2030'!S38","v":0},{"$f":"'Balancen Scenarie 2030'!T38-'Balancen BAU 2030'!T38","v":0},{"$f":"'Balancen Scenarie 2030'!U38-'Balancen BAU 2030'!U38","v":0},{"$f":"'Balancen Scenarie 2030'!V38-'Balancen BAU 2030'!V38","v":0},{"$f":"'Balancen Scenarie 2030'!W38-'Balancen BAU 2030'!W38","v":0},{"$f":"'Balancen Scenarie 2030'!X38-'Balancen BAU 2030'!X38","v":0},{"$f":"'Balancen Scenarie 2030'!Y38-'Balancen BAU 2030'!Y38","v":0},{"$f":"'Balancen Scenarie 2030'!Z38-'Balancen BAU 2030'!Z38","v":0},{"$f":"'Balancen Scenarie 2030'!AA38-'Balancen BAU 2030'!AA38","v":0},{"$f":"'Balancen Scenarie 2030'!AB38-'Balancen BAU 2030'!AB38","v":0},{"$f":"'Balancen Scenarie 2030'!AC38-'Balancen BAU 2030'!AC38","v":0},{"$f":"'Balancen Scenarie 2030'!AD38-'Balancen BAU 2030'!AD38","v":0},{"$f":"'Balancen Scenarie 2030'!AE38-'Balancen BAU 2030'!AE38","v":0},{"$f":"'Balancen Scenarie 2030'!AF38-'Balancen BAU 2030'!AF38","v":0},{"$f":"'Balancen Scenarie 2030'!AG38-'Balancen BAU 2030'!AG38","v":0},{"$f":"'Balancen Scenarie 2030'!AH38-'Balancen BAU 2030'!AH38","v":0},{"$f":"'Balancen Scenarie 2030'!AI38-'Balancen BAU 2030'!AI38","v":0},{"$f":"'Balancen Scenarie 2030'!AJ38-'Balancen BAU 2030'!AJ38","v":0},{"$f":"'Balancen Scenarie 2030'!AK38-'Balancen BAU 2030'!AK38","v":0},{"$f":"'Balancen Scenarie 2030'!AL38-'Balancen BAU 2030'!AL38","v":0},{"$f":"'Balancen Scenarie 2030'!AM38-'Balancen BAU 2030'!AM38","v":0},{"$f":"'Balancen Scenarie 2030'!AN38-'Balancen BAU 2030'!AN38","v":0},{"$f":"'Balancen Scenarie 2030'!AO38-'Balancen BAU 2030'!AO38","v":0},{"$f":"'Balancen Scenarie 2030'!AP38-'Balancen BAU 2030'!AP38","v":0},{"$f":"'Balancen Scenarie 2030'!AQ38-'Balancen BAU 2030'!AQ38","v":0},{"$f":"'Balancen Scenarie 2030'!AR38-'Balancen BAU 2030'!AR38","v":0},{"$f":"'Balancen Scenarie 2030'!AS38-'Balancen BAU 2030'!AS38","v":0},{"$f":"'Balancen Scenarie 2030'!AT38-'Balancen BAU 2030'!AT38","v":0},{"$f":"'Balancen Scenarie 2030'!AU38-'Balancen BAU 2030'!AU38","v":0}]
["Metro",{"$f":"'Balancen Scenarie 2030'!B39-'Balancen BAU 2030'!B39","v":0},{"$f":"'Balancen Scenarie 2030'!C39-'Balancen BAU 2030'!C39","v":0},{"$f":"'Balancen Scenarie 2030'!D39-'Balancen BAU 2030'!D39","v":0},{"$f":"'Balancen Scenarie 2030'!E39-'Balancen BAU 2030'!E39","v":0},{"$f":"'Balancen Scenarie 2030'!F39-'Balancen BAU 2030'!F39","v":0},{"$f":"'Balancen Scenarie 2030'!G39-'Balancen BAU 2030'!G39","v":0},{"$f":"'Balancen Scenarie 2030'!H39-'Balancen BAU 2030'!H39","v":0},{"$f":"'Balancen Scenarie 2030'!I39-'Balancen BAU 2030'!I39","v":0},{"$f":"'Balancen Scenarie 2030'!J39-'Balancen BAU 2030'!J39","v":0},{"$f":"'Balancen Scenarie 2030'!K39-'Balancen BAU 2030'!K39","v":0},{"$f":"'Balancen Scenarie 2030'!L39-'Balancen BAU 2030'!L39","v":0},{"$f":"'Balancen Scenarie 2030'!M39-'Balancen BAU 2030'!M39","v":0},{"$f":"'Balancen Scenarie 2030'!N39-'Balancen BAU 2030'!N39","v":0},{"$f":"'Balancen Scenarie 2030'!O39-'Balancen BAU 2030'!O39","v":0},{"$f":"'Balancen Scenarie 2030'!P39-'Balancen BAU 2030'!P39","v":0},{"$f":"'Balancen Scenarie 2030'!Q39-'Balancen BAU 2030'!Q39","v":0},{"$f":"'Balancen Scenarie 2030'!R39-'Balancen BAU 2030'!R39","v":0},{"$f":"'Balancen Scenarie 2030'!S39-'Balancen BAU 2030'!S39","v":0},{"$f":"'Balancen Scenarie 2030'!T39-'Balancen BAU 2030'!T39","v":0},{"$f":"'Balancen Scenarie 2030'!U39-'Balancen BAU 2030'!U39","v":0},{"$f":"'Balancen Scenarie 2030'!V39-'Balancen BAU 2030'!V39","v":0},{"$f":"'Balancen Scenarie 2030'!W39-'Balancen BAU 2030'!W39","v":0},{"$f":"'Balancen Scenarie 2030'!X39-'Balancen BAU 2030'!X39","v":0},{"$f":"'Balancen Scenarie 2030'!Y39-'Balancen BAU 2030'!Y39","v":0},{"$f":"'Balancen Scenarie 2030'!Z39-'Balancen BAU 2030'!Z39","v":0},{"$f":"'Balancen Scenarie 2030'!AA39-'Balancen BAU 2030'!AA39","v":0},{"$f":"'Balancen Scenarie 2030'!AB39-'Balancen BAU 2030'!AB39","v":0},{"$f":"'Balancen Scenarie 2030'!AC39-'Balancen BAU 2030'!AC39","v":0},{"$f":"'Balancen Scenarie 2030'!AD39-'Balancen BAU 2030'!AD39","v":0},{"$f":"'Balancen Scenarie 2030'!AE39-'Balancen BAU 2030'!AE39","v":0},{"$f":"'Balancen Scenarie 2030'!AF39-'Balancen BAU 2030'!AF39","v":0},{"$f":"'Balancen Scenarie 2030'!AG39-'Balancen BAU 2030'!AG39","v":0},{"$f":"'Balancen Scenarie 2030'!AH39-'Balancen BAU 2030'!AH39","v":0},{"$f":"'Balancen Scenarie 2030'!AI39-'Balancen BAU 2030'!AI39","v":0},{"$f":"'Balancen Scenarie 2030'!AJ39-'Balancen BAU 2030'!AJ39","v":0},{"$f":"'Balancen Scenarie 2030'!AK39-'Balancen BAU 2030'!AK39","v":0},{"$f":"'Balancen Scenarie 2030'!AL39-'Balancen BAU 2030'!AL39","v":0},{"$f":"'Balancen Scenarie 2030'!AM39-'Balancen BAU 2030'!AM39","v":0},{"$f":"'Balancen Scenarie 2030'!AN39-'Balancen BAU 2030'!AN39","v":0},{"$f":"'Balancen Scenarie 2030'!AO39-'Balancen BAU 2030'!AO39","v":0},{"$f":"'Balancen Scenarie 2030'!AP39-'Balancen BAU 2030'!AP39","v":0},{"$f":"'Balancen Scenarie 2030'!AQ39-'Balancen BAU 2030'!AQ39","v":0},{"$f":"'Balancen Scenarie 2030'!AR39-'Balancen BAU 2030'!AR39","v":0},{"$f":"'Balancen Scenarie 2030'!AS39-'Balancen BAU 2030'!AS39","v":0},{"$f":"'Balancen Scenarie 2030'!AT39-'Balancen BAU 2030'!AT39","v":0},{"$f":"'Balancen Scenarie 2030'!AU39-'Balancen BAU 2030'!AU39","v":0}]
["Ikke-kategoriseret",{"$f":"'Balancen Scenarie 2030'!B40-'Balancen BAU 2030'!B40","v":0},{"$f":"'Balancen Scenarie 2030'!C40-'Balancen BAU 2030'!C40","v":0},{"$f":"'Balancen Scenarie 2030'!D40-'Balancen BAU 2030'!D40","v":0},{"$f":"'Balancen Scenarie 2030'!E40-'Balancen BAU 2030'!E40","v":0},{"$f":"'Balancen Scenarie 2030'!F40-'Balancen BAU 2030'!F40","v":-1.1368683772161603E-12},{"$f":"'Balancen Scenarie 2030'!G40-'Balancen BAU 2030'!G40","v":0},{"$f":"'Balancen Scenarie 2030'!H40-'Balancen BAU 2030'!H40","v":0},{"$f":"'Balancen Scenarie 2030'!I40-'Balancen BAU 2030'!I40","v":-1.1368683772161603E-12},{"$f":"'Balancen Scenarie 2030'!J40-'Balancen BAU 2030'!J40","v":0},{"$f":"'Balancen Scenarie 2030'!K40-'Balancen BAU 2030'!K40","v":0},{"$f":"'Balancen Scenarie 2030'!L40-'Balancen BAU 2030'!L40","v":0},{"$f":"'Balancen Scenarie 2030'!M40-'Balancen BAU 2030'!M40","v":0},{"$f":"'Balancen Scenarie 2030'!N40-'Balancen BAU 2030'!N40","v":0},{"$f":"'Balancen Scenarie 2030'!O40-'Balancen BAU 2030'!O40","v":0},{"$f":"'Balancen Scenarie 2030'!P40-'Balancen BAU 2030'!P40","v":0},{"$f":"'Balancen Scenarie 2030'!Q40-'Balancen BAU 2030'!Q40","v":0},{"$f":"'Balancen Scenarie 2030'!R40-'Balancen BAU 2030'!R40","v":0},{"$f":"'Balancen Scenarie 2030'!S40-'Balancen BAU 2030'!S40","v":0},{"$f":"'Balancen Scenarie 2030'!T40-'Balancen BAU 2030'!T40","v":0},{"$f":"'Balancen Scenarie 2030'!U40-'Balancen BAU 2030'!U40","v":0},{"$f":"'Balancen Scenarie 2030'!V40-'Balancen BAU 2030'!V40","v":0},{"$f":"'Balancen Scenarie 2030'!W40-'Balancen BAU 2030'!W40","v":0},{"$f":"'Balancen Scenarie 2030'!X40-'Balancen BAU 2030'!X40","v":0},{"$f":"'Balancen Scenarie 2030'!Y40-'Balancen BAU 2030'!Y40","v":0},{"$f":"'Balancen Scenarie 2030'!Z40-'Balancen BAU 2030'!Z40","v":0},{"$f":"'Balancen Scenarie 2030'!AA40-'Balancen BAU 2030'!AA40","v":-1.4210854715202004E-13},{"$f":"'Balancen Scenarie 2030'!AB40-'Balancen BAU 2030'!AB40","v":-1.4210854715202004E-13},{"$f":"'Balancen Scenarie 2030'!AC40-'Balancen BAU 2030'!AC40","v":0},{"$f":"'Balancen Scenarie 2030'!AD40-'Balancen BAU 2030'!AD40","v":0},{"$f":"'Balancen Scenarie 2030'!AE40-'Balancen BAU 2030'!AE40","v":0},{"$f":"'Balancen Scenarie 2030'!AF40-'Balancen BAU 2030'!AF40","v":0},{"$f":"'Balancen Scenarie 2030'!AG40-'Balancen BAU 2030'!AG40","v":0},{"$f":"'Balancen Scenarie 2030'!AH40-'Balancen BAU 2030'!AH40","v":0},{"$f":"'Balancen Scenarie 2030'!AI40-'Balancen BAU 2030'!AI40","v":0},{"$f":"'Balancen Scenarie 2030'!AJ40-'Balancen BAU 2030'!AJ40","v":0},{"$f":"'Balancen Scenarie 2030'!AK40-'Balancen BAU 2030'!AK40","v":0},{"$f":"'Balancen Scenarie 2030'!AL40-'Balancen BAU 2030'!AL40","v":-3.637978807091713E-12},{"$f":"'Balancen Scenarie 2030'!AM40-'Balancen BAU 2030'!AM40","v":0},{"$f":"'Balancen Scenarie 2030'!AN40-'Balancen BAU 2030'!AN40","v":0},{"$f":"'Balancen Scenarie 2030'!AO40-'Balancen BAU 2030'!AO40","v":-3.637978807091713E-12},{"$f":"'Balancen Scenarie 2030'!AP40-'Balancen BAU 2030'!AP40","v":0},{"$f":"'Balancen Scenarie 2030'!AQ40-'Balancen BAU 2030'!AQ40","v":0},{"$f":"'Balancen Scenarie 2030'!AR40-'Balancen BAU 2030'!AR40","v":0},{"$f":"'Balancen Scenarie 2030'!AS40-'Balancen BAU 2030'!AS40","v":8.7311491370201111E-11},{"$f":"'Balancen Scenarie 2030'!AT40-'Balancen BAU 2030'!AT40","v":-29.513458029452522},{"$f":"'Balancen Scenarie 2030'!AU40-'Balancen BAU 2030'!AU40","v":-1.7986319720710071}]
["Søtransport, indenrigs",{"$f":"'Balancen Scenarie 2030'!B41-'Balancen BAU 2030'!B41","v":0},{"$f":"'Balancen Scenarie 2030'!C41-'Balancen BAU 2030'!C41","v":0},{"$f":"'Balancen Scenarie 2030'!D41-'Balancen BAU 2030'!D41","v":0},{"$f":"'Balancen Scenarie 2030'!E41-'Balancen BAU 2030'!E41","v":0},{"$f":"'Balancen Scenarie 2030'!F41-'Balancen BAU 2030'!F41","v":0},{"$f":"'Balancen Scenarie 2030'!G41-'Balancen BAU 2030'!G41","v":0},{"$f":"'Balancen Scenarie 2030'!H41-'Balancen BAU 2030'!H41","v":0},{"$f":"'Balancen Scenarie 2030'!I41-'Balancen BAU 2030'!I41","v":0},{"$f":"'Balancen Scenarie 2030'!J41-'Balancen BAU 2030'!J41","v":0},{"$f":"'Balancen Scenarie 2030'!K41-'Balancen BAU 2030'!K41","v":0},{"$f":"'Balancen Scenarie 2030'!L41-'Balancen BAU 2030'!L41","v":0},{"$f":"'Balancen Scenarie 2030'!M41-'Balancen BAU 2030'!M41","v":0},{"$f":"'Balancen Scenarie 2030'!N41-'Balancen BAU 2030'!N41","v":0},{"$f":"'Balancen Scenarie 2030'!O41-'Balancen BAU 2030'!O41","v":0},{"$f":"'Balancen Scenarie 2030'!P41-'Balancen BAU 2030'!P41","v":0},{"$f":"'Balancen Scenarie 2030'!Q41-'Balancen BAU 2030'!Q41","v":0},{"$f":"'Balancen Scenarie 2030'!R41-'Balancen BAU 2030'!R41","v":0},{"$f":"'Balancen Scenarie 2030'!S41-'Balancen BAU 2030'!S41","v":0},{"$f":"'Balancen Scenarie 2030'!T41-'Balancen BAU 2030'!T41","v":0},{"$f":"'Balancen Scenarie 2030'!U41-'Balancen BAU 2030'!U41","v":0},{"$f":"'Balancen Scenarie 2030'!V41-'Balancen BAU 2030'!V41","v":0},{"$f":"'Balancen Scenarie 2030'!W41-'Balancen BAU 2030'!W41","v":0},{"$f":"'Balancen Scenarie 2030'!X41-'Balancen BAU 2030'!X41","v":0},{"$f":"'Balancen Scenarie 2030'!Y41-'Balancen BAU 2030'!Y41","v":0},{"$f":"'Balancen Scenarie 2030'!Z41-'Balancen BAU 2030'!Z41","v":0},{"$f":"'Balancen Scenarie 2030'!AA41-'Balancen BAU 2030'!AA41","v":0},{"$f":"'Balancen Scenarie 2030'!AB41-'Balancen BAU 2030'!AB41","v":0},{"$f":"'Balancen Scenarie 2030'!AC41-'Balancen BAU 2030'!AC41","v":0},{"$f":"'Balancen Scenarie 2030'!AD41-'Balancen BAU 2030'!AD41","v":0},{"$f":"'Balancen Scenarie 2030'!AE41-'Balancen BAU 2030'!AE41","v":0},{"$f":"'Balancen Scenarie 2030'!AF41-'Balancen BAU 2030'!AF41","v":0},{"$f":"'Balancen Scenarie 2030'!AG41-'Balancen BAU 2030'!AG41","v":0},{"$f":"'Balancen Scenarie 2030'!AH41-'Balancen BAU 2030'!AH41","v":0},{"$f":"'Balancen Scenarie 2030'!AI41-'Balancen BAU 2030'!AI41","v":0},{"$f":"'Balancen Scenarie 2030'!AJ41-'Balancen BAU 2030'!AJ41","v":0},{"$f":"'Balancen Scenarie 2030'!AK41-'Balancen BAU 2030'!AK41","v":0},{"$f":"'Balancen Scenarie 2030'!AL41-'Balancen BAU 2030'!AL41","v":0},{"$f":"'Balancen Scenarie 2030'!AM41-'Balancen BAU 2030'!AM41","v":0},{"$f":"'Balancen Scenarie 2030'!AN41-'Balancen BAU 2030'!AN41","v":0},{"$f":"'Balancen Scenarie 2030'!AO41-'Balancen BAU 2030'!AO41","v":0},{"$f":"'Balancen Scenarie 2030'!AP41-'Balancen BAU 2030'!AP41","v":0},{"$f":"'Balancen Scenarie 2030'!AQ41-'Balancen BAU 2030'!AQ41","v":0},{"$f":"'Balancen Scenarie 2030'!AR41-'Balancen BAU 2030'!AR41","v":0},{"$f":"'Balancen Scenarie 2030'!AS41-'Balancen BAU 2030'!AS41","v":0},{"$f":"'Balancen Scenarie 2030'!AT41-'Balancen BAU 2030'!AT41","v":0},{"$f":"'Balancen Scenarie 2030'!AU41-'Balancen BAU 2030'!AU41","v":0}]
["Lufttransport",{"$f":"'Balancen Scenarie 2030'!B42-'Balancen BAU 2030'!B42","v":0},{"$f":"'Balancen Scenarie 2030'!C42-'Balancen BAU 2030'!C42","v":0},{"$f":"'Balancen Scenarie 2030'!D42-'Balancen BAU 2030'!D42","v":0},{"$f":"'Balancen Scenarie 2030'!E42-'Balancen BAU 2030'!E42","v":0},{"$f":"'Balancen Scenarie 2030'!F42-'Balancen BAU 2030'!F42","v":0},{"$f":"'Balancen Scenarie 2030'!G42-'Balancen BAU 2030'!G42","v":0},{"$f":"'Balancen Scenarie 2030'!H42-'Balancen BAU 2030'!H42","v":0},{"$f":"'Balancen Scenarie 2030'!I42-'Balancen BAU 2030'!I42","v":0},{"$f":"'Balancen Scenarie 2030'!J42-'Balancen BAU 2030'!J42","v":0},{"$f":"'Balancen Scenarie 2030'!K42-'Balancen BAU 2030'!K42","v":0},{"$f":"'Balancen Scenarie 2030'!L42-'Balancen BAU 2030'!L42","v":0},{"$f":"'Balancen Scenarie 2030'!M42-'Balancen BAU 2030'!M42","v":0},{"$f":"'Balancen Scenarie 2030'!N42-'Balancen BAU 2030'!N42","v":0},{"$f":"'Balancen Scenarie 2030'!O42-'Balancen BAU 2030'!O42","v":0},{"$f":"'Balancen Scenarie 2030'!P42-'Balancen BAU 2030'!P42","v":0},{"$f":"'Balancen Scenarie 2030'!Q42-'Balancen BAU 2030'!Q42","v":0},{"$f":"'Balancen Scenarie 2030'!R42-'Balancen BAU 2030'!R42","v":0},{"$f":"'Balancen Scenarie 2030'!S42-'Balancen BAU 2030'!S42","v":0},{"$f":"'Balancen Scenarie 2030'!T42-'Balancen BAU 2030'!T42","v":0},{"$f":"'Balancen Scenarie 2030'!U42-'Balancen BAU 2030'!U42","v":0},{"$f":"'Balancen Scenarie 2030'!V42-'Balancen BAU 2030'!V42","v":0},{"$f":"'Balancen Scenarie 2030'!W42-'Balancen BAU 2030'!W42","v":0},{"$f":"'Balancen Scenarie 2030'!X42-'Balancen BAU 2030'!X42","v":0},{"$f":"'Balancen Scenarie 2030'!Y42-'Balancen BAU 2030'!Y42","v":0},{"$f":"'Balancen Scenarie 2030'!Z42-'Balancen BAU 2030'!Z42","v":0},{"$f":"'Balancen Scenarie 2030'!AA42-'Balancen BAU 2030'!AA42","v":0},{"$f":"'Balancen Scenarie 2030'!AB42-'Balancen BAU 2030'!AB42","v":0},{"$f":"'Balancen Scenarie 2030'!AC42-'Balancen BAU 2030'!AC42","v":0},{"$f":"'Balancen Scenarie 2030'!AD42-'Balancen BAU 2030'!AD42","v":0},{"$f":"'Balancen Scenarie 2030'!AE42-'Balancen BAU 2030'!AE42","v":0},{"$f":"'Balancen Scenarie 2030'!AF42-'Balancen BAU 2030'!AF42","v":0},{"$f":"'Balancen Scenarie 2030'!AG42-'Balancen BAU 2030'!AG42","v":0},{"$f":"'Balancen Scenarie 2030'!AH42-'Balancen BAU 2030'!AH42","v":0},{"$f":"'Balancen Scenarie 2030'!AI42-'Balancen BAU 2030'!AI42","v":0},{"$f":"'Balancen Scenarie 2030'!AJ42-'Balancen BAU 2030'!AJ42","v":0},{"$f":"'Balancen Scenarie 2030'!AK42-'Balancen BAU 2030'!AK42","v":0},{"$f":"'Balancen Scenarie 2030'!AL42-'Balancen BAU 2030'!AL42","v":0},{"$f":"'Balancen Scenarie 2030'!AM42-'Balancen BAU 2030'!AM42","v":0},{"$f":"'Balancen Scenarie 2030'!AN42-'Balancen BAU 2030'!AN42","v":0},{"$f":"'Balancen Scenarie 2030'!AO42-'Balancen BAU 2030'!AO42","v":0},{"$f":"'Balancen Scenarie 2030'!AP42-'Balancen BAU 2030'!AP42","v":0},{"$f":"'Balancen Scenarie 2030'!AQ42-'Balancen BAU 2030'!AQ42","v":0},{"$f":"'Balancen Scenarie 2030'!AR42-'Balancen BAU 2030'!AR42","v":0},{"$f":"'Balancen Scenarie 2030'!AS42-'Balancen BAU 2030'!AS42","v":0},{"$f":"'Balancen Scenarie 2030'!AT42-'Balancen BAU 2030'!AT42","v":0},{"$f":"'Balancen Scenarie 2030'!AU42-'Balancen BAU 2030'!AU42","v":0}]
["Indenrigs",{"$f":"'Balancen Scenarie 2030'!B43-'Balancen BAU 2030'!B43","v":0},{"$f":"'Balancen Scenarie 2030'!C43-'Balancen BAU 2030'!C43","v":0},{"$f":"'Balancen Scenarie 2030'!D43-'Balancen BAU 2030'!D43","v":0},{"$f":"'Balancen Scenarie 2030'!E43-'Balancen BAU 2030'!E43","v":0},{"$f":"'Balancen Scenarie 2030'!F43-'Balancen BAU 2030'!F43","v":0},{"$f":"'Balancen Scenarie 2030'!G43-'Balancen BAU 2030'!G43","v":0},{"$f":"'Balancen Scenarie 2030'!H43-'Balancen BAU 2030'!H43","v":0},{"$f":"'Balancen Scenarie 2030'!I43-'Balancen BAU 2030'!I43","v":0},{"$f":"'Balancen Scenarie 2030'!J43-'Balancen BAU 2030'!J43","v":0},{"$f":"'Balancen Scenarie 2030'!K43-'Balancen BAU 2030'!K43","v":0},{"$f":"'Balancen Scenarie 2030'!L43-'Balancen BAU 2030'!L43","v":0},{"$f":"'Balancen Scenarie 2030'!M43-'Balancen BAU 2030'!M43","v":0},{"$f":"'Balancen Scenarie 2030'!N43-'Balancen BAU 2030'!N43","v":0},{"$f":"'Balancen Scenarie 2030'!O43-'Balancen BAU 2030'!O43","v":0},{"$f":"'Balancen Scenarie 2030'!P43-'Balancen BAU 2030'!P43","v":0},{"$f":"'Balancen Scenarie 2030'!Q43-'Balancen BAU 2030'!Q43","v":0},{"$f":"'Balancen Scenarie 2030'!R43-'Balancen BAU 2030'!R43","v":0},{"$f":"'Balancen Scenarie 2030'!S43-'Balancen BAU 2030'!S43","v":0},{"$f":"'Balancen Scenarie 2030'!T43-'Balancen BAU 2030'!T43","v":0},{"$f":"'Balancen Scenarie 2030'!U43-'Balancen BAU 2030'!U43","v":0},{"$f":"'Balancen Scenarie 2030'!V43-'Balancen BAU 2030'!V43","v":0},{"$f":"'Balancen Scenarie 2030'!W43-'Balancen BAU 2030'!W43","v":0},{"$f":"'Balancen Scenarie 2030'!X43-'Balancen BAU 2030'!X43","v":0},{"$f":"'Balancen Scenarie 2030'!Y43-'Balancen BAU 2030'!Y43","v":0},{"$f":"'Balancen Scenarie 2030'!Z43-'Balancen BAU 2030'!Z43","v":0},{"$f":"'Balancen Scenarie 2030'!AA43-'Balancen BAU 2030'!AA43","v":0},{"$f":"'Balancen Scenarie 2030'!AB43-'Balancen BAU 2030'!AB43","v":0},{"$f":"'Balancen Scenarie 2030'!AC43-'Balancen BAU 2030'!AC43","v":0},{"$f":"'Balancen Scenarie 2030'!AD43-'Balancen BAU 2030'!AD43","v":0},{"$f":"'Balancen Scenarie 2030'!AE43-'Balancen BAU 2030'!AE43","v":0},{"$f":"'Balancen Scenarie 2030'!AF43-'Balancen BAU 2030'!AF43","v":0},{"$f":"'Balancen Scenarie 2030'!AG43-'Balancen BAU 2030'!AG43","v":0},{"$f":"'Balancen Scenarie 2030'!AH43-'Balancen BAU 2030'!AH43","v":0},{"$f":"'Balancen Scenarie 2030'!AI43-'Balancen BAU 2030'!AI43","v":0},{"$f":"'Balancen Scenarie 2030'!AJ43-'Balancen BAU 2030'!AJ43","v":0},{"$f":"'Balancen Scenarie 2030'!AK43-'Balancen BAU 2030'!AK43","v":0},{"$f":"'Balancen Scenarie 2030'!AL43-'Balancen BAU 2030'!AL43","v":0},{"$f":"'Balancen Scenarie 2030'!AM43-'Balancen BAU 2030'!AM43","v":0},{"$f":"'Balancen Scenarie 2030'!AN43-'Balancen BAU 2030'!AN43","v":0},{"$f":"'Balancen Scenarie 2030'!AO43-'Balancen BAU 2030'!AO43","v":0},{"$f":"'Balancen Scenarie 2030'!AP43-'Balancen BAU 2030'!AP43","v":0},{"$f":"'Balancen Scenarie 2030'!AQ43-'Balancen BAU 2030'!AQ43","v":0},{"$f":"'Balancen Scenarie 2030'!AR43-'Balancen BAU 2030'!AR43","v":0},{"$f":"'Balancen Scenarie 2030'!AS43-'Balancen BAU 2030'!AS43","v":0},{"$f":"'Balancen Scenarie 2030'!AT43-'Balancen BAU 2030'!AT43","v":0},{"$f":"'Balancen Scenarie 2030'!AU43-'Balancen BAU 2030'!AU43","v":0}]
["Udenrigs",{"$f":"'Balancen Scenarie 2030'!B44-'Balancen BAU 2030'!B44","v":0},{"$f":"'Balancen Scenarie 2030'!C44-'Balancen BAU 2030'!C44","v":0},{"$f":"'Balancen Scenarie 2030'!D44-'Balancen BAU 2030'!D44","v":0},{"$f":"'Balancen Scenarie 2030'!E44-'Balancen BAU 2030'!E44","v":0},{"$f":"'Balancen Scenarie 2030'!F44-'Balancen BAU 2030'!F44","v":0},{"$f":"'Balancen Scenarie 2030'!G44-'Balancen BAU 2030'!G44","v":0},{"$f":"'Balancen Scenarie 2030'!H44-'Balancen BAU 2030'!H44","v":0},{"$f":"'Balancen Scenarie 2030'!I44-'Balancen BAU 2030'!I44","v":0},{"$f":"'Balancen Scenarie 2030'!J44-'Balancen BAU 2030'!J44","v":0},{"$f":"'Balancen Scenarie 2030'!K44-'Balancen BAU 2030'!K44","v":0},{"$f":"'Balancen Scenarie 2030'!L44-'Balancen BAU 2030'!L44","v":0},{"$f":"'Balancen Scenarie 2030'!M44-'Balancen BAU 2030'!M44","v":0},{"$f":"'Balancen Scenarie 2030'!N44-'Balancen BAU 2030'!N44","v":0},{"$f":"'Balancen Scenarie 2030'!O44-'Balancen BAU 2030'!O44","v":0},{"$f":"'Balancen Scenarie 2030'!P44-'Balancen BAU 2030'!P44","v":0},{"$f":"'Balancen Scenarie 2030'!Q44-'Balancen BAU 2030'!Q44","v":0},{"$f":"'Balancen Scenarie 2030'!R44-'Balancen BAU 2030'!R44","v":0},{"$f":"'Balancen Scenarie 2030'!S44-'Balancen BAU 2030'!S44","v":0},{"$f":"'Balancen Scenarie 2030'!T44-'Balancen BAU 2030'!T44","v":0},{"$f":"'Balancen Scenarie 2030'!U44-'Balancen BAU 2030'!U44","v":0},{"$f":"'Balancen Scenarie 2030'!V44-'Balancen BAU 2030'!V44","v":0},{"$f":"'Balancen Scenarie 2030'!W44-'Balancen BAU 2030'!W44","v":0},{"$f":"'Balancen Scenarie 2030'!X44-'Balancen BAU 2030'!X44","v":0},{"$f":"'Balancen Scenarie 2030'!Y44-'Balancen BAU 2030'!Y44","v":0},{"$f":"'Balancen Scenarie 2030'!Z44-'Balancen BAU 2030'!Z44","v":0},{"$f":"'Balancen Scenarie 2030'!AA44-'Balancen BAU 2030'!AA44","v":0},{"$f":"'Balancen Scenarie 2030'!AB44-'Balancen BAU 2030'!AB44","v":0},{"$f":"'Balancen Scenarie 2030'!AC44-'Balancen BAU 2030'!AC44","v":0},{"$f":"'Balancen Scenarie 2030'!AD44-'Balancen BAU 2030'!AD44","v":0},{"$f":"'Balancen Scenarie 2030'!AE44-'Balancen BAU 2030'!AE44","v":0},{"$f":"'Balancen Scenarie 2030'!AF44-'Balancen BAU 2030'!AF44","v":0},{"$f":"'Balancen Scenarie 2030'!AG44-'Balancen BAU 2030'!AG44","v":0},{"$f":"'Balancen Scenarie 2030'!AH44-'Balancen BAU 2030'!AH44","v":0},{"$f":"'Balancen Scenarie 2030'!AI44-'Balancen BAU 2030'!AI44","v":0},{"$f":"'Balancen Scenarie 2030'!AJ44-'Balancen BAU 2030'!AJ44","v":0},{"$f":"'Balancen Scenarie 2030'!AK44-'Balancen BAU 2030'!AK44","v":0},{"$f":"'Balancen Scenarie 2030'!AL44-'Balancen BAU 2030'!AL44","v":0},{"$f":"'Balancen Scenarie 2030'!AM44-'Balancen BAU 2030'!AM44","v":0},{"$f":"'Balancen Scenarie 2030'!AN44-'Balancen BAU 2030'!AN44","v":0},{"$f":"'Balancen Scenarie 2030'!AO44-'Balancen BAU 2030'!AO44","v":0},{"$f":"'Balancen Scenarie 2030'!AP44-'Balancen BAU 2030'!AP44","v":0},{"$f":"'Balancen Scenarie 2030'!AQ44-'Balancen BAU 2030'!AQ44","v":0},{"$f":"'Balancen Scenarie 2030'!AR44-'Balancen BAU 2030'!AR44","v":0},{"$f":"'Balancen Scenarie 2030'!AS44-'Balancen BAU 2030'!AS44","v":0},{"$f":"'Balancen Scenarie 2030'!AT44-'Balancen BAU 2030'!AT44","v":0},{"$f":"'Balancen Scenarie 2030'!AU44-'Balancen BAU 2030'!AU44","v":0}]
["Ikke-kategoriseret",{"$f":"'Balancen Scenarie 2030'!B45-'Balancen BAU 2030'!B45","v":0},{"$f":"'Balancen Scenarie 2030'!C45-'Balancen BAU 2030'!C45","v":0},{"$f":"'Balancen Scenarie 2030'!D45-'Balancen BAU 2030'!D45","v":0},{"$f":"'Balancen Scenarie 2030'!E45-'Balancen BAU 2030'!E45","v":0},{"$f":"'Balancen Scenarie 2030'!F45-'Balancen BAU 2030'!F45","v":0},{"$f":"'Balancen Scenarie 2030'!G45-'Balancen BAU 2030'!G45","v":0},{"$f":"'Balancen Scenarie 2030'!H45-'Balancen BAU 2030'!H45","v":0},{"$f":"'Balancen Scenarie 2030'!I45-'Balancen BAU 2030'!I45","v":0},{"$f":"'Balancen Scenarie 2030'!J45-'Balancen BAU 2030'!J45","v":0},{"$f":"'Balancen Scenarie 2030'!K45-'Balancen BAU 2030'!K45","v":0},{"$f":"'Balancen Scenarie 2030'!L45-'Balancen BAU 2030'!L45","v":0},{"$f":"'Balancen Scenarie 2030'!M45-'Balancen BAU 2030'!M45","v":0},{"$f":"'Balancen Scenarie 2030'!N45-'Balancen BAU 2030'!N45","v":0},{"$f":"'Balancen Scenarie 2030'!O45-'Balancen BAU 2030'!O45","v":0},{"$f":"'Balancen Scenarie 2030'!P45-'Balancen BAU 2030'!P45","v":0},{"$f":"'Balancen Scenarie 2030'!Q45-'Balancen BAU 2030'!Q45","v":0},{"$f":"'Balancen Scenarie 2030'!R45-'Balancen BAU 2030'!R45","v":0},{"$f":"'Balancen Scenarie 2030'!S45-'Balancen BAU 2030'!S45","v":0},{"$f":"'Balancen Scenarie 2030'!T45-'Balancen BAU 2030'!T45","v":0},{"$f":"'Balancen Scenarie 2030'!U45-'Balancen BAU 2030'!U45","v":0},{"$f":"'Balancen Scenarie 2030'!V45-'Balancen BAU 2030'!V45","v":0},{"$f":"'Balancen Scenarie 2030'!W45-'Balancen BAU 2030'!W45","v":0},{"$f":"'Balancen Scenarie 2030'!X45-'Balancen BAU 2030'!X45","v":0},{"$f":"'Balancen Scenarie 2030'!Y45-'Balancen BAU 2030'!Y45","v":0},{"$f":"'Balancen Scenarie 2030'!Z45-'Balancen BAU 2030'!Z45","v":0},{"$f":"'Balancen Scenarie 2030'!AA45-'Balancen BAU 2030'!AA45","v":0},{"$f":"'Balancen Scenarie 2030'!AB45-'Balancen BAU 2030'!AB45","v":0},{"$f":"'Balancen Scenarie 2030'!AC45-'Balancen BAU 2030'!AC45","v":0},{"$f":"'Balancen Scenarie 2030'!AD45-'Balancen BAU 2030'!AD45","v":0},{"$f":"'Balancen Scenarie 2030'!AE45-'Balancen BAU 2030'!AE45","v":0},{"$f":"'Balancen Scenarie 2030'!AF45-'Balancen BAU 2030'!AF45","v":0},{"$f":"'Balancen Scenarie 2030'!AG45-'Balancen BAU 2030'!AG45","v":0},{"$f":"'Balancen Scenarie 2030'!AH45-'Balancen BAU 2030'!AH45","v":0},{"$f":"'Balancen Scenarie 2030'!AI45-'Balancen BAU 2030'!AI45","v":0},{"$f":"'Balancen Scenarie 2030'!AJ45-'Balancen BAU 2030'!AJ45","v":0},{"$f":"'Balancen Scenarie 2030'!AK45-'Balancen BAU 2030'!AK45","v":0},{"$f":"'Balancen Scenarie 2030'!AL45-'Balancen BAU 2030'!AL45","v":0},{"$f":"'Balancen Scenarie 2030'!AM45-'Balancen BAU 2030'!AM45","v":0},{"$f":"'Balancen Scenarie 2030'!AN45-'Balancen BAU 2030'!AN45","v":0},{"$f":"'Balancen Scenarie 2030'!AO45-'Balancen BAU 2030'!AO45","v":0},{"$f":"'Balancen Scenarie 2030'!AP45-'Balancen BAU 2030'!AP45","v":0},{"$f":"'Balancen Scenarie 2030'!AQ45-'Balancen BAU 2030'!AQ45","v":0},{"$f":"'Balancen Scenarie 2030'!AR45-'Balancen BAU 2030'!AR45","v":0},{"$f":"'Balancen Scenarie 2030'!AS45-'Balancen BAU 2030'!AS45","v":0},{"$f":"'Balancen Scenarie 2030'!AT45-'Balancen BAU 2030'!AT45","v":0},{"$f":"'Balancen Scenarie 2030'!AU45-'Balancen BAU 2030'!AU45","v":0}]
["Husholdninger",{"$f":"'Balancen Scenarie 2030'!B46-'Balancen BAU 2030'!B46","v":0},{"$f":"'Balancen Scenarie 2030'!C46-'Balancen BAU 2030'!C46","v":0},{"$f":"'Balancen Scenarie 2030'!D46-'Balancen BAU 2030'!D46","v":0},{"$f":"'Balancen Scenarie 2030'!E46-'Balancen BAU 2030'!E46","v":0},{"$f":"'Balancen Scenarie 2030'!F46-'Balancen BAU 2030'!F46","v":-5.0022208597511053E-12},{"$f":"'Balancen Scenarie 2030'!G46-'Balancen BAU 2030'!G46","v":0},{"$f":"'Balancen Scenarie 2030'!H46-'Balancen BAU 2030'!H46","v":0},{"$f":"'Balancen Scenarie 2030'!I46-'Balancen BAU 2030'!I46","v":0},{"$f":"'Balancen Scenarie 2030'!J46-'Balancen BAU 2030'!J46","v":0},{"$f":"'Balancen Scenarie 2030'!K46-'Balancen BAU 2030'!K46","v":0},{"$f":"'Balancen Scenarie 2030'!L46-'Balancen BAU 2030'!L46","v":0},{"$f":"'Balancen Scenarie 2030'!M46-'Balancen BAU 2030'!M46","v":0},{"$f":"'Balancen Scenarie 2030'!N46-'Balancen BAU 2030'!N46","v":0},{"$f":"'Balancen Scenarie 2030'!O46-'Balancen BAU 2030'!O46","v":-5.0022208597511053E-12},{"$f":"'Balancen Scenarie 2030'!P46-'Balancen BAU 2030'!P46","v":-1.1823431123048067E-11},{"$f":"'Balancen Scenarie 2030'!Q46-'Balancen BAU 2030'!Q46","v":0},{"$f":"'Balancen Scenarie 2030'!R46-'Balancen BAU 2030'!R46","v":-7.6397554948925972E-11},{"$f":"'Balancen Scenarie 2030'!S46-'Balancen BAU 2030'!S46","v":0},{"$f":"'Balancen Scenarie 2030'!T46-'Balancen BAU 2030'!T46","v":0},{"$f":"'Balancen Scenarie 2030'!U46-'Balancen BAU 2030'!U46","v":0},{"$f":"'Balancen Scenarie 2030'!V46-'Balancen BAU 2030'!V46","v":0},{"$f":"'Balancen Scenarie 2030'!W46-'Balancen BAU 2030'!W46","v":0},{"$f":"'Balancen Scenarie 2030'!X46-'Balancen BAU 2030'!X46","v":-7.6397554948925972E-11},{"$f":"'Balancen Scenarie 2030'!Y46-'Balancen BAU 2030'!Y46","v":0},{"$f":"'Balancen Scenarie 2030'!Z46-'Balancen BAU 2030'!Z46","v":-2.9103830456733704E-11},{"$f":"'Balancen Scenarie 2030'!AA46-'Balancen BAU 2030'!AA46","v":-1.0658141036401503E-13},{"$f":"'Balancen Scenarie 2030'!AB46-'Balancen BAU 2030'!AB46","v":0},{"$f":"'Balancen Scenarie 2030'!AC46-'Balancen BAU 2030'!AC46","v":0},{"$f":"'Balancen Scenarie 2030'!AD46-'Balancen BAU 2030'!AD46","v":0},{"$f":"'Balancen Scenarie 2030'!AE46-'Balancen BAU 2030'!AE46","v":0},{"$f":"'Balancen Scenarie 2030'!AF46-'Balancen BAU 2030'!AF46","v":0},{"$f":"'Balancen Scenarie 2030'!AG46-'Balancen BAU 2030'!AG46","v":-1.0658141036401503E-13},{"$f":"'Balancen Scenarie 2030'!AH46-'Balancen BAU 2030'!AH46","v":-5.6843418860808015E-13},{"$f":"'Balancen Scenarie 2030'!AI46-'Balancen BAU 2030'!AI46","v":356.55278495789389},{"$f":"'Balancen Scenarie 2030'!AJ46-'Balancen BAU 2030'!AJ46","v":0},{"$f":"'Balancen Scenarie 2030'!AK46-'Balancen BAU 2030'!AK46","v":0},{"$f":"'Balancen Scenarie 2030'!AL46-'Balancen BAU 2030'!AL46","v":-356.55278495793755},{"$f":"'Balancen Scenarie 2030'!AM46-'Balancen BAU 2030'!AM46","v":-356.55278495793846},{"$f":"'Balancen Scenarie 2030'!AN46-'Balancen BAU 2030'!AN46","v":0},{"$f":"'Balancen Scenarie 2030'!AO46-'Balancen BAU 2030'!AO46","v":0},{"$f":"'Balancen Scenarie 2030'!AP46-'Balancen BAU 2030'!AP46","v":0},{"$f":"'Balancen Scenarie 2030'!AQ46-'Balancen BAU 2030'!AQ46","v":0},{"$f":"'Balancen Scenarie 2030'!AR46-'Balancen BAU 2030'!AR46","v":-7.9580786405131221E-13},{"$f":"'Balancen Scenarie 2030'!AS46-'Balancen BAU 2030'!AS46","v":1.1641532182693481E-9},{"$f":"'Balancen Scenarie 2030'!AT46-'Balancen BAU 2030'!AT46","v":59.327771356154699},{"$f":"'Balancen Scenarie 2030'!AU46-'Balancen BAU 2030'!AU46","v":-50.801737976551522}]
["Fritliggende huse",{"$f":"'Balancen Scenarie 2030'!B47-'Balancen BAU 2030'!B47","v":0},{"$f":"'Balancen Scenarie 2030'!C47-'Balancen BAU 2030'!C47","v":0},{"$f":"'Balancen Scenarie 2030'!D47-'Balancen BAU 2030'!D47","v":0},{"$f":"'Balancen Scenarie 2030'!E47-'Balancen BAU 2030'!E47","v":0},{"$f":"'Balancen Scenarie 2030'!F47-'Balancen BAU 2030'!F47","v":0},{"$f":"'Balancen Scenarie 2030'!G47-'Balancen BAU 2030'!G47","v":0},{"$f":"'Balancen Scenarie 2030'!H47-'Balancen BAU 2030'!H47","v":0},{"$f":"'Balancen Scenarie 2030'!I47-'Balancen BAU 2030'!I47","v":0},{"$f":"'Balancen Scenarie 2030'!J47-'Balancen BAU 2030'!J47","v":0},{"$f":"'Balancen Scenarie 2030'!K47-'Balancen BAU 2030'!K47","v":0},{"$f":"'Balancen Scenarie 2030'!L47-'Balancen BAU 2030'!L47","v":0},{"$f":"'Balancen Scenarie 2030'!M47-'Balancen BAU 2030'!M47","v":0},{"$f":"'Balancen Scenarie 2030'!N47-'Balancen BAU 2030'!N47","v":0},{"$f":"'Balancen Scenarie 2030'!O47-'Balancen BAU 2030'!O47","v":0},{"$f":"'Balancen Scenarie 2030'!P47-'Balancen BAU 2030'!P47","v":0},{"$f":"'Balancen Scenarie 2030'!Q47-'Balancen BAU 2030'!Q47","v":0},{"$f":"'Balancen Scenarie 2030'!R47-'Balancen BAU 2030'!R47","v":0},{"$f":"'Balancen Scenarie 2030'!S47-'Balancen BAU 2030'!S47","v":0},{"$f":"'Balancen Scenarie 2030'!T47-'Balancen BAU 2030'!T47","v":0},{"$f":"'Balancen Scenarie 2030'!U47-'Balancen BAU 2030'!U47","v":0},{"$f":"'Balancen Scenarie 2030'!V47-'Balancen BAU 2030'!V47","v":0},{"$f":"'Balancen Scenarie 2030'!W47-'Balancen BAU 2030'!W47","v":0},{"$f":"'Balancen Scenarie 2030'!X47-'Balancen BAU 2030'!X47","v":0},{"$f":"'Balancen Scenarie 2030'!Y47-'Balancen BAU 2030'!Y47","v":0},{"$f":"'Balancen Scenarie 2030'!Z47-'Balancen BAU 2030'!Z47","v":0},{"$f":"'Balancen Scenarie 2030'!AA47-'Balancen BAU 2030'!AA47","v":0},{"$f":"'Balancen Scenarie 2030'!AB47-'Balancen BAU 2030'!AB47","v":0},{"$f":"'Balancen Scenarie 2030'!AC47-'Balancen BAU 2030'!AC47","v":0},{"$f":"'Balancen Scenarie 2030'!AD47-'Balancen BAU 2030'!AD47","v":0},{"$f":"'Balancen Scenarie 2030'!AE47-'Balancen BAU 2030'!AE47","v":0},{"$f":"'Balancen Scenarie 2030'!AF47-'Balancen BAU 2030'!AF47","v":0},{"$f":"'Balancen Scenarie 2030'!AG47-'Balancen BAU 2030'!AG47","v":0},{"$f":"'Balancen Scenarie 2030'!AH47-'Balancen BAU 2030'!AH47","v":0},{"$f":"'Balancen Scenarie 2030'!AI47-'Balancen BAU 2030'!AI47","v":0},{"$f":"'Balancen Scenarie 2030'!AJ47-'Balancen BAU 2030'!AJ47","v":0},{"$f":"'Balancen Scenarie 2030'!AK47-'Balancen BAU 2030'!AK47","v":0},{"$f":"'Balancen Scenarie 2030'!AL47-'Balancen BAU 2030'!AL47","v":0},{"$f":"'Balancen Scenarie 2030'!AM47-'Balancen BAU 2030'!AM47","v":0},{"$f":"'Balancen Scenarie 2030'!AN47-'Balancen BAU 2030'!AN47","v":0},{"$f":"'Balancen Scenarie 2030'!AO47-'Balancen BAU 2030'!AO47","v":0},{"$f":"'Balancen Scenarie 2030'!AP47-'Balancen BAU 2030'!AP47","v":0},{"$f":"'Balancen Scenarie 2030'!AQ47-'Balancen BAU 2030'!AQ47","v":0},{"$f":"'Balancen Scenarie 2030'!AR47-'Balancen BAU 2030'!AR47","v":0},{"$f":"'Balancen Scenarie 2030'!AS47-'Balancen BAU 2030'!AS47","v":0},{"$f":"'Balancen Scenarie 2030'!AT47-'Balancen BAU 2030'!AT47","v":0},{"$f":"'Balancen Scenarie 2030'!AU47-'Balancen BAU 2030'!AU47","v":0}]
["Etageejendomme",{"$f":"'Balancen Scenarie 2030'!B48-'Balancen BAU 2030'!B48","v":0},{"$f":"'Balancen Scenarie 2030'!C48-'Balancen BAU 2030'!C48","v":0},{"$f":"'Balancen Scenarie 2030'!D48-'Balancen BAU 2030'!D48","v":0},{"$f":"'Balancen Scenarie 2030'!E48-'Balancen BAU 2030'!E48","v":0},{"$f":"'Balancen Scenarie 2030'!F48-'Balancen BAU 2030'!F48","v":0},{"$f":"'Balancen Scenarie 2030'!G48-'Balancen BAU 2030'!G48","v":0},{"$f":"'Balancen Scenarie 2030'!H48-'Balancen BAU 2030'!H48","v":0},{"$f":"'Balancen Scenarie 2030'!I48-'Balancen BAU 2030'!I48","v":0},{"$f":"'Balancen Scenarie 2030'!J48-'Balancen BAU 2030'!J48","v":0},{"$f":"'Balancen Scenarie 2030'!K48-'Balancen BAU 2030'!K48","v":0},{"$f":"'Balancen Scenarie 2030'!L48-'Balancen BAU 2030'!L48","v":0},{"$f":"'Balancen Scenarie 2030'!M48-'Balancen BAU 2030'!M48","v":0},{"$f":"'Balancen Scenarie 2030'!N48-'Balancen BAU 2030'!N48","v":0},{"$f":"'Balancen Scenarie 2030'!O48-'Balancen BAU 2030'!O48","v":0},{"$f":"'Balancen Scenarie 2030'!P48-'Balancen BAU 2030'!P48","v":0},{"$f":"'Balancen Scenarie 2030'!Q48-'Balancen BAU 2030'!Q48","v":0},{"$f":"'Balancen Scenarie 2030'!R48-'Balancen BAU 2030'!R48","v":0},{"$f":"'Balancen Scenarie 2030'!S48-'Balancen BAU 2030'!S48","v":0},{"$f":"'Balancen Scenarie 2030'!T48-'Balancen BAU 2030'!T48","v":0},{"$f":"'Balancen Scenarie 2030'!U48-'Balancen BAU 2030'!U48","v":0},{"$f":"'Balancen Scenarie 2030'!V48-'Balancen BAU 2030'!V48","v":0},{"$f":"'Balancen Scenarie 2030'!W48-'Balancen BAU 2030'!W48","v":0},{"$f":"'Balancen Scenarie 2030'!X48-'Balancen BAU 2030'!X48","v":0},{"$f":"'Balancen Scenarie 2030'!Y48-'Balancen BAU 2030'!Y48","v":0},{"$f":"'Balancen Scenarie 2030'!Z48-'Balancen BAU 2030'!Z48","v":0},{"$f":"'Balancen Scenarie 2030'!AA48-'Balancen BAU 2030'!AA48","v":0},{"$f":"'Balancen Scenarie 2030'!AB48-'Balancen BAU 2030'!AB48","v":0},{"$f":"'Balancen Scenarie 2030'!AC48-'Balancen BAU 2030'!AC48","v":0},{"$f":"'Balancen Scenarie 2030'!AD48-'Balancen BAU 2030'!AD48","v":0},{"$f":"'Balancen Scenarie 2030'!AE48-'Balancen BAU 2030'!AE48","v":0},{"$f":"'Balancen Scenarie 2030'!AF48-'Balancen BAU 2030'!AF48","v":0},{"$f":"'Balancen Scenarie 2030'!AG48-'Balancen BAU 2030'!AG48","v":0},{"$f":"'Balancen Scenarie 2030'!AH48-'Balancen BAU 2030'!AH48","v":0},{"$f":"'Balancen Scenarie 2030'!AI48-'Balancen BAU 2030'!AI48","v":0},{"$f":"'Balancen Scenarie 2030'!AJ48-'Balancen BAU 2030'!AJ48","v":0},{"$f":"'Balancen Scenarie 2030'!AK48-'Balancen BAU 2030'!AK48","v":0},{"$f":"'Balancen Scenarie 2030'!AL48-'Balancen BAU 2030'!AL48","v":0},{"$f":"'Balancen Scenarie 2030'!AM48-'Balancen BAU 2030'!AM48","v":0},{"$f":"'Balancen Scenarie 2030'!AN48-'Balancen BAU 2030'!AN48","v":0},{"$f":"'Balancen Scenarie 2030'!AO48-'Balancen BAU 2030'!AO48","v":0},{"$f":"'Balancen Scenarie 2030'!AP48-'Balancen BAU 2030'!AP48","v":0},{"$f":"'Balancen Scenarie 2030'!AQ48-'Balancen BAU 2030'!AQ48","v":0},{"$f":"'Balancen Scenarie 2030'!AR48-'Balancen BAU 2030'!AR48","v":0},{"$f":"'Balancen Scenarie 2030'!AS48-'Balancen BAU 2030'!AS48","v":0},{"$f":"'Balancen Scenarie 2030'!AT48-'Balancen BAU 2030'!AT48","v":0},{"$f":"'Balancen Scenarie 2030'!AU48-'Balancen BAU 2030'!AU48","v":0}]
["Ikke-kategoriseret",{"$f":"'Balancen Scenarie 2030'!B49-'Balancen BAU 2030'!B49","v":0},{"$f":"'Balancen Scenarie 2030'!C49-'Balancen BAU 2030'!C49","v":0},{"$f":"'Balancen Scenarie 2030'!D49-'Balancen BAU 2030'!D49","v":0},{"$f":"'Balancen Scenarie 2030'!E49-'Balancen BAU 2030'!E49","v":0},{"$f":"'Balancen Scenarie 2030'!F49-'Balancen BAU 2030'!F49","v":-5.0022208597511053E-12},{"$f":"'Balancen Scenarie 2030'!G49-'Balancen BAU 2030'!G49","v":0},{"$f":"'Balancen Scenarie 2030'!H49-'Balancen BAU 2030'!H49","v":0},{"$f":"'Balancen Scenarie 2030'!I49-'Balancen BAU 2030'!I49","v":0},{"$f":"'Balancen Scenarie 2030'!J49-'Balancen BAU 2030'!J49","v":0},{"$f":"'Balancen Scenarie 2030'!K49-'Balancen BAU 2030'!K49","v":0},{"$f":"'Balancen Scenarie 2030'!L49-'Balancen BAU 2030'!L49","v":0},{"$f":"'Balancen Scenarie 2030'!M49-'Balancen BAU 2030'!M49","v":0},{"$f":"'Balancen Scenarie 2030'!N49-'Balancen BAU 2030'!N49","v":0},{"$f":"'Balancen Scenarie 2030'!O49-'Balancen BAU 2030'!O49","v":-5.0022208597511053E-12},{"$f":"'Balancen Scenarie 2030'!P49-'Balancen BAU 2030'!P49","v":-1.1823431123048067E-11},{"$f":"'Balancen Scenarie 2030'!Q49-'Balancen BAU 2030'!Q49","v":0},{"$f":"'Balancen Scenarie 2030'!R49-'Balancen BAU 2030'!R49","v":-7.6397554948925972E-11},{"$f":"'Balancen Scenarie 2030'!S49-'Balancen BAU 2030'!S49","v":0},{"$f":"'Balancen Scenarie 2030'!T49-'Balancen BAU 2030'!T49","v":0},{"$f":"'Balancen Scenarie 2030'!U49-'Balancen BAU 2030'!U49","v":0},{"$f":"'Balancen Scenarie 2030'!V49-'Balancen BAU 2030'!V49","v":0},{"$f":"'Balancen Scenarie 2030'!W49-'Balancen BAU 2030'!W49","v":0},{"$f":"'Balancen Scenarie 2030'!X49-'Balancen BAU 2030'!X49","v":-7.6397554948925972E-11},{"$f":"'Balancen Scenarie 2030'!Y49-'Balancen BAU 2030'!Y49","v":0},{"$f":"'Balancen Scenarie 2030'!Z49-'Balancen BAU 2030'!Z49","v":-2.9103830456733704E-11},{"$f":"'Balancen Scenarie 2030'!AA49-'Balancen BAU 2030'!AA49","v":-1.0658141036401503E-13},{"$f":"'Balancen Scenarie 2030'!AB49-'Balancen BAU 2030'!AB49","v":0},{"$f":"'Balancen Scenarie 2030'!AC49-'Balancen BAU 2030'!AC49","v":0},{"$f":"'Balancen Scenarie 2030'!AD49-'Balancen BAU 2030'!AD49","v":0},{"$f":"'Balancen Scenarie 2030'!AE49-'Balancen BAU 2030'!AE49","v":0},{"$f":"'Balancen Scenarie 2030'!AF49-'Balancen BAU 2030'!AF49","v":0},{"$f":"'Balancen Scenarie 2030'!AG49-'Balancen BAU 2030'!AG49","v":-1.0658141036401503E-13},{"$f":"'Balancen Scenarie 2030'!AH49-'Balancen BAU 2030'!AH49","v":-5.6843418860808015E-13},{"$f":"'Balancen Scenarie 2030'!AI49-'Balancen BAU 2030'!AI49","v":356.55278495789389},{"$f":"'Balancen Scenarie 2030'!AJ49-'Balancen BAU 2030'!AJ49","v":0},{"$f":"'Balancen Scenarie 2030'!AK49-'Balancen BAU 2030'!AK49","v":0},{"$f":"'Balancen Scenarie 2030'!AL49-'Balancen BAU 2030'!AL49","v":-356.55278495793755},{"$f":"'Balancen Scenarie 2030'!AM49-'Balancen BAU 2030'!AM49","v":-356.55278495793846},{"$f":"'Balancen Scenarie 2030'!AN49-'Balancen BAU 2030'!AN49","v":0},{"$f":"'Balancen Scenarie 2030'!AO49-'Balancen BAU 2030'!AO49","v":0},{"$f":"'Balancen Scenarie 2030'!AP49-'Balancen BAU 2030'!AP49","v":0},{"$f":"'Balancen Scenarie 2030'!AQ49-'Balancen BAU 2030'!AQ49","v":0},{"$f":"'Balancen Scenarie 2030'!AR49-'Balancen BAU 2030'!AR49","v":-7.9580786405131221E-13},{"$f":"'Balancen Scenarie 2030'!AS49-'Balancen BAU 2030'!AS49","v":1.1641532182693481E-9},{"$f":"'Balancen Scenarie 2030'!AT49-'Balancen BAU 2030'!AT49","v":59.327771356154699},{"$f":"'Balancen Scenarie 2030'!AU49-'Balancen BAU 2030'!AU49","v":-50.801737976551522}]
["Offentlig service",{"$f":"'Balancen Scenarie 2030'!B50-'Balancen BAU 2030'!B50","v":0},{"$f":"'Balancen Scenarie 2030'!C50-'Balancen BAU 2030'!C50","v":0},{"$f":"'Balancen Scenarie 2030'!D50-'Balancen BAU 2030'!D50","v":0},{"$f":"'Balancen Scenarie 2030'!E50-'Balancen BAU 2030'!E50","v":0},{"$f":"'Balancen Scenarie 2030'!F50-'Balancen BAU 2030'!F50","v":-6.2527760746888816E-13},{"$f":"'Balancen Scenarie 2030'!G50-'Balancen BAU 2030'!G50","v":0},{"$f":"'Balancen Scenarie 2030'!H50-'Balancen BAU 2030'!H50","v":0},{"$f":"'Balancen Scenarie 2030'!I50-'Balancen BAU 2030'!I50","v":0},{"$f":"'Balancen Scenarie 2030'!J50-'Balancen BAU 2030'!J50","v":0},{"$f":"'Balancen Scenarie 2030'!K50-'Balancen BAU 2030'!K50","v":0},{"$f":"'Balancen Scenarie 2030'!L50-'Balancen BAU 2030'!L50","v":0},{"$f":"'Balancen Scenarie 2030'!M50-'Balancen BAU 2030'!M50","v":0},{"$f":"'Balancen Scenarie 2030'!N50-'Balancen BAU 2030'!N50","v":0},{"$f":"'Balancen Scenarie 2030'!O50-'Balancen BAU 2030'!O50","v":-6.2527760746888816E-13},{"$f":"'Balancen Scenarie 2030'!P50-'Balancen BAU 2030'!P50","v":-7.3896444519050419E-13},{"$f":"'Balancen Scenarie 2030'!Q50-'Balancen BAU 2030'!Q50","v":0},{"$f":"'Balancen Scenarie 2030'!R50-'Balancen BAU 2030'!R50","v":-5.0022208597511053E-12},{"$f":"'Balancen Scenarie 2030'!S50-'Balancen BAU 2030'!S50","v":0},{"$f":"'Balancen Scenarie 2030'!T50-'Balancen BAU 2030'!T50","v":0},{"$f":"'Balancen Scenarie 2030'!U50-'Balancen BAU 2030'!U50","v":0},{"$f":"'Balancen Scenarie 2030'!V50-'Balancen BAU 2030'!V50","v":0},{"$f":"'Balancen Scenarie 2030'!W50-'Balancen BAU 2030'!W50","v":0},{"$f":"'Balancen Scenarie 2030'!X50-'Balancen BAU 2030'!X50","v":-5.0022208597511053E-12},{"$f":"'Balancen Scenarie 2030'!Y50-'Balancen BAU 2030'!Y50","v":0},{"$f":"'Balancen Scenarie 2030'!Z50-'Balancen BAU 2030'!Z50","v":-2.1600499167107046E-12},{"$f":"'Balancen Scenarie 2030'!AA50-'Balancen BAU 2030'!AA50","v":0},{"$f":"'Balancen Scenarie 2030'!AB50-'Balancen BAU 2030'!AB50","v":0},{"$f":"'Balancen Scenarie 2030'!AC50-'Balancen BAU 2030'!AC50","v":0},{"$f":"'Balancen Scenarie 2030'!AD50-'Balancen BAU 2030'!AD50","v":0},{"$f":"'Balancen Scenarie 2030'!AE50-'Balancen BAU 2030'!AE50","v":0},{"$f":"'Balancen Scenarie 2030'!AF50-'Balancen BAU 2030'!AF50","v":0},{"$f":"'Balancen Scenarie 2030'!AG50-'Balancen BAU 2030'!AG50","v":0},{"$f":"'Balancen Scenarie 2030'!AH50-'Balancen BAU 2030'!AH50","v":-3.979039320256561E-13},{"$f":"'Balancen Scenarie 2030'!AI50-'Balancen BAU 2030'!AI50","v":53.205947302246841},{"$f":"'Balancen Scenarie 2030'!AJ50-'Balancen BAU 2030'!AJ50","v":0},{"$f":"'Balancen Scenarie 2030'!AK50-'Balancen BAU 2030'!AK50","v":0},{"$f":"'Balancen Scenarie 2030'!AL50-'Balancen BAU 2030'!AL50","v":-53.20594730222183},{"$f":"'Balancen Scenarie 2030'!AM50-'Balancen BAU 2030'!AM50","v":-53.205947302253207},{"$f":"'Balancen Scenarie 2030'!AN50-'Balancen BAU 2030'!AN50","v":0},{"$f":"'Balancen Scenarie 2030'!AO50-'Balancen BAU 2030'!AO50","v":0},{"$f":"'Balancen Scenarie 2030'!AP50-'Balancen BAU 2030'!AP50","v":3.0013325158506632E-11},{"$f":"'Balancen Scenarie 2030'!AQ50-'Balancen BAU 2030'!AQ50","v":0},{"$f":"'Balancen Scenarie 2030'!AR50-'Balancen BAU 2030'!AR50","v":-1.9539925233402755E-14},{"$f":"'Balancen Scenarie 2030'!AS50-'Balancen BAU 2030'!AS50","v":8.7311491370201111E-11},{"$f":"'Balancen Scenarie 2030'!AT50-'Balancen BAU 2030'!AT50","v":3.7181867001854698},{"$f":"'Balancen Scenarie 2030'!AU50-'Balancen BAU 2030'!AU50","v":-7.8271510801514523}]
["Erhverv ekskl. fremstillingsvirksomhed",{"$f":"'Balancen Scenarie 2030'!B51-'Balancen BAU 2030'!B51","v":0},{"$f":"'Balancen Scenarie 2030'!C51-'Balancen BAU 2030'!C51","v":0},{"$f":"'Balancen Scenarie 2030'!D51-'Balancen BAU 2030'!D51","v":0},{"$f":"'Balancen Scenarie 2030'!E51-'Balancen BAU 2030'!E51","v":0},{"$f":"'Balancen Scenarie 2030'!F51-'Balancen BAU 2030'!F51","v":0},{"$f":"'Balancen Scenarie 2030'!G51-'Balancen BAU 2030'!G51","v":0},{"$f":"'Balancen Scenarie 2030'!H51-'Balancen BAU 2030'!H51","v":0},{"$f":"'Balancen Scenarie 2030'!I51-'Balancen BAU 2030'!I51","v":0},{"$f":"'Balancen Scenarie 2030'!J51-'Balancen BAU 2030'!J51","v":0},{"$f":"'Balancen Scenarie 2030'!K51-'Balancen BAU 2030'!K51","v":0},{"$f":"'Balancen Scenarie 2030'!L51-'Balancen BAU 2030'!L51","v":0},{"$f":"'Balancen Scenarie 2030'!M51-'Balancen BAU 2030'!M51","v":0},{"$f":"'Balancen Scenarie 2030'!N51-'Balancen BAU 2030'!N51","v":0},{"$f":"'Balancen Scenarie 2030'!O51-'Balancen BAU 2030'!O51","v":0},{"$f":"'Balancen Scenarie 2030'!P51-'Balancen BAU 2030'!P51","v":0},{"$f":"'Balancen Scenarie 2030'!Q51-'Balancen BAU 2030'!Q51","v":0},{"$f":"'Balancen Scenarie 2030'!R51-'Balancen BAU 2030'!R51","v":0},{"$f":"'Balancen Scenarie 2030'!S51-'Balancen BAU 2030'!S51","v":0},{"$f":"'Balancen Scenarie 2030'!T51-'Balancen BAU 2030'!T51","v":0},{"$f":"'Balancen Scenarie 2030'!U51-'Balancen BAU 2030'!U51","v":0},{"$f":"'Balancen Scenarie 2030'!V51-'Balancen BAU 2030'!V51","v":0},{"$f":"'Balancen Scenarie 2030'!W51-'Balancen BAU 2030'!W51","v":0},{"$f":"'Balancen Scenarie 2030'!X51-'Balancen BAU 2030'!X51","v":0},{"$f":"'Balancen Scenarie 2030'!Y51-'Balancen BAU 2030'!Y51","v":0},{"$f":"'Balancen Scenarie 2030'!Z51-'Balancen BAU 2030'!Z51","v":0},{"$f":"'Balancen Scenarie 2030'!AA51-'Balancen BAU 2030'!AA51","v":0},{"$f":"'Balancen Scenarie 2030'!AB51-'Balancen BAU 2030'!AB51","v":0},{"$f":"'Balancen Scenarie 2030'!AC51-'Balancen BAU 2030'!AC51","v":0},{"$f":"'Balancen Scenarie 2030'!AD51-'Balancen BAU 2030'!AD51","v":0},{"$f":"'Balancen Scenarie 2030'!AE51-'Balancen BAU 2030'!AE51","v":0},{"$f":"'Balancen Scenarie 2030'!AF51-'Balancen BAU 2030'!AF51","v":0},{"$f":"'Balancen Scenarie 2030'!AG51-'Balancen BAU 2030'!AG51","v":0},{"$f":"'Balancen Scenarie 2030'!AH51-'Balancen BAU 2030'!AH51","v":0},{"$f":"'Balancen Scenarie 2030'!AI51-'Balancen BAU 2030'!AI51","v":178.76043421701343},{"$f":"'Balancen Scenarie 2030'!AJ51-'Balancen BAU 2030'!AJ51","v":0},{"$f":"'Balancen Scenarie 2030'!AK51-'Balancen BAU 2030'!AK51","v":0},{"$f":"'Balancen Scenarie 2030'!AL51-'Balancen BAU 2030'!AL51","v":-178.76043421708164},{"$f":"'Balancen Scenarie 2030'!AM51-'Balancen BAU 2030'!AM51","v":-178.76043421701161},{"$f":"'Balancen Scenarie 2030'!AN51-'Balancen BAU 2030'!AN51","v":0},{"$f":"'Balancen Scenarie 2030'!AO51-'Balancen BAU 2030'!AO51","v":0},{"$f":"'Balancen Scenarie 2030'!AP51-'Balancen BAU 2030'!AP51","v":-5.8207660913467407E-11},{"$f":"'Balancen Scenarie 2030'!AQ51-'Balancen BAU 2030'!AQ51","v":0},{"$f":"'Balancen Scenarie 2030'!AR51-'Balancen BAU 2030'!AR51","v":0},{"$f":"'Balancen Scenarie 2030'!AS51-'Balancen BAU 2030'!AS51","v":0},{"$f":"'Balancen Scenarie 2030'!AT51-'Balancen BAU 2030'!AT51","v":-213.50231973992777},{"$f":"'Balancen Scenarie 2030'!AU51-'Balancen BAU 2030'!AU51","v":-29.81633654088364}]
["Privat service",{"$f":"'Balancen Scenarie 2030'!B52-'Balancen BAU 2030'!B52","v":-1.0186340659856796E-10},{"$f":"'Balancen Scenarie 2030'!C52-'Balancen BAU 2030'!C52","v":0},{"$f":"'Balancen Scenarie 2030'!D52-'Balancen BAU 2030'!D52","v":0},{"$f":"'Balancen Scenarie 2030'!E52-'Balancen BAU 2030'!E52","v":0},{"$f":"'Balancen Scenarie 2030'!F52-'Balancen BAU 2030'!F52","v":0},{"$f":"'Balancen Scenarie 2030'!G52-'Balancen BAU 2030'!G52","v":0},{"$f":"'Balancen Scenarie 2030'!H52-'Balancen BAU 2030'!H52","v":0},{"$f":"'Balancen Scenarie 2030'!I52-'Balancen BAU 2030'!I52","v":0},{"$f":"'Balancen Scenarie 2030'!J52-'Balancen BAU 2030'!J52","v":0},{"$f":"'Balancen Scenarie 2030'!K52-'Balancen BAU 2030'!K52","v":0},{"$f":"'Balancen Scenarie 2030'!L52-'Balancen BAU 2030'!L52","v":0},{"$f":"'Balancen Scenarie 2030'!M52-'Balancen BAU 2030'!M52","v":0},{"$f":"'Balancen Scenarie 2030'!N52-'Balancen BAU 2030'!N52","v":0},{"$f":"'Balancen Scenarie 2030'!O52-'Balancen BAU 2030'!O52","v":0},{"$f":"'Balancen Scenarie 2030'!P52-'Balancen BAU 2030'!P52","v":0},{"$f":"'Balancen Scenarie 2030'!Q52-'Balancen BAU 2030'!Q52","v":0},{"$f":"'Balancen Scenarie 2030'!R52-'Balancen BAU 2030'!R52","v":0},{"$f":"'Balancen Scenarie 2030'!S52-'Balancen BAU 2030'!S52","v":0},{"$f":"'Balancen Scenarie 2030'!T52-'Balancen BAU 2030'!T52","v":0},{"$f":"'Balancen Scenarie 2030'!U52-'Balancen BAU 2030'!U52","v":0},{"$f":"'Balancen Scenarie 2030'!V52-'Balancen BAU 2030'!V52","v":0},{"$f":"'Balancen Scenarie 2030'!W52-'Balancen BAU 2030'!W52","v":0},{"$f":"'Balancen Scenarie 2030'!X52-'Balancen BAU 2030'!X52","v":0},{"$f":"'Balancen Scenarie 2030'!Y52-'Balancen BAU 2030'!Y52","v":0},{"$f":"'Balancen Scenarie 2030'!Z52-'Balancen BAU 2030'!Z52","v":0},{"$f":"'Balancen Scenarie 2030'!AA52-'Balancen BAU 2030'!AA52","v":0},{"$f":"'Balancen Scenarie 2030'!AB52-'Balancen BAU 2030'!AB52","v":0},{"$f":"'Balancen Scenarie 2030'!AC52-'Balancen BAU 2030'!AC52","v":0},{"$f":"'Balancen Scenarie 2030'!AD52-'Balancen BAU 2030'!AD52","v":0},{"$f":"'Balancen Scenarie 2030'!AE52-'Balancen BAU 2030'!AE52","v":0},{"$f":"'Balancen Scenarie 2030'!AF52-'Balancen BAU 2030'!AF52","v":0},{"$f":"'Balancen Scenarie 2030'!AG52-'Balancen BAU 2030'!AG52","v":0},{"$f":"'Balancen Scenarie 2030'!AH52-'Balancen BAU 2030'!AH52","v":0},{"$f":"'Balancen Scenarie 2030'!AI52-'Balancen BAU 2030'!AI52","v":96.107505388326445},{"$f":"'Balancen Scenarie 2030'!AJ52-'Balancen BAU 2030'!AJ52","v":0},{"$f":"'Balancen Scenarie 2030'!AK52-'Balancen BAU 2030'!AK52","v":0},{"$f":"'Balancen Scenarie 2030'!AL52-'Balancen BAU 2030'!AL52","v":-96.107505388405116},{"$f":"'Balancen Scenarie 2030'!AM52-'Balancen BAU 2030'!AM52","v":-96.107505388326217},{"$f":"'Balancen Scenarie 2030'!AN52-'Balancen BAU 2030'!AN52","v":0},{"$f":"'Balancen Scenarie 2030'!AO52-'Balancen BAU 2030'!AO52","v":0},{"$f":"'Balancen Scenarie 2030'!AP52-'Balancen BAU 2030'!AP52","v":-7.2759576141834259E-11},{"$f":"'Balancen Scenarie 2030'!AQ52-'Balancen BAU 2030'!AQ52","v":-3.4560798667371273E-11},{"$f":"'Balancen Scenarie 2030'!AR52-'Balancen BAU 2030'!AR52","v":0},{"$f":"'Balancen Scenarie 2030'!AS52-'Balancen BAU 2030'!AS52","v":0},{"$f":"'Balancen Scenarie 2030'!AT52-'Balancen BAU 2030'!AT52","v":-174.02455349813681},{"$f":"'Balancen Scenarie 2030'!AU52-'Balancen BAU 2030'!AU52","v":-22.207066502296584}]
["Engros- og detailhandel",{"$f":"'Balancen Scenarie 2030'!B53-'Balancen BAU 2030'!B53","v":0},{"$f":"'Balancen Scenarie 2030'!C53-'Balancen BAU 2030'!C53","v":0},{"$f":"'Balancen Scenarie 2030'!D53-'Balancen BAU 2030'!D53","v":0},{"$f":"'Balancen Scenarie 2030'!E53-'Balancen BAU 2030'!E53","v":0},{"$f":"'Balancen Scenarie 2030'!F53-'Balancen BAU 2030'!F53","v":0},{"$f":"'Balancen Scenarie 2030'!G53-'Balancen BAU 2030'!G53","v":0},{"$f":"'Balancen Scenarie 2030'!H53-'Balancen BAU 2030'!H53","v":0},{"$f":"'Balancen Scenarie 2030'!I53-'Balancen BAU 2030'!I53","v":0},{"$f":"'Balancen Scenarie 2030'!J53-'Balancen BAU 2030'!J53","v":0},{"$f":"'Balancen Scenarie 2030'!K53-'Balancen BAU 2030'!K53","v":0},{"$f":"'Balancen Scenarie 2030'!L53-'Balancen BAU 2030'!L53","v":0},{"$f":"'Balancen Scenarie 2030'!M53-'Balancen BAU 2030'!M53","v":0},{"$f":"'Balancen Scenarie 2030'!N53-'Balancen BAU 2030'!N53","v":0},{"$f":"'Balancen Scenarie 2030'!O53-'Balancen BAU 2030'!O53","v":0},{"$f":"'Balancen Scenarie 2030'!P53-'Balancen BAU 2030'!P53","v":0},{"$f":"'Balancen Scenarie 2030'!Q53-'Balancen BAU 2030'!Q53","v":0},{"$f":"'Balancen Scenarie 2030'!R53-'Balancen BAU 2030'!R53","v":0},{"$f":"'Balancen Scenarie 2030'!S53-'Balancen BAU 2030'!S53","v":0},{"$f":"'Balancen Scenarie 2030'!T53-'Balancen BAU 2030'!T53","v":0},{"$f":"'Balancen Scenarie 2030'!U53-'Balancen BAU 2030'!U53","v":0},{"$f":"'Balancen Scenarie 2030'!V53-'Balancen BAU 2030'!V53","v":0},{"$f":"'Balancen Scenarie 2030'!W53-'Balancen BAU 2030'!W53","v":0},{"$f":"'Balancen Scenarie 2030'!X53-'Balancen BAU 2030'!X53","v":0},{"$f":"'Balancen Scenarie 2030'!Y53-'Balancen BAU 2030'!Y53","v":0},{"$f":"'Balancen Scenarie 2030'!Z53-'Balancen BAU 2030'!Z53","v":0},{"$f":"'Balancen Scenarie 2030'!AA53-'Balancen BAU 2030'!AA53","v":0},{"$f":"'Balancen Scenarie 2030'!AB53-'Balancen BAU 2030'!AB53","v":0},{"$f":"'Balancen Scenarie 2030'!AC53-'Balancen BAU 2030'!AC53","v":0},{"$f":"'Balancen Scenarie 2030'!AD53-'Balancen BAU 2030'!AD53","v":0},{"$f":"'Balancen Scenarie 2030'!AE53-'Balancen BAU 2030'!AE53","v":0},{"$f":"'Balancen Scenarie 2030'!AF53-'Balancen BAU 2030'!AF53","v":0},{"$f":"'Balancen Scenarie 2030'!AG53-'Balancen BAU 2030'!AG53","v":0},{"$f":"'Balancen Scenarie 2030'!AH53-'Balancen BAU 2030'!AH53","v":0},{"$f":"'Balancen Scenarie 2030'!AI53-'Balancen BAU 2030'!AI53","v":48.769039307245976},{"$f":"'Balancen Scenarie 2030'!AJ53-'Balancen BAU 2030'!AJ53","v":0},{"$f":"'Balancen Scenarie 2030'!AK53-'Balancen BAU 2030'!AK53","v":0},{"$f":"'Balancen Scenarie 2030'!AL53-'Balancen BAU 2030'!AL53","v":-48.769039307246203},{"$f":"'Balancen Scenarie 2030'!AM53-'Balancen BAU 2030'!AM53","v":-48.769039307245976},{"$f":"'Balancen Scenarie 2030'!AN53-'Balancen BAU 2030'!AN53","v":0},{"$f":"'Balancen Scenarie 2030'!AO53-'Balancen BAU 2030'!AO53","v":0},{"$f":"'Balancen Scenarie 2030'!AP53-'Balancen BAU 2030'!AP53","v":0},{"$f":"'Balancen Scenarie 2030'!AQ53-'Balancen BAU 2030'!AQ53","v":1.8189894035458565E-11},{"$f":"'Balancen Scenarie 2030'!AR53-'Balancen BAU 2030'!AR53","v":0},{"$f":"'Balancen Scenarie 2030'!AS53-'Balancen BAU 2030'!AS53","v":0},{"$f":"'Balancen Scenarie 2030'!AT53-'Balancen BAU 2030'!AT53","v":-39.703939811923192},{"$f":"'Balancen Scenarie 2030'!AU53-'Balancen BAU 2030'!AU53","v":-8.6697209618650959}]
["Landbrug, skovbrug og gartneri ",{"$f":"'Balancen Scenarie 2030'!B54-'Balancen BAU 2030'!B54","v":2.9103830456733704E-11},{"$f":"'Balancen Scenarie 2030'!C54-'Balancen BAU 2030'!C54","v":0},{"$f":"'Balancen Scenarie 2030'!D54-'Balancen BAU 2030'!D54","v":0},{"$f":"'Balancen Scenarie 2030'!E54-'Balancen BAU 2030'!E54","v":0},{"$f":"'Balancen Scenarie 2030'!F54-'Balancen BAU 2030'!F54","v":0},{"$f":"'Balancen Scenarie 2030'!G54-'Balancen BAU 2030'!G54","v":0},{"$f":"'Balancen Scenarie 2030'!H54-'Balancen BAU 2030'!H54","v":0},{"$f":"'Balancen Scenarie 2030'!I54-'Balancen BAU 2030'!I54","v":0},{"$f":"'Balancen Scenarie 2030'!J54-'Balancen BAU 2030'!J54","v":0},{"$f":"'Balancen Scenarie 2030'!K54-'Balancen BAU 2030'!K54","v":0},{"$f":"'Balancen Scenarie 2030'!L54-'Balancen BAU 2030'!L54","v":0},{"$f":"'Balancen Scenarie 2030'!M54-'Balancen BAU 2030'!M54","v":0},{"$f":"'Balancen Scenarie 2030'!N54-'Balancen BAU 2030'!N54","v":0},{"$f":"'Balancen Scenarie 2030'!O54-'Balancen BAU 2030'!O54","v":0},{"$f":"'Balancen Scenarie 2030'!P54-'Balancen BAU 2030'!P54","v":0},{"$f":"'Balancen Scenarie 2030'!Q54-'Balancen BAU 2030'!Q54","v":0},{"$f":"'Balancen Scenarie 2030'!R54-'Balancen BAU 2030'!R54","v":0},{"$f":"'Balancen Scenarie 2030'!S54-'Balancen BAU 2030'!S54","v":0},{"$f":"'Balancen Scenarie 2030'!T54-'Balancen BAU 2030'!T54","v":0},{"$f":"'Balancen Scenarie 2030'!U54-'Balancen BAU 2030'!U54","v":0},{"$f":"'Balancen Scenarie 2030'!V54-'Balancen BAU 2030'!V54","v":0},{"$f":"'Balancen Scenarie 2030'!W54-'Balancen BAU 2030'!W54","v":0},{"$f":"'Balancen Scenarie 2030'!X54-'Balancen BAU 2030'!X54","v":0},{"$f":"'Balancen Scenarie 2030'!Y54-'Balancen BAU 2030'!Y54","v":0},{"$f":"'Balancen Scenarie 2030'!Z54-'Balancen BAU 2030'!Z54","v":0},{"$f":"'Balancen Scenarie 2030'!AA54-'Balancen BAU 2030'!AA54","v":0},{"$f":"'Balancen Scenarie 2030'!AB54-'Balancen BAU 2030'!AB54","v":0},{"$f":"'Balancen Scenarie 2030'!AC54-'Balancen BAU 2030'!AC54","v":0},{"$f":"'Balancen Scenarie 2030'!AD54-'Balancen BAU 2030'!AD54","v":0},{"$f":"'Balancen Scenarie 2030'!AE54-'Balancen BAU 2030'!AE54","v":0},{"$f":"'Balancen Scenarie 2030'!AF54-'Balancen BAU 2030'!AF54","v":0},{"$f":"'Balancen Scenarie 2030'!AG54-'Balancen BAU 2030'!AG54","v":0},{"$f":"'Balancen Scenarie 2030'!AH54-'Balancen BAU 2030'!AH54","v":0},{"$f":"'Balancen Scenarie 2030'!AI54-'Balancen BAU 2030'!AI54","v":33.629868874232898},{"$f":"'Balancen Scenarie 2030'!AJ54-'Balancen BAU 2030'!AJ54","v":0},{"$f":"'Balancen Scenarie 2030'!AK54-'Balancen BAU 2030'!AK54","v":0},{"$f":"'Balancen Scenarie 2030'!AL54-'Balancen BAU 2030'!AL54","v":-33.629868874222666},{"$f":"'Balancen Scenarie 2030'!AM54-'Balancen BAU 2030'!AM54","v":-33.62986887423142},{"$f":"'Balancen Scenarie 2030'!AN54-'Balancen BAU 2030'!AN54","v":0},{"$f":"'Balancen Scenarie 2030'!AO54-'Balancen BAU 2030'!AO54","v":0},{"$f":"'Balancen Scenarie 2030'!AP54-'Balancen BAU 2030'!AP54","v":8.1854523159563541E-12},{"$f":"'Balancen Scenarie 2030'!AQ54-'Balancen BAU 2030'!AQ54","v":2.0463630789890885E-12},{"$f":"'Balancen Scenarie 2030'!AR54-'Balancen BAU 2030'!AR54","v":0},{"$f":"'Balancen Scenarie 2030'!AS54-'Balancen BAU 2030'!AS54","v":-9.3132257461547852E-10},{"$f":"'Balancen Scenarie 2030'!AT54-'Balancen BAU 2030'!AT54","v":15.058595582668204},{"$f":"'Balancen Scenarie 2030'!AU54-'Balancen BAU 2030'!AU54","v":1.0411297503264905}]
["Fiskeri",{"$f":"'Balancen Scenarie 2030'!B55-'Balancen BAU 2030'!B55","v":0},{"$f":"'Balancen Scenarie 2030'!C55-'Balancen BAU 2030'!C55","v":0},{"$f":"'Balancen Scenarie 2030'!D55-'Balancen BAU 2030'!D55","v":0},{"$f":"'Balancen Scenarie 2030'!E55-'Balancen BAU 2030'!E55","v":0},{"$f":"'Balancen Scenarie 2030'!F55-'Balancen BAU 2030'!F55","v":0},{"$f":"'Balancen Scenarie 2030'!G55-'Balancen BAU 2030'!G55","v":0},{"$f":"'Balancen Scenarie 2030'!H55-'Balancen BAU 2030'!H55","v":0},{"$f":"'Balancen Scenarie 2030'!I55-'Balancen BAU 2030'!I55","v":0},{"$f":"'Balancen Scenarie 2030'!J55-'Balancen BAU 2030'!J55","v":0},{"$f":"'Balancen Scenarie 2030'!K55-'Balancen BAU 2030'!K55","v":0},{"$f":"'Balancen Scenarie 2030'!L55-'Balancen BAU 2030'!L55","v":0},{"$f":"'Balancen Scenarie 2030'!M55-'Balancen BAU 2030'!M55","v":0},{"$f":"'Balancen Scenarie 2030'!N55-'Balancen BAU 2030'!N55","v":0},{"$f":"'Balancen Scenarie 2030'!O55-'Balancen BAU 2030'!O55","v":0},{"$f":"'Balancen Scenarie 2030'!P55-'Balancen BAU 2030'!P55","v":0},{"$f":"'Balancen Scenarie 2030'!Q55-'Balancen BAU 2030'!Q55","v":0},{"$f":"'Balancen Scenarie 2030'!R55-'Balancen BAU 2030'!R55","v":0},{"$f":"'Balancen Scenarie 2030'!S55-'Balancen BAU 2030'!S55","v":0},{"$f":"'Balancen Scenarie 2030'!T55-'Balancen BAU 2030'!T55","v":0},{"$f":"'Balancen Scenarie 2030'!U55-'Balancen BAU 2030'!U55","v":0},{"$f":"'Balancen Scenarie 2030'!V55-'Balancen BAU 2030'!V55","v":0},{"$f":"'Balancen Scenarie 2030'!W55-'Balancen BAU 2030'!W55","v":0},{"$f":"'Balancen Scenarie 2030'!X55-'Balancen BAU 2030'!X55","v":0},{"$f":"'Balancen Scenarie 2030'!Y55-'Balancen BAU 2030'!Y55","v":0},{"$f":"'Balancen Scenarie 2030'!Z55-'Balancen BAU 2030'!Z55","v":0},{"$f":"'Balancen Scenarie 2030'!AA55-'Balancen BAU 2030'!AA55","v":0},{"$f":"'Balancen Scenarie 2030'!AB55-'Balancen BAU 2030'!AB55","v":0},{"$f":"'Balancen Scenarie 2030'!AC55-'Balancen BAU 2030'!AC55","v":0},{"$f":"'Balancen Scenarie 2030'!AD55-'Balancen BAU 2030'!AD55","v":0},{"$f":"'Balancen Scenarie 2030'!AE55-'Balancen BAU 2030'!AE55","v":0},{"$f":"'Balancen Scenarie 2030'!AF55-'Balancen BAU 2030'!AF55","v":0},{"$f":"'Balancen Scenarie 2030'!AG55-'Balancen BAU 2030'!AG55","v":0},{"$f":"'Balancen Scenarie 2030'!AH55-'Balancen BAU 2030'!AH55","v":0},{"$f":"'Balancen Scenarie 2030'!AI55-'Balancen BAU 2030'!AI55","v":0},{"$f":"'Balancen Scenarie 2030'!AJ55-'Balancen BAU 2030'!AJ55","v":0},{"$f":"'Balancen Scenarie 2030'!AK55-'Balancen BAU 2030'!AK55","v":0},{"$f":"'Balancen Scenarie 2030'!AL55-'Balancen BAU 2030'!AL55","v":0},{"$f":"'Balancen Scenarie 2030'!AM55-'Balancen BAU 2030'!AM55","v":0},{"$f":"'Balancen Scenarie 2030'!AN55-'Balancen BAU 2030'!AN55","v":0},{"$f":"'Balancen Scenarie 2030'!AO55-'Balancen BAU 2030'!AO55","v":0},{"$f":"'Balancen Scenarie 2030'!AP55-'Balancen BAU 2030'!AP55","v":0},{"$f":"'Balancen Scenarie 2030'!AQ55-'Balancen BAU 2030'!AQ55","v":0},{"$f":"'Balancen Scenarie 2030'!AR55-'Balancen BAU 2030'!AR55","v":0},{"$f":"'Balancen Scenarie 2030'!AS55-'Balancen BAU 2030'!AS55","v":4.6566128730773926E-10},{"$f":"'Balancen Scenarie 2030'!AT55-'Balancen BAU 2030'!AT55","v":0},{"$f":"'Balancen Scenarie 2030'!AU55-'Balancen BAU 2030'!AU55","v":0}]
["Byggeri- og anlægsvirksomhed",{"$f":"'Balancen Scenarie 2030'!B56-'Balancen BAU 2030'!B56","v":0},{"$f":"'Balancen Scenarie 2030'!C56-'Balancen BAU 2030'!C56","v":0},{"$f":"'Balancen Scenarie 2030'!D56-'Balancen BAU 2030'!D56","v":0},{"$f":"'Balancen Scenarie 2030'!E56-'Balancen BAU 2030'!E56","v":0},{"$f":"'Balancen Scenarie 2030'!F56-'Balancen BAU 2030'!F56","v":0},{"$f":"'Balancen Scenarie 2030'!G56-'Balancen BAU 2030'!G56","v":0},{"$f":"'Balancen Scenarie 2030'!H56-'Balancen BAU 2030'!H56","v":0},{"$f":"'Balancen Scenarie 2030'!I56-'Balancen BAU 2030'!I56","v":0},{"$f":"'Balancen Scenarie 2030'!J56-'Balancen BAU 2030'!J56","v":0},{"$f":"'Balancen Scenarie 2030'!K56-'Balancen BAU 2030'!K56","v":0},{"$f":"'Balancen Scenarie 2030'!L56-'Balancen BAU 2030'!L56","v":0},{"$f":"'Balancen Scenarie 2030'!M56-'Balancen BAU 2030'!M56","v":0},{"$f":"'Balancen Scenarie 2030'!N56-'Balancen BAU 2030'!N56","v":0},{"$f":"'Balancen Scenarie 2030'!O56-'Balancen BAU 2030'!O56","v":0},{"$f":"'Balancen Scenarie 2030'!P56-'Balancen BAU 2030'!P56","v":0},{"$f":"'Balancen Scenarie 2030'!Q56-'Balancen BAU 2030'!Q56","v":0},{"$f":"'Balancen Scenarie 2030'!R56-'Balancen BAU 2030'!R56","v":0},{"$f":"'Balancen Scenarie 2030'!S56-'Balancen BAU 2030'!S56","v":0},{"$f":"'Balancen Scenarie 2030'!T56-'Balancen BAU 2030'!T56","v":0},{"$f":"'Balancen Scenarie 2030'!U56-'Balancen BAU 2030'!U56","v":0},{"$f":"'Balancen Scenarie 2030'!V56-'Balancen BAU 2030'!V56","v":0},{"$f":"'Balancen Scenarie 2030'!W56-'Balancen BAU 2030'!W56","v":0},{"$f":"'Balancen Scenarie 2030'!X56-'Balancen BAU 2030'!X56","v":0},{"$f":"'Balancen Scenarie 2030'!Y56-'Balancen BAU 2030'!Y56","v":0},{"$f":"'Balancen Scenarie 2030'!Z56-'Balancen BAU 2030'!Z56","v":0},{"$f":"'Balancen Scenarie 2030'!AA56-'Balancen BAU 2030'!AA56","v":0},{"$f":"'Balancen Scenarie 2030'!AB56-'Balancen BAU 2030'!AB56","v":0},{"$f":"'Balancen Scenarie 2030'!AC56-'Balancen BAU 2030'!AC56","v":0},{"$f":"'Balancen Scenarie 2030'!AD56-'Balancen BAU 2030'!AD56","v":0},{"$f":"'Balancen Scenarie 2030'!AE56-'Balancen BAU 2030'!AE56","v":0},{"$f":"'Balancen Scenarie 2030'!AF56-'Balancen BAU 2030'!AF56","v":0},{"$f":"'Balancen Scenarie 2030'!AG56-'Balancen BAU 2030'!AG56","v":0},{"$f":"'Balancen Scenarie 2030'!AH56-'Balancen BAU 2030'!AH56","v":0},{"$f":"'Balancen Scenarie 2030'!AI56-'Balancen BAU 2030'!AI56","v":0.25402064720795003},{"$f":"'Balancen Scenarie 2030'!AJ56-'Balancen BAU 2030'!AJ56","v":0},{"$f":"'Balancen Scenarie 2030'!AK56-'Balancen BAU 2030'!AK56","v":0},{"$f":"'Balancen Scenarie 2030'!AL56-'Balancen BAU 2030'!AL56","v":-0.25402064721174611},{"$f":"'Balancen Scenarie 2030'!AM56-'Balancen BAU 2030'!AM56","v":-0.25402064720795003},{"$f":"'Balancen Scenarie 2030'!AN56-'Balancen BAU 2030'!AN56","v":0},{"$f":"'Balancen Scenarie 2030'!AO56-'Balancen BAU 2030'!AO56","v":0},{"$f":"'Balancen Scenarie 2030'!AP56-'Balancen BAU 2030'!AP56","v":-3.637978807091713E-12},{"$f":"'Balancen Scenarie 2030'!AQ56-'Balancen BAU 2030'!AQ56","v":0},{"$f":"'Balancen Scenarie 2030'!AR56-'Balancen BAU 2030'!AR56","v":0},{"$f":"'Balancen Scenarie 2030'!AS56-'Balancen BAU 2030'!AS56","v":0},{"$f":"'Balancen Scenarie 2030'!AT56-'Balancen BAU 2030'!AT56","v":-14.832422012499592},{"$f":"'Balancen Scenarie 2030'!AU56-'Balancen BAU 2030'!AU56","v":1.9321172955187649E-2}]
["Ikke-kategoriseret",{"$f":"'Balancen Scenarie 2030'!B57-'Balancen BAU 2030'!B57","v":0},{"$f":"'Balancen Scenarie 2030'!C57-'Balancen BAU 2030'!C57","v":0},{"$f":"'Balancen Scenarie 2030'!D57-'Balancen BAU 2030'!D57","v":0},{"$f":"'Balancen Scenarie 2030'!E57-'Balancen BAU 2030'!E57","v":0},{"$f":"'Balancen Scenarie 2030'!F57-'Balancen BAU 2030'!F57","v":0},{"$f":"'Balancen Scenarie 2030'!G57-'Balancen BAU 2030'!G57","v":0},{"$f":"'Balancen Scenarie 2030'!H57-'Balancen BAU 2030'!H57","v":0},{"$f":"'Balancen Scenarie 2030'!I57-'Balancen BAU 2030'!I57","v":0},{"$f":"'Balancen Scenarie 2030'!J57-'Balancen BAU 2030'!J57","v":0},{"$f":"'Balancen Scenarie 2030'!K57-'Balancen BAU 2030'!K57","v":0},{"$f":"'Balancen Scenarie 2030'!L57-'Balancen BAU 2030'!L57","v":0},{"$f":"'Balancen Scenarie 2030'!M57-'Balancen BAU 2030'!M57","v":0},{"$f":"'Balancen Scenarie 2030'!N57-'Balancen BAU 2030'!N57","v":0},{"$f":"'Balancen Scenarie 2030'!O57-'Balancen BAU 2030'!O57","v":0},{"$f":"'Balancen Scenarie 2030'!P57-'Balancen BAU 2030'!P57","v":0},{"$f":"'Balancen Scenarie 2030'!Q57-'Balancen BAU 2030'!Q57","v":0},{"$f":"'Balancen Scenarie 2030'!R57-'Balancen BAU 2030'!R57","v":0},{"$f":"'Balancen Scenarie 2030'!S57-'Balancen BAU 2030'!S57","v":0},{"$f":"'Balancen Scenarie 2030'!T57-'Balancen BAU 2030'!T57","v":0},{"$f":"'Balancen Scenarie 2030'!U57-'Balancen BAU 2030'!U57","v":0},{"$f":"'Balancen Scenarie 2030'!V57-'Balancen BAU 2030'!V57","v":0},{"$f":"'Balancen Scenarie 2030'!W57-'Balancen BAU 2030'!W57","v":0},{"$f":"'Balancen Scenarie 2030'!X57-'Balancen BAU 2030'!X57","v":0},{"$f":"'Balancen Scenarie 2030'!Y57-'Balancen BAU 2030'!Y57","v":0},{"$f":"'Balancen Scenarie 2030'!Z57-'Balancen BAU 2030'!Z57","v":0},{"$f":"'Balancen Scenarie 2030'!AA57-'Balancen BAU 2030'!AA57","v":0},{"$f":"'Balancen Scenarie 2030'!AB57-'Balancen BAU 2030'!AB57","v":0},{"$f":"'Balancen Scenarie 2030'!AC57-'Balancen BAU 2030'!AC57","v":0},{"$f":"'Balancen Scenarie 2030'!AD57-'Balancen BAU 2030'!AD57","v":0},{"$f":"'Balancen Scenarie 2030'!AE57-'Balancen BAU 2030'!AE57","v":0},{"$f":"'Balancen Scenarie 2030'!AF57-'Balancen BAU 2030'!AF57","v":0},{"$f":"'Balancen Scenarie 2030'!AG57-'Balancen BAU 2030'!AG57","v":0},{"$f":"'Balancen Scenarie 2030'!AH57-'Balancen BAU 2030'!AH57","v":0},{"$f":"'Balancen Scenarie 2030'!AI57-'Balancen BAU 2030'!AI57","v":0},{"$f":"'Balancen Scenarie 2030'!AJ57-'Balancen BAU 2030'!AJ57","v":0},{"$f":"'Balancen Scenarie 2030'!AK57-'Balancen BAU 2030'!AK57","v":0},{"$f":"'Balancen Scenarie 2030'!AL57-'Balancen BAU 2030'!AL57","v":0},{"$f":"'Balancen Scenarie 2030'!AM57-'Balancen BAU 2030'!AM57","v":0},{"$f":"'Balancen Scenarie 2030'!AN57-'Balancen BAU 2030'!AN57","v":0},{"$f":"'Balancen Scenarie 2030'!AO57-'Balancen BAU 2030'!AO57","v":0},{"$f":"'Balancen Scenarie 2030'!AP57-'Balancen BAU 2030'!AP57","v":0},{"$f":"'Balancen Scenarie 2030'!AQ57-'Balancen BAU 2030'!AQ57","v":0},{"$f":"'Balancen Scenarie 2030'!AR57-'Balancen BAU 2030'!AR57","v":0},{"$f":"'Balancen Scenarie 2030'!AS57-'Balancen BAU 2030'!AS57","v":0},{"$f":"'Balancen Scenarie 2030'!AT57-'Balancen BAU 2030'!AT57","v":0},{"$f":"'Balancen Scenarie 2030'!AU57-'Balancen BAU 2030'!AU57","v":0}]
["Fremstillingsvirksomhed",{"$f":"'Balancen Scenarie 2030'!B58-'Balancen BAU 2030'!B58","v":0},{"$f":"'Balancen Scenarie 2030'!C58-'Balancen BAU 2030'!C58","v":0},{"$f":"'Balancen Scenarie 2030'!D58-'Balancen BAU 2030'!D58","v":0},{"$f":"'Balancen Scenarie 2030'!E58-'Balancen BAU 2030'!E58","v":0},{"$f":"'Balancen Scenarie 2030'!F58-'Balancen BAU 2030'!F58","v":0},{"$f":"'Balancen Scenarie 2030'!G58-'Balancen BAU 2030'!G58","v":0},{"$f":"'Balancen Scenarie 2030'!H58-'Balancen BAU 2030'!H58","v":0},{"$f":"'Balancen Scenarie 2030'!I58-'Balancen BAU 2030'!I58","v":0},{"$f":"'Balancen Scenarie 2030'!J58-'Balancen BAU 2030'!J58","v":0},{"$f":"'Balancen Scenarie 2030'!K58-'Balancen BAU 2030'!K58","v":0},{"$f":"'Balancen Scenarie 2030'!L58-'Balancen BAU 2030'!L58","v":0},{"$f":"'Balancen Scenarie 2030'!M58-'Balancen BAU 2030'!M58","v":0},{"$f":"'Balancen Scenarie 2030'!N58-'Balancen BAU 2030'!N58","v":0},{"$f":"'Balancen Scenarie 2030'!O58-'Balancen BAU 2030'!O58","v":0},{"$f":"'Balancen Scenarie 2030'!P58-'Balancen BAU 2030'!P58","v":0},{"$f":"'Balancen Scenarie 2030'!Q58-'Balancen BAU 2030'!Q58","v":0},{"$f":"'Balancen Scenarie 2030'!R58-'Balancen BAU 2030'!R58","v":0},{"$f":"'Balancen Scenarie 2030'!S58-'Balancen BAU 2030'!S58","v":0},{"$f":"'Balancen Scenarie 2030'!T58-'Balancen BAU 2030'!T58","v":0},{"$f":"'Balancen Scenarie 2030'!U58-'Balancen BAU 2030'!U58","v":0},{"$f":"'Balancen Scenarie 2030'!V58-'Balancen BAU 2030'!V58","v":0},{"$f":"'Balancen Scenarie 2030'!W58-'Balancen BAU 2030'!W58","v":0},{"$f":"'Balancen Scenarie 2030'!X58-'Balancen BAU 2030'!X58","v":0},{"$f":"'Balancen Scenarie 2030'!Y58-'Balancen BAU 2030'!Y58","v":0},{"$f":"'Balancen Scenarie 2030'!Z58-'Balancen BAU 2030'!Z58","v":0},{"$f":"'Balancen Scenarie 2030'!AA58-'Balancen BAU 2030'!AA58","v":0},{"$f":"'Balancen Scenarie 2030'!AB58-'Balancen BAU 2030'!AB58","v":0},{"$f":"'Balancen Scenarie 2030'!AC58-'Balancen BAU 2030'!AC58","v":0},{"$f":"'Balancen Scenarie 2030'!AD58-'Balancen BAU 2030'!AD58","v":0},{"$f":"'Balancen Scenarie 2030'!AE58-'Balancen BAU 2030'!AE58","v":0},{"$f":"'Balancen Scenarie 2030'!AF58-'Balancen BAU 2030'!AF58","v":0},{"$f":"'Balancen Scenarie 2030'!AG58-'Balancen BAU 2030'!AG58","v":0},{"$f":"'Balancen Scenarie 2030'!AH58-'Balancen BAU 2030'!AH58","v":0},{"$f":"'Balancen Scenarie 2030'!AI58-'Balancen BAU 2030'!AI58","v":22.860412436458773},{"$f":"'Balancen Scenarie 2030'!AJ58-'Balancen BAU 2030'!AJ58","v":0},{"$f":"'Balancen Scenarie 2030'!AK58-'Balancen BAU 2030'!AK58","v":0},{"$f":"'Balancen Scenarie 2030'!AL58-'Balancen BAU 2030'!AL58","v":-22.860412436461047},{"$f":"'Balancen Scenarie 2030'!AM58-'Balancen BAU 2030'!AM58","v":-22.860412436458603},{"$f":"'Balancen Scenarie 2030'!AN58-'Balancen BAU 2030'!AN58","v":0},{"$f":"'Balancen Scenarie 2030'!AO58-'Balancen BAU 2030'!AO58","v":0},{"$f":"'Balancen Scenarie 2030'!AP58-'Balancen BAU 2030'!AP58","v":0},{"$f":"'Balancen Scenarie 2030'!AQ58-'Balancen BAU 2030'!AQ58","v":0},{"$f":"'Balancen Scenarie 2030'!AR58-'Balancen BAU 2030'!AR58","v":0},{"$f":"'Balancen Scenarie 2030'!AS58-'Balancen BAU 2030'!AS58","v":0},{"$f":"'Balancen Scenarie 2030'!AT58-'Balancen BAU 2030'!AT58","v":-252.53523533935368},{"$f":"'Balancen Scenarie 2030'!AU58-'Balancen BAU 2030'!AU58","v":3.577144211394625}]
["Non-road",{"$f":"'Balancen Scenarie 2030'!B59-'Balancen BAU 2030'!B59","v":0},{"$f":"'Balancen Scenarie 2030'!C59-'Balancen BAU 2030'!C59","v":0},{"$f":"'Balancen Scenarie 2030'!D59-'Balancen BAU 2030'!D59","v":0},{"$f":"'Balancen Scenarie 2030'!E59-'Balancen BAU 2030'!E59","v":0},{"$f":"'Balancen Scenarie 2030'!F59-'Balancen BAU 2030'!F59","v":0},{"$f":"'Balancen Scenarie 2030'!G59-'Balancen BAU 2030'!G59","v":0},{"$f":"'Balancen Scenarie 2030'!H59-'Balancen BAU 2030'!H59","v":0},{"$f":"'Balancen Scenarie 2030'!I59-'Balancen BAU 2030'!I59","v":0},{"$f":"'Balancen Scenarie 2030'!J59-'Balancen BAU 2030'!J59","v":0},{"$f":"'Balancen Scenarie 2030'!K59-'Balancen BAU 2030'!K59","v":0},{"$f":"'Balancen Scenarie 2030'!L59-'Balancen BAU 2030'!L59","v":0},{"$f":"'Balancen Scenarie 2030'!M59-'Balancen BAU 2030'!M59","v":0},{"$f":"'Balancen Scenarie 2030'!N59-'Balancen BAU 2030'!N59","v":0},{"$f":"'Balancen Scenarie 2030'!O59-'Balancen BAU 2030'!O59","v":0},{"$f":"'Balancen Scenarie 2030'!P59-'Balancen BAU 2030'!P59","v":0},{"$f":"'Balancen Scenarie 2030'!Q59-'Balancen BAU 2030'!Q59","v":0},{"$f":"'Balancen Scenarie 2030'!R59-'Balancen BAU 2030'!R59","v":0},{"$f":"'Balancen Scenarie 2030'!S59-'Balancen BAU 2030'!S59","v":0},{"$f":"'Balancen Scenarie 2030'!T59-'Balancen BAU 2030'!T59","v":0},{"$f":"'Balancen Scenarie 2030'!U59-'Balancen BAU 2030'!U59","v":0},{"$f":"'Balancen Scenarie 2030'!V59-'Balancen BAU 2030'!V59","v":0},{"$f":"'Balancen Scenarie 2030'!W59-'Balancen BAU 2030'!W59","v":0},{"$f":"'Balancen Scenarie 2030'!X59-'Balancen BAU 2030'!X59","v":0},{"$f":"'Balancen Scenarie 2030'!Y59-'Balancen BAU 2030'!Y59","v":0},{"$f":"'Balancen Scenarie 2030'!Z59-'Balancen BAU 2030'!Z59","v":0},{"$f":"'Balancen Scenarie 2030'!AA59-'Balancen BAU 2030'!AA59","v":0},{"$f":"'Balancen Scenarie 2030'!AB59-'Balancen BAU 2030'!AB59","v":0},{"$f":"'Balancen Scenarie 2030'!AC59-'Balancen BAU 2030'!AC59","v":0},{"$f":"'Balancen Scenarie 2030'!AD59-'Balancen BAU 2030'!AD59","v":0},{"$f":"'Balancen Scenarie 2030'!AE59-'Balancen BAU 2030'!AE59","v":0},{"$f":"'Balancen Scenarie 2030'!AF59-'Balancen BAU 2030'!AF59","v":0},{"$f":"'Balancen Scenarie 2030'!AG59-'Balancen BAU 2030'!AG59","v":0},{"$f":"'Balancen Scenarie 2030'!AH59-'Balancen BAU 2030'!AH59","v":0},{"$f":"'Balancen Scenarie 2030'!AI59-'Balancen BAU 2030'!AI59","v":0},{"$f":"'Balancen Scenarie 2030'!AJ59-'Balancen BAU 2030'!AJ59","v":0},{"$f":"'Balancen Scenarie 2030'!AK59-'Balancen BAU 2030'!AK59","v":0},{"$f":"'Balancen Scenarie 2030'!AL59-'Balancen BAU 2030'!AL59","v":0},{"$f":"'Balancen Scenarie 2030'!AM59-'Balancen BAU 2030'!AM59","v":0},{"$f":"'Balancen Scenarie 2030'!AN59-'Balancen BAU 2030'!AN59","v":0},{"$f":"'Balancen Scenarie 2030'!AO59-'Balancen BAU 2030'!AO59","v":0},{"$f":"'Balancen Scenarie 2030'!AP59-'Balancen BAU 2030'!AP59","v":0},{"$f":"'Balancen Scenarie 2030'!AQ59-'Balancen BAU 2030'!AQ59","v":0},{"$f":"'Balancen Scenarie 2030'!AR59-'Balancen BAU 2030'!AR59","v":0},{"$f":"'Balancen Scenarie 2030'!AS59-'Balancen BAU 2030'!AS59","v":0},{"$f":"'Balancen Scenarie 2030'!AT59-'Balancen BAU 2030'!AT59","v":0},{"$f":"'Balancen Scenarie 2030'!AU59-'Balancen BAU 2030'!AU59","v":0}]
["Offentlig service",{"$f":"'Balancen Scenarie 2030'!B60-'Balancen BAU 2030'!B60","v":0},{"$f":"'Balancen Scenarie 2030'!C60-'Balancen BAU 2030'!C60","v":0},{"$f":"'Balancen Scenarie 2030'!D60-'Balancen BAU 2030'!D60","v":0},{"$f":"'Balancen Scenarie 2030'!E60-'Balancen BAU 2030'!E60","v":0},{"$f":"'Balancen Scenarie 2030'!F60-'Balancen BAU 2030'!F60","v":0},{"$f":"'Balancen Scenarie 2030'!G60-'Balancen BAU 2030'!G60","v":0},{"$f":"'Balancen Scenarie 2030'!H60-'Balancen BAU 2030'!H60","v":0},{"$f":"'Balancen Scenarie 2030'!I60-'Balancen BAU 2030'!I60","v":0},{"$f":"'Balancen Scenarie 2030'!J60-'Balancen BAU 2030'!J60","v":0},{"$f":"'Balancen Scenarie 2030'!K60-'Balancen BAU 2030'!K60","v":0},{"$f":"'Balancen Scenarie 2030'!L60-'Balancen BAU 2030'!L60","v":0},{"$f":"'Balancen Scenarie 2030'!M60-'Balancen BAU 2030'!M60","v":0},{"$f":"'Balancen Scenarie 2030'!N60-'Balancen BAU 2030'!N60","v":0},{"$f":"'Balancen Scenarie 2030'!O60-'Balancen BAU 2030'!O60","v":0},{"$f":"'Balancen Scenarie 2030'!P60-'Balancen BAU 2030'!P60","v":0},{"$f":"'Balancen Scenarie 2030'!Q60-'Balancen BAU 2030'!Q60","v":0},{"$f":"'Balancen Scenarie 2030'!R60-'Balancen BAU 2030'!R60","v":0},{"$f":"'Balancen Scenarie 2030'!S60-'Balancen BAU 2030'!S60","v":0},{"$f":"'Balancen Scenarie 2030'!T60-'Balancen BAU 2030'!T60","v":0},{"$f":"'Balancen Scenarie 2030'!U60-'Balancen BAU 2030'!U60","v":0},{"$f":"'Balancen Scenarie 2030'!V60-'Balancen BAU 2030'!V60","v":0},{"$f":"'Balancen Scenarie 2030'!W60-'Balancen BAU 2030'!W60","v":0},{"$f":"'Balancen Scenarie 2030'!X60-'Balancen BAU 2030'!X60","v":0},{"$f":"'Balancen Scenarie 2030'!Y60-'Balancen BAU 2030'!Y60","v":0},{"$f":"'Balancen Scenarie 2030'!Z60-'Balancen BAU 2030'!Z60","v":0},{"$f":"'Balancen Scenarie 2030'!AA60-'Balancen BAU 2030'!AA60","v":0},{"$f":"'Balancen Scenarie 2030'!AB60-'Balancen BAU 2030'!AB60","v":0},{"$f":"'Balancen Scenarie 2030'!AC60-'Balancen BAU 2030'!AC60","v":0},{"$f":"'Balancen Scenarie 2030'!AD60-'Balancen BAU 2030'!AD60","v":0},{"$f":"'Balancen Scenarie 2030'!AE60-'Balancen BAU 2030'!AE60","v":0},{"$f":"'Balancen Scenarie 2030'!AF60-'Balancen BAU 2030'!AF60","v":0},{"$f":"'Balancen Scenarie 2030'!AG60-'Balancen BAU 2030'!AG60","v":0},{"$f":"'Balancen Scenarie 2030'!AH60-'Balancen BAU 2030'!AH60","v":0},{"$f":"'Balancen Scenarie 2030'!AI60-'Balancen BAU 2030'!AI60","v":0},{"$f":"'Balancen Scenarie 2030'!AJ60-'Balancen BAU 2030'!AJ60","v":0},{"$f":"'Balancen Scenarie 2030'!AK60-'Balancen BAU 2030'!AK60","v":0},{"$f":"'Balancen Scenarie 2030'!AL60-'Balancen BAU 2030'!AL60","v":0},{"$f":"'Balancen Scenarie 2030'!AM60-'Balancen BAU 2030'!AM60","v":0},{"$f":"'Balancen Scenarie 2030'!AN60-'Balancen BAU 2030'!AN60","v":0},{"$f":"'Balancen Scenarie 2030'!AO60-'Balancen BAU 2030'!AO60","v":0},{"$f":"'Balancen Scenarie 2030'!AP60-'Balancen BAU 2030'!AP60","v":0},{"$f":"'Balancen Scenarie 2030'!AQ60-'Balancen BAU 2030'!AQ60","v":0},{"$f":"'Balancen Scenarie 2030'!AR60-'Balancen BAU 2030'!AR60","v":0},{"$f":"'Balancen Scenarie 2030'!AS60-'Balancen BAU 2030'!AS60","v":0},{"$f":"'Balancen Scenarie 2030'!AT60-'Balancen BAU 2030'!AT60","v":0},{"$f":"'Balancen Scenarie 2030'!AU60-'Balancen BAU 2030'!AU60","v":0}]
["Privat service",{"$f":"'Balancen Scenarie 2030'!B61-'Balancen BAU 2030'!B61","v":0},{"$f":"'Balancen Scenarie 2030'!C61-'Balancen BAU 2030'!C61","v":0},{"$f":"'Balancen Scenarie 2030'!D61-'Balancen BAU 2030'!D61","v":0},{"$f":"'Balancen Scenarie 2030'!E61-'Balancen BAU 2030'!E61","v":0},{"$f":"'Balancen Scenarie 2030'!F61-'Balancen BAU 2030'!F61","v":0},{"$f":"'Balancen Scenarie 2030'!G61-'Balancen BAU 2030'!G61","v":0},{"$f":"'Balancen Scenarie 2030'!H61-'Balancen BAU 2030'!H61","v":0},{"$f":"'Balancen Scenarie 2030'!I61-'Balancen BAU 2030'!I61","v":0},{"$f":"'Balancen Scenarie 2030'!J61-'Balancen BAU 2030'!J61","v":0},{"$f":"'Balancen Scenarie 2030'!K61-'Balancen BAU 2030'!K61","v":0},{"$f":"'Balancen Scenarie 2030'!L61-'Balancen BAU 2030'!L61","v":0},{"$f":"'Balancen Scenarie 2030'!M61-'Balancen BAU 2030'!M61","v":0},{"$f":"'Balancen Scenarie 2030'!N61-'Balancen BAU 2030'!N61","v":0},{"$f":"'Balancen Scenarie 2030'!O61-'Balancen BAU 2030'!O61","v":0},{"$f":"'Balancen Scenarie 2030'!P61-'Balancen BAU 2030'!P61","v":0},{"$f":"'Balancen Scenarie 2030'!Q61-'Balancen BAU 2030'!Q61","v":0},{"$f":"'Balancen Scenarie 2030'!R61-'Balancen BAU 2030'!R61","v":0},{"$f":"'Balancen Scenarie 2030'!S61-'Balancen BAU 2030'!S61","v":0},{"$f":"'Balancen Scenarie 2030'!T61-'Balancen BAU 2030'!T61","v":0},{"$f":"'Balancen Scenarie 2030'!U61-'Balancen BAU 2030'!U61","v":0},{"$f":"'Balancen Scenarie 2030'!V61-'Balancen BAU 2030'!V61","v":0},{"$f":"'Balancen Scenarie 2030'!W61-'Balancen BAU 2030'!W61","v":0},{"$f":"'Balancen Scenarie 2030'!X61-'Balancen BAU 2030'!X61","v":0},{"$f":"'Balancen Scenarie 2030'!Y61-'Balancen BAU 2030'!Y61","v":0},{"$f":"'Balancen Scenarie 2030'!Z61-'Balancen BAU 2030'!Z61","v":0},{"$f":"'Balancen Scenarie 2030'!AA61-'Balancen BAU 2030'!AA61","v":0},{"$f":"'Balancen Scenarie 2030'!AB61-'Balancen BAU 2030'!AB61","v":0},{"$f":"'Balancen Scenarie 2030'!AC61-'Balancen BAU 2030'!AC61","v":0},{"$f":"'Balancen Scenarie 2030'!AD61-'Balancen BAU 2030'!AD61","v":0},{"$f":"'Balancen Scenarie 2030'!AE61-'Balancen BAU 2030'!AE61","v":0},{"$f":"'Balancen Scenarie 2030'!AF61-'Balancen BAU 2030'!AF61","v":0},{"$f":"'Balancen Scenarie 2030'!AG61-'Balancen BAU 2030'!AG61","v":0},{"$f":"'Balancen Scenarie 2030'!AH61-'Balancen BAU 2030'!AH61","v":0},{"$f":"'Balancen Scenarie 2030'!AI61-'Balancen BAU 2030'!AI61","v":0},{"$f":"'Balancen Scenarie 2030'!AJ61-'Balancen BAU 2030'!AJ61","v":0},{"$f":"'Balancen Scenarie 2030'!AK61-'Balancen BAU 2030'!AK61","v":0},{"$f":"'Balancen Scenarie 2030'!AL61-'Balancen BAU 2030'!AL61","v":0},{"$f":"'Balancen Scenarie 2030'!AM61-'Balancen BAU 2030'!AM61","v":0},{"$f":"'Balancen Scenarie 2030'!AN61-'Balancen BAU 2030'!AN61","v":0},{"$f":"'Balancen Scenarie 2030'!AO61-'Balancen BAU 2030'!AO61","v":0},{"$f":"'Balancen Scenarie 2030'!AP61-'Balancen BAU 2030'!AP61","v":0},{"$f":"'Balancen Scenarie 2030'!AQ61-'Balancen BAU 2030'!AQ61","v":0},{"$f":"'Balancen Scenarie 2030'!AR61-'Balancen BAU 2030'!AR61","v":0},{"$f":"'Balancen Scenarie 2030'!AS61-'Balancen BAU 2030'!AS61","v":0},{"$f":"'Balancen Scenarie 2030'!AT61-'Balancen BAU 2030'!AT61","v":0},{"$f":"'Balancen Scenarie 2030'!AU61-'Balancen BAU 2030'!AU61","v":0}]
["Landbrug, skovbrug og gartneri ",{"$f":"'Balancen Scenarie 2030'!B62-'Balancen BAU 2030'!B62","v":0},{"$f":"'Balancen Scenarie 2030'!C62-'Balancen BAU 2030'!C62","v":0},{"$f":"'Balancen Scenarie 2030'!D62-'Balancen BAU 2030'!D62","v":0},{"$f":"'Balancen Scenarie 2030'!E62-'Balancen BAU 2030'!E62","v":0},{"$f":"'Balancen Scenarie 2030'!F62-'Balancen BAU 2030'!F62","v":0},{"$f":"'Balancen Scenarie 2030'!G62-'Balancen BAU 2030'!G62","v":0},{"$f":"'Balancen Scenarie 2030'!H62-'Balancen BAU 2030'!H62","v":0},{"$f":"'Balancen Scenarie 2030'!I62-'Balancen BAU 2030'!I62","v":0},{"$f":"'Balancen Scenarie 2030'!J62-'Balancen BAU 2030'!J62","v":0},{"$f":"'Balancen Scenarie 2030'!K62-'Balancen BAU 2030'!K62","v":0},{"$f":"'Balancen Scenarie 2030'!L62-'Balancen BAU 2030'!L62","v":0},{"$f":"'Balancen Scenarie 2030'!M62-'Balancen BAU 2030'!M62","v":0},{"$f":"'Balancen Scenarie 2030'!N62-'Balancen BAU 2030'!N62","v":0},{"$f":"'Balancen Scenarie 2030'!O62-'Balancen BAU 2030'!O62","v":0},{"$f":"'Balancen Scenarie 2030'!P62-'Balancen BAU 2030'!P62","v":0},{"$f":"'Balancen Scenarie 2030'!Q62-'Balancen BAU 2030'!Q62","v":0},{"$f":"'Balancen Scenarie 2030'!R62-'Balancen BAU 2030'!R62","v":0},{"$f":"'Balancen Scenarie 2030'!S62-'Balancen BAU 2030'!S62","v":0},{"$f":"'Balancen Scenarie 2030'!T62-'Balancen BAU 2030'!T62","v":0},{"$f":"'Balancen Scenarie 2030'!U62-'Balancen BAU 2030'!U62","v":0},{"$f":"'Balancen Scenarie 2030'!V62-'Balancen BAU 2030'!V62","v":0},{"$f":"'Balancen Scenarie 2030'!W62-'Balancen BAU 2030'!W62","v":0},{"$f":"'Balancen Scenarie 2030'!X62-'Balancen BAU 2030'!X62","v":0},{"$f":"'Balancen Scenarie 2030'!Y62-'Balancen BAU 2030'!Y62","v":0},{"$f":"'Balancen Scenarie 2030'!Z62-'Balancen BAU 2030'!Z62","v":0},{"$f":"'Balancen Scenarie 2030'!AA62-'Balancen BAU 2030'!AA62","v":0},{"$f":"'Balancen Scenarie 2030'!AB62-'Balancen BAU 2030'!AB62","v":0},{"$f":"'Balancen Scenarie 2030'!AC62-'Balancen BAU 2030'!AC62","v":0},{"$f":"'Balancen Scenarie 2030'!AD62-'Balancen BAU 2030'!AD62","v":0},{"$f":"'Balancen Scenarie 2030'!AE62-'Balancen BAU 2030'!AE62","v":0},{"$f":"'Balancen Scenarie 2030'!AF62-'Balancen BAU 2030'!AF62","v":0},{"$f":"'Balancen Scenarie 2030'!AG62-'Balancen BAU 2030'!AG62","v":0},{"$f":"'Balancen Scenarie 2030'!AH62-'Balancen BAU 2030'!AH62","v":0},{"$f":"'Balancen Scenarie 2030'!AI62-'Balancen BAU 2030'!AI62","v":0},{"$f":"'Balancen Scenarie 2030'!AJ62-'Balancen BAU 2030'!AJ62","v":0},{"$f":"'Balancen Scenarie 2030'!AK62-'Balancen BAU 2030'!AK62","v":0},{"$f":"'Balancen Scenarie 2030'!AL62-'Balancen BAU 2030'!AL62","v":0},{"$f":"'Balancen Scenarie 2030'!AM62-'Balancen BAU 2030'!AM62","v":0},{"$f":"'Balancen Scenarie 2030'!AN62-'Balancen BAU 2030'!AN62","v":0},{"$f":"'Balancen Scenarie 2030'!AO62-'Balancen BAU 2030'!AO62","v":0},{"$f":"'Balancen Scenarie 2030'!AP62-'Balancen BAU 2030'!AP62","v":0},{"$f":"'Balancen Scenarie 2030'!AQ62-'Balancen BAU 2030'!AQ62","v":0},{"$f":"'Balancen Scenarie 2030'!AR62-'Balancen BAU 2030'!AR62","v":0},{"$f":"'Balancen Scenarie 2030'!AS62-'Balancen BAU 2030'!AS62","v":0},{"$f":"'Balancen Scenarie 2030'!AT62-'Balancen BAU 2030'!AT62","v":0},{"$f":"'Balancen Scenarie 2030'!AU62-'Balancen BAU 2030'!AU62","v":0}]
["Fiskeri",{"$f":"'Balancen Scenarie 2030'!B63-'Balancen BAU 2030'!B63","v":0},{"$f":"'Balancen Scenarie 2030'!C63-'Balancen BAU 2030'!C63","v":0},{"$f":"'Balancen Scenarie 2030'!D63-'Balancen BAU 2030'!D63","v":0},{"$f":"'Balancen Scenarie 2030'!E63-'Balancen BAU 2030'!E63","v":0},{"$f":"'Balancen Scenarie 2030'!F63-'Balancen BAU 2030'!F63","v":0},{"$f":"'Balancen Scenarie 2030'!G63-'Balancen BAU 2030'!G63","v":0},{"$f":"'Balancen Scenarie 2030'!H63-'Balancen BAU 2030'!H63","v":0},{"$f":"'Balancen Scenarie 2030'!I63-'Balancen BAU 2030'!I63","v":0},{"$f":"'Balancen Scenarie 2030'!J63-'Balancen BAU 2030'!J63","v":0},{"$f":"'Balancen Scenarie 2030'!K63-'Balancen BAU 2030'!K63","v":0},{"$f":"'Balancen Scenarie 2030'!L63-'Balancen BAU 2030'!L63","v":0},{"$f":"'Balancen Scenarie 2030'!M63-'Balancen BAU 2030'!M63","v":0},{"$f":"'Balancen Scenarie 2030'!N63-'Balancen BAU 2030'!N63","v":0},{"$f":"'Balancen Scenarie 2030'!O63-'Balancen BAU 2030'!O63","v":0},{"$f":"'Balancen Scenarie 2030'!P63-'Balancen BAU 2030'!P63","v":0},{"$f":"'Balancen Scenarie 2030'!Q63-'Balancen BAU 2030'!Q63","v":0},{"$f":"'Balancen Scenarie 2030'!R63-'Balancen BAU 2030'!R63","v":0},{"$f":"'Balancen Scenarie 2030'!S63-'Balancen BAU 2030'!S63","v":0},{"$f":"'Balancen Scenarie 2030'!T63-'Balancen BAU 2030'!T63","v":0},{"$f":"'Balancen Scenarie 2030'!U63-'Balancen BAU 2030'!U63","v":0},{"$f":"'Balancen Scenarie 2030'!V63-'Balancen BAU 2030'!V63","v":0},{"$f":"'Balancen Scenarie 2030'!W63-'Balancen BAU 2030'!W63","v":0},{"$f":"'Balancen Scenarie 2030'!X63-'Balancen BAU 2030'!X63","v":0},{"$f":"'Balancen Scenarie 2030'!Y63-'Balancen BAU 2030'!Y63","v":0},{"$f":"'Balancen Scenarie 2030'!Z63-'Balancen BAU 2030'!Z63","v":0},{"$f":"'Balancen Scenarie 2030'!AA63-'Balancen BAU 2030'!AA63","v":0},{"$f":"'Balancen Scenarie 2030'!AB63-'Balancen BAU 2030'!AB63","v":0},{"$f":"'Balancen Scenarie 2030'!AC63-'Balancen BAU 2030'!AC63","v":0},{"$f":"'Balancen Scenarie 2030'!AD63-'Balancen BAU 2030'!AD63","v":0},{"$f":"'Balancen Scenarie 2030'!AE63-'Balancen BAU 2030'!AE63","v":0},{"$f":"'Balancen Scenarie 2030'!AF63-'Balancen BAU 2030'!AF63","v":0},{"$f":"'Balancen Scenarie 2030'!AG63-'Balancen BAU 2030'!AG63","v":0},{"$f":"'Balancen Scenarie 2030'!AH63-'Balancen BAU 2030'!AH63","v":0},{"$f":"'Balancen Scenarie 2030'!AI63-'Balancen BAU 2030'!AI63","v":0},{"$f":"'Balancen Scenarie 2030'!AJ63-'Balancen BAU 2030'!AJ63","v":0},{"$f":"'Balancen Scenarie 2030'!AK63-'Balancen BAU 2030'!AK63","v":0},{"$f":"'Balancen Scenarie 2030'!AL63-'Balancen BAU 2030'!AL63","v":0},{"$f":"'Balancen Scenarie 2030'!AM63-'Balancen BAU 2030'!AM63","v":0},{"$f":"'Balancen Scenarie 2030'!AN63-'Balancen BAU 2030'!AN63","v":0},{"$f":"'Balancen Scenarie 2030'!AO63-'Balancen BAU 2030'!AO63","v":0},{"$f":"'Balancen Scenarie 2030'!AP63-'Balancen BAU 2030'!AP63","v":0},{"$f":"'Balancen Scenarie 2030'!AQ63-'Balancen BAU 2030'!AQ63","v":0},{"$f":"'Balancen Scenarie 2030'!AR63-'Balancen BAU 2030'!AR63","v":0},{"$f":"'Balancen Scenarie 2030'!AS63-'Balancen BAU 2030'!AS63","v":0},{"$f":"'Balancen Scenarie 2030'!AT63-'Balancen BAU 2030'!AT63","v":0},{"$f":"'Balancen Scenarie 2030'!AU63-'Balancen BAU 2030'!AU63","v":0}]
["Byggeri- og anlægsvirksomhed",{"$f":"'Balancen Scenarie 2030'!B64-'Balancen BAU 2030'!B64","v":0},{"$f":"'Balancen Scenarie 2030'!C64-'Balancen BAU 2030'!C64","v":0},{"$f":"'Balancen Scenarie 2030'!D64-'Balancen BAU 2030'!D64","v":0},{"$f":"'Balancen Scenarie 2030'!E64-'Balancen BAU 2030'!E64","v":0},{"$f":"'Balancen Scenarie 2030'!F64-'Balancen BAU 2030'!F64","v":0},{"$f":"'Balancen Scenarie 2030'!G64-'Balancen BAU 2030'!G64","v":0},{"$f":"'Balancen Scenarie 2030'!H64-'Balancen BAU 2030'!H64","v":0},{"$f":"'Balancen Scenarie 2030'!I64-'Balancen BAU 2030'!I64","v":0},{"$f":"'Balancen Scenarie 2030'!J64-'Balancen BAU 2030'!J64","v":0},{"$f":"'Balancen Scenarie 2030'!K64-'Balancen BAU 2030'!K64","v":0},{"$f":"'Balancen Scenarie 2030'!L64-'Balancen BAU 2030'!L64","v":0},{"$f":"'Balancen Scenarie 2030'!M64-'Balancen BAU 2030'!M64","v":0},{"$f":"'Balancen Scenarie 2030'!N64-'Balancen BAU 2030'!N64","v":0},{"$f":"'Balancen Scenarie 2030'!O64-'Balancen BAU 2030'!O64","v":0},{"$f":"'Balancen Scenarie 2030'!P64-'Balancen BAU 2030'!P64","v":0},{"$f":"'Balancen Scenarie 2030'!Q64-'Balancen BAU 2030'!Q64","v":0},{"$f":"'Balancen Scenarie 2030'!R64-'Balancen BAU 2030'!R64","v":0},{"$f":"'Balancen Scenarie 2030'!S64-'Balancen BAU 2030'!S64","v":0},{"$f":"'Balancen Scenarie 2030'!T64-'Balancen BAU 2030'!T64","v":0},{"$f":"'Balancen Scenarie 2030'!U64-'Balancen BAU 2030'!U64","v":0},{"$f":"'Balancen Scenarie 2030'!V64-'Balancen BAU 2030'!V64","v":0},{"$f":"'Balancen Scenarie 2030'!W64-'Balancen BAU 2030'!W64","v":0},{"$f":"'Balancen Scenarie 2030'!X64-'Balancen BAU 2030'!X64","v":0},{"$f":"'Balancen Scenarie 2030'!Y64-'Balancen BAU 2030'!Y64","v":0},{"$f":"'Balancen Scenarie 2030'!Z64-'Balancen BAU 2030'!Z64","v":0},{"$f":"'Balancen Scenarie 2030'!AA64-'Balancen BAU 2030'!AA64","v":0},{"$f":"'Balancen Scenarie 2030'!AB64-'Balancen BAU 2030'!AB64","v":0},{"$f":"'Balancen Scenarie 2030'!AC64-'Balancen BAU 2030'!AC64","v":0},{"$f":"'Balancen Scenarie 2030'!AD64-'Balancen BAU 2030'!AD64","v":0},{"$f":"'Balancen Scenarie 2030'!AE64-'Balancen BAU 2030'!AE64","v":0},{"$f":"'Balancen Scenarie 2030'!AF64-'Balancen BAU 2030'!AF64","v":0},{"$f":"'Balancen Scenarie 2030'!AG64-'Balancen BAU 2030'!AG64","v":0},{"$f":"'Balancen Scenarie 2030'!AH64-'Balancen BAU 2030'!AH64","v":0},{"$f":"'Balancen Scenarie 2030'!AI64-'Balancen BAU 2030'!AI64","v":0},{"$f":"'Balancen Scenarie 2030'!AJ64-'Balancen BAU 2030'!AJ64","v":0},{"$f":"'Balancen Scenarie 2030'!AK64-'Balancen BAU 2030'!AK64","v":0},{"$f":"'Balancen Scenarie 2030'!AL64-'Balancen BAU 2030'!AL64","v":0},{"$f":"'Balancen Scenarie 2030'!AM64-'Balancen BAU 2030'!AM64","v":0},{"$f":"'Balancen Scenarie 2030'!AN64-'Balancen BAU 2030'!AN64","v":0},{"$f":"'Balancen Scenarie 2030'!AO64-'Balancen BAU 2030'!AO64","v":0},{"$f":"'Balancen Scenarie 2030'!AP64-'Balancen BAU 2030'!AP64","v":0},{"$f":"'Balancen Scenarie 2030'!AQ64-'Balancen BAU 2030'!AQ64","v":0},{"$f":"'Balancen Scenarie 2030'!AR64-'Balancen BAU 2030'!AR64","v":0},{"$f":"'Balancen Scenarie 2030'!AS64-'Balancen BAU 2030'!AS64","v":0},{"$f":"'Balancen Scenarie 2030'!AT64-'Balancen BAU 2030'!AT64","v":0},{"$f":"'Balancen Scenarie 2030'!AU64-'Balancen BAU 2030'!AU64","v":0}]
[null,{"$f":"'Balancen Scenarie 2030'!B65-'Balancen BAU 2030'!B65","v":0},{"$f":"'Balancen Scenarie 2030'!C65-'Balancen BAU 2030'!C65","v":0},{"$f":"'Balancen Scenarie 2030'!D65-'Balancen BAU 2030'!D65","v":0},{"$f":"'Balancen Scenarie 2030'!E65-'Balancen BAU 2030'!E65","v":0},{"$f":"'Balancen Scenarie 2030'!F65-'Balancen BAU 2030'!F65","v":0},{"$f":"'Balancen Scenarie 2030'!G65-'Balancen BAU 2030'!G65","v":0},{"$f":"'Balancen Scenarie 2030'!H65-'Balancen BAU 2030'!H65","v":0},{"$f":"'Balancen Scenarie 2030'!I65-'Balancen BAU 2030'!I65","v":0},{"$f":"'Balancen Scenarie 2030'!J65-'Balancen BAU 2030'!J65","v":0},{"$f":"'Balancen Scenarie 2030'!K65-'Balancen BAU 2030'!K65","v":0},{"$f":"'Balancen Scenarie 2030'!L65-'Balancen BAU 2030'!L65","v":0},{"$f":"'Balancen Scenarie 2030'!M65-'Balancen BAU 2030'!M65","v":0},{"$f":"'Balancen Scenarie 2030'!N65-'Balancen BAU 2030'!N65","v":0},{"$f":"'Balancen Scenarie 2030'!O65-'Balancen BAU 2030'!O65","v":0},{"$f":"'Balancen Scenarie 2030'!P65-'Balancen BAU 2030'!P65","v":0},{"$f":"'Balancen Scenarie 2030'!Q65-'Balancen BAU 2030'!Q65","v":0},{"$f":"'Balancen Scenarie 2030'!R65-'Balancen BAU 2030'!R65","v":0},{"$f":"'Balancen Scenarie 2030'!S65-'Balancen BAU 2030'!S65","v":0},{"$f":"'Balancen Scenarie 2030'!T65-'Balancen BAU 2030'!T65","v":0},{"$f":"'Balancen Scenarie 2030'!U65-'Balancen BAU 2030'!U65","v":0},{"$f":"'Balancen Scenarie 2030'!V65-'Balancen BAU 2030'!V65","v":0},{"$f":"'Balancen Scenarie 2030'!W65-'Balancen BAU 2030'!W65","v":0},{"$f":"'Balancen Scenarie 2030'!X65-'Balancen BAU 2030'!X65","v":0},{"$f":"'Balancen Scenarie 2030'!Y65-'Balancen BAU 2030'!Y65","v":0},{"$f":"'Balancen Scenarie 2030'!Z65-'Balancen BAU 2030'!Z65","v":0},{"$f":"'Balancen Scenarie 2030'!AA65-'Balancen BAU 2030'!AA65","v":0},{"$f":"'Balancen Scenarie 2030'!AB65-'Balancen BAU 2030'!AB65","v":0},{"$f":"'Balancen Scenarie 2030'!AC65-'Balancen BAU 2030'!AC65","v":0},{"$f":"'Balancen Scenarie 2030'!AD65-'Balancen BAU 2030'!AD65","v":0},{"$f":"'Balancen Scenarie 2030'!AE65-'Balancen BAU 2030'!AE65","v":0},{"$f":"'Balancen Scenarie 2030'!AF65-'Balancen BAU 2030'!AF65","v":0},{"$f":"'Balancen Scenarie 2030'!AG65-'Balancen BAU 2030'!AG65","v":0},{"$f":"'Balancen Scenarie 2030'!AH65-'Balancen BAU 2030'!AH65","v":0},{"$f":"'Balancen Scenarie 2030'!AI65-'Balancen BAU 2030'!AI65","v":0},{"$f":"'Balancen Scenarie 2030'!AJ65-'Balancen BAU 2030'!AJ65","v":0},{"$f":"'Balancen Scenarie 2030'!AK65-'Balancen BAU 2030'!AK65","v":0},{"$f":"'Balancen Scenarie 2030'!AL65-'Balancen BAU 2030'!AL65","v":0},{"$f":"'Balancen Scenarie 2030'!AM65-'Balancen BAU 2030'!AM65","v":0},{"$f":"'Balancen Scenarie 2030'!AN65-'Balancen BAU 2030'!AN65","v":0},{"$f":"'Balancen Scenarie 2030'!AO65-'Balancen BAU 2030'!AO65","v":0},{"$f":"'Balancen Scenarie 2030'!AP65-'Balancen BAU 2030'!AP65","v":0},{"$f":"'Balancen Scenarie 2030'!AQ65-'Balancen BAU 2030'!AQ65","v":0},{"$f":"'Balancen Scenarie 2030'!AR65-'Balancen BAU 2030'!AR65","v":0},{"$f":"'Balancen Scenarie 2030'!AS65-'Balancen BAU 2030'!AS65","v":0},{"$f":"'Balancen Scenarie 2030'!AT65-'Balancen BAU 2030'!AT65","v":0},{"$f":"'Balancen Scenarie 2030'!AU65-'Balancen BAU 2030'!AU65","v":0}]
["CO2-udledning",{"$f":"'Balancen Scenarie 2030'!B66-'Balancen BAU 2030'!B66","v":0},{"$f":"'Balancen Scenarie 2030'!C66-'Balancen BAU 2030'!C66","v":0},{"$f":"'Balancen Scenarie 2030'!D66-'Balancen BAU 2030'!D66","v":0},{"$f":"'Balancen Scenarie 2030'!E66-'Balancen BAU 2030'!E66","v":0},{"$f":"'Balancen Scenarie 2030'!F66-'Balancen BAU 2030'!F66","v":0},{"$f":"'Balancen Scenarie 2030'!G66-'Balancen BAU 2030'!G66","v":0},{"$f":"'Balancen Scenarie 2030'!H66-'Balancen BAU 2030'!H66","v":0},{"$f":"'Balancen Scenarie 2030'!I66-'Balancen BAU 2030'!I66","v":0},{"$f":"'Balancen Scenarie 2030'!J66-'Balancen BAU 2030'!J66","v":0},{"$f":"'Balancen Scenarie 2030'!K66-'Balancen BAU 2030'!K66","v":0},{"$f":"'Balancen Scenarie 2030'!L66-'Balancen BAU 2030'!L66","v":0},{"$f":"'Balancen Scenarie 2030'!M66-'Balancen BAU 2030'!M66","v":0},{"$f":"'Balancen Scenarie 2030'!N66-'Balancen BAU 2030'!N66","v":0},{"$f":"'Balancen Scenarie 2030'!O66-'Balancen BAU 2030'!O66","v":0},{"$f":"'Balancen Scenarie 2030'!P66-'Balancen BAU 2030'!P66","v":0},{"$f":"'Balancen Scenarie 2030'!Q66-'Balancen BAU 2030'!Q66","v":0},{"$f":"'Balancen Scenarie 2030'!R66-'Balancen BAU 2030'!R66","v":0},{"$f":"'Balancen Scenarie 2030'!S66-'Balancen BAU 2030'!S66","v":0},{"$f":"'Balancen Scenarie 2030'!T66-'Balancen BAU 2030'!T66","v":0},{"$f":"'Balancen Scenarie 2030'!U66-'Balancen BAU 2030'!U66","v":0},{"$f":"'Balancen Scenarie 2030'!V66-'Balancen BAU 2030'!V66","v":0},{"$f":"'Balancen Scenarie 2030'!W66-'Balancen BAU 2030'!W66","v":0},{"$f":"'Balancen Scenarie 2030'!X66-'Balancen BAU 2030'!X66","v":0},{"$f":"'Balancen Scenarie 2030'!Y66-'Balancen BAU 2030'!Y66","v":0},{"$f":"'Balancen Scenarie 2030'!Z66-'Balancen BAU 2030'!Z66","v":0},{"$f":"'Balancen Scenarie 2030'!AA66-'Balancen BAU 2030'!AA66","v":0},{"$f":"'Balancen Scenarie 2030'!AB66-'Balancen BAU 2030'!AB66","v":0},{"$f":"'Balancen Scenarie 2030'!AC66-'Balancen BAU 2030'!AC66","v":0},{"$f":"'Balancen Scenarie 2030'!AD66-'Balancen BAU 2030'!AD66","v":0},{"$f":"'Balancen Scenarie 2030'!AE66-'Balancen BAU 2030'!AE66","v":0},{"$f":"'Balancen Scenarie 2030'!AF66-'Balancen BAU 2030'!AF66","v":0},{"$f":"'Balancen Scenarie 2030'!AG66-'Balancen BAU 2030'!AG66","v":0},{"$f":"'Balancen Scenarie 2030'!AH66-'Balancen BAU 2030'!AH66","v":0},{"$f":"'Balancen Scenarie 2030'!AI66-'Balancen BAU 2030'!AI66","v":0},{"$f":"'Balancen Scenarie 2030'!AJ66-'Balancen BAU 2030'!AJ66","v":0},{"$f":"'Balancen Scenarie 2030'!AK66-'Balancen BAU 2030'!AK66","v":0},{"$f":"'Balancen Scenarie 2030'!AL66-'Balancen BAU 2030'!AL66","v":0},{"$f":"'Balancen Scenarie 2030'!AM66-'Balancen BAU 2030'!AM66","v":0},{"$f":"'Balancen Scenarie 2030'!AN66-'Balancen BAU 2030'!AN66","v":0},{"$f":"'Balancen Scenarie 2030'!AO66-'Balancen BAU 2030'!AO66","v":0},{"$f":"'Balancen Scenarie 2030'!AP66-'Balancen BAU 2030'!AP66","v":0},{"$f":"'Balancen Scenarie 2030'!AQ66-'Balancen BAU 2030'!AQ66","v":0},{"$f":"'Balancen Scenarie 2030'!AR66-'Balancen BAU 2030'!AR66","v":0},{"$f":"'Balancen Scenarie 2030'!AS66-'Balancen BAU 2030'!AS66","v":0},{"$f":"'Balancen Scenarie 2030'!AT66-'Balancen BAU 2030'!AT66","v":0},{"$f":"'Balancen Scenarie 2030'!AU66-'Balancen BAU 2030'!AU66","v":0}]
["Emissionsfaktorer",{"$f":"'Balancen Scenarie 2030'!B67-'Balancen BAU 2030'!B67","v":0},{"$f":"'Balancen Scenarie 2030'!C67-'Balancen BAU 2030'!C67","v":0},{"$f":"'Balancen Scenarie 2030'!D67-'Balancen BAU 2030'!D67","v":0},{"$f":"'Balancen Scenarie 2030'!E67-'Balancen BAU 2030'!E67","v":0},{"$f":"'Balancen Scenarie 2030'!F67-'Balancen BAU 2030'!F67","v":0},{"$f":"'Balancen Scenarie 2030'!G67-'Balancen BAU 2030'!G67","v":0},{"$f":"'Balancen Scenarie 2030'!H67-'Balancen BAU 2030'!H67","v":0},{"$f":"'Balancen Scenarie 2030'!I67-'Balancen BAU 2030'!I67","v":0},{"$f":"'Balancen Scenarie 2030'!J67-'Balancen BAU 2030'!J67","v":0},{"$f":"'Balancen Scenarie 2030'!K67-'Balancen BAU 2030'!K67","v":0},{"$f":"'Balancen Scenarie 2030'!L67-'Balancen BAU 2030'!L67","v":0},{"$f":"'Balancen Scenarie 2030'!M67-'Balancen BAU 2030'!M67","v":0},{"$f":"'Balancen Scenarie 2030'!N67-'Balancen BAU 2030'!N67","v":0},{"$f":"'Balancen Scenarie 2030'!O67-'Balancen BAU 2030'!O67","v":0},{"$f":"'Balancen Scenarie 2030'!P67-'Balancen BAU 2030'!P67","v":0},{"$f":"'Balancen Scenarie 2030'!Q67-'Balancen BAU 2030'!Q67","v":0},{"$f":"'Balancen Scenarie 2030'!R67-'Balancen BAU 2030'!R67","v":0},{"$f":"'Balancen Scenarie 2030'!S67-'Balancen BAU 2030'!S67","v":0},{"$f":"'Balancen Scenarie 2030'!T67-'Balancen BAU 2030'!T67","v":0},{"$f":"'Balancen Scenarie 2030'!U67-'Balancen BAU 2030'!U67","v":0},{"$f":"'Balancen Scenarie 2030'!V67-'Balancen BAU 2030'!V67","v":0},{"$f":"'Balancen Scenarie 2030'!W67-'Balancen BAU 2030'!W67","v":0},{"$f":"'Balancen Scenarie 2030'!X67-'Balancen BAU 2030'!X67","v":0},{"$f":"'Balancen Scenarie 2030'!Y67-'Balancen BAU 2030'!Y67","v":0},{"$f":"'Balancen Scenarie 2030'!Z67-'Balancen BAU 2030'!Z67","v":0},{"$f":"'Balancen Scenarie 2030'!AA67-'Balancen BAU 2030'!AA67","v":0},{"$f":"'Balancen Scenarie 2030'!AB67-'Balancen BAU 2030'!AB67","v":0},{"$f":"'Balancen Scenarie 2030'!AC67-'Balancen BAU 2030'!AC67","v":0},{"$f":"'Balancen Scenarie 2030'!AD67-'Balancen BAU 2030'!AD67","v":0},{"$f":"'Balancen Scenarie 2030'!AE67-'Balancen BAU 2030'!AE67","v":0},{"$f":"'Balancen Scenarie 2030'!AF67-'Balancen BAU 2030'!AF67","v":0},{"$f":"'Balancen Scenarie 2030'!AG67-'Balancen BAU 2030'!AG67","v":0},{"$f":"'Balancen Scenarie 2030'!AH67-'Balancen BAU 2030'!AH67","v":0},{"$f":"'Balancen Scenarie 2030'!AI67-'Balancen BAU 2030'!AI67","v":0},{"$f":"'Balancen Scenarie 2030'!AJ67-'Balancen BAU 2030'!AJ67","v":0},{"$f":"'Balancen Scenarie 2030'!AK67-'Balancen BAU 2030'!AK67","v":0},{"$f":"'Balancen Scenarie 2030'!AL67-'Balancen BAU 2030'!AL67","v":0},{"$f":"'Balancen Scenarie 2030'!AM67-'Balancen BAU 2030'!AM67","v":0},{"$f":"'Balancen Scenarie 2030'!AN67-'Balancen BAU 2030'!AN67","v":0},{"$f":"'Balancen Scenarie 2030'!AO67-'Balancen BAU 2030'!AO67","v":0},{"$f":"'Balancen Scenarie 2030'!AP67-'Balancen BAU 2030'!AP67","v":0},{"$f":"'Balancen Scenarie 2030'!AQ67-'Balancen BAU 2030'!AQ67","v":0},{"$f":"'Balancen Scenarie 2030'!AR67-'Balancen BAU 2030'!AR67","v":0},{"$f":"'Balancen Scenarie 2030'!AS67-'Balancen BAU 2030'!AS67","v":0},{"$f":"'Balancen Scenarie 2030'!AT67-'Balancen BAU 2030'!AT67","v":0},{"$f":"'Balancen Scenarie 2030'!AU67-'Balancen BAU 2030'!AU67","v":0}]
["CO2-emissionsfaktorer (Scope 1) [ton CO2/TJ]",{"$f":"'Balancen Scenarie 2030'!B68-'Balancen BAU 2030'!B68","v":0},{"$f":"'Balancen Scenarie 2030'!C68-'Balancen BAU 2030'!C68","v":0},{"$f":"'Balancen Scenarie 2030'!D68-'Balancen BAU 2030'!D68","v":0},{"$f":"'Balancen Scenarie 2030'!E68-'Balancen BAU 2030'!E68","v":0},{"$f":"'Balancen Scenarie 2030'!F68-'Balancen BAU 2030'!F68","v":0},{"$f":"'Balancen Scenarie 2030'!G68-'Balancen BAU 2030'!G68","v":0},{"$f":"'Balancen Scenarie 2030'!H68-'Balancen BAU 2030'!H68","v":0},{"$f":"'Balancen Scenarie 2030'!I68-'Balancen BAU 2030'!I68","v":0},{"$f":"'Balancen Scenarie 2030'!J68-'Balancen BAU 2030'!J68","v":0},{"$f":"'Balancen Scenarie 2030'!K68-'Balancen BAU 2030'!K68","v":0},{"$f":"'Balancen Scenarie 2030'!L68-'Balancen BAU 2030'!L68","v":0},{"$f":"'Balancen Scenarie 2030'!M68-'Balancen BAU 2030'!M68","v":0},{"$f":"'Balancen Scenarie 2030'!N68-'Balancen BAU 2030'!N68","v":0},{"$f":"'Balancen Scenarie 2030'!O68-'Balancen BAU 2030'!O68","v":0},{"$f":"'Balancen Scenarie 2030'!P68-'Balancen BAU 2030'!P68","v":0},{"$f":"'Balancen Scenarie 2030'!Q68-'Balancen BAU 2030'!Q68","v":0},{"$f":"'Balancen Scenarie 2030'!R68-'Balancen BAU 2030'!R68","v":0},{"$f":"'Balancen Scenarie 2030'!S68-'Balancen BAU 2030'!S68","v":0},{"$f":"'Balancen Scenarie 2030'!T68-'Balancen BAU 2030'!T68","v":0},{"$f":"'Balancen Scenarie 2030'!U68-'Balancen BAU 2030'!U68","v":0},{"$f":"'Balancen Scenarie 2030'!V68-'Balancen BAU 2030'!V68","v":0},{"$f":"'Balancen Scenarie 2030'!W68-'Balancen BAU 2030'!W68","v":0},{"$f":"'Balancen Scenarie 2030'!X68-'Balancen BAU 2030'!X68","v":0},{"$f":"'Balancen Scenarie 2030'!Y68-'Balancen BAU 2030'!Y68","v":0},{"$f":"'Balancen Scenarie 2030'!Z68-'Balancen BAU 2030'!Z68","v":0},{"$f":"'Balancen Scenarie 2030'!AA68-'Balancen BAU 2030'!AA68","v":0},{"$f":"'Balancen Scenarie 2030'!AB68-'Balancen BAU 2030'!AB68","v":0},{"$f":"'Balancen Scenarie 2030'!AC68-'Balancen BAU 2030'!AC68","v":0},{"$f":"'Balancen Scenarie 2030'!AD68-'Balancen BAU 2030'!AD68","v":0},{"$f":"'Balancen Scenarie 2030'!AE68-'Balancen BAU 2030'!AE68","v":0},{"$f":"'Balancen Scenarie 2030'!AF68-'Balancen BAU 2030'!AF68","v":0},{"$f":"'Balancen Scenarie 2030'!AG68-'Balancen BAU 2030'!AG68","v":0},{"$f":"'Balancen Scenarie 2030'!AH68-'Balancen BAU 2030'!AH68","v":0},{"$f":"'Balancen Scenarie 2030'!AI68-'Balancen BAU 2030'!AI68","v":0},{"$f":"'Balancen Scenarie 2030'!AJ68-'Balancen BAU 2030'!AJ68","v":0},{"$f":"'Balancen Scenarie 2030'!AK68-'Balancen BAU 2030'!AK68","v":0},{"$f":"'Balancen Scenarie 2030'!AL68-'Balancen BAU 2030'!AL68","v":10},{"$f":"'Balancen Scenarie 2030'!AM68-'Balancen BAU 2030'!AM68","v":0},{"$f":"'Balancen Scenarie 2030'!AN68-'Balancen BAU 2030'!AN68","v":0},{"$f":"'Balancen Scenarie 2030'!AO68-'Balancen BAU 2030'!AO68","v":0},{"$f":"'Balancen Scenarie 2030'!AP68-'Balancen BAU 2030'!AP68","v":0},{"$f":"'Balancen Scenarie 2030'!AQ68-'Balancen BAU 2030'!AQ68","v":0},{"$f":"'Balancen Scenarie 2030'!AR68-'Balancen BAU 2030'!AR68","v":0},{"$f":"'Balancen Scenarie 2030'!AS68-'Balancen BAU 2030'!AS68","v":0},{"$f":"'Balancen Scenarie 2030'!AT68-'Balancen BAU 2030'!AT68","v":0},{"$f":"'Balancen Scenarie 2030'!AU68-'Balancen BAU 2030'!AU68","v":0}]
["CO2-emissionsfaktorer (Scope 2) [ton CO2/TJ]",{"$f":"'Balancen Scenarie 2030'!B69-'Balancen BAU 2030'!B69","v":0},{"$f":"'Balancen Scenarie 2030'!C69-'Balancen BAU 2030'!C69","v":0},{"$f":"'Balancen Scenarie 2030'!D69-'Balancen BAU 2030'!D69","v":0},{"$f":"'Balancen Scenarie 2030'!E69-'Balancen BAU 2030'!E69","v":0},{"$f":"'Balancen Scenarie 2030'!F69-'Balancen BAU 2030'!F69","v":0},{"$f":"'Balancen Scenarie 2030'!G69-'Balancen BAU 2030'!G69","v":0},{"$f":"'Balancen Scenarie 2030'!H69-'Balancen BAU 2030'!H69","v":0},{"$f":"'Balancen Scenarie 2030'!I69-'Balancen BAU 2030'!I69","v":0},{"$f":"'Balancen Scenarie 2030'!J69-'Balancen BAU 2030'!J69","v":0},{"$f":"'Balancen Scenarie 2030'!K69-'Balancen BAU 2030'!K69","v":0},{"$f":"'Balancen Scenarie 2030'!L69-'Balancen BAU 2030'!L69","v":0},{"$f":"'Balancen Scenarie 2030'!M69-'Balancen BAU 2030'!M69","v":0},{"$f":"'Balancen Scenarie 2030'!N69-'Balancen BAU 2030'!N69","v":0},{"$f":"'Balancen Scenarie 2030'!O69-'Balancen BAU 2030'!O69","v":0},{"$f":"'Balancen Scenarie 2030'!P69-'Balancen BAU 2030'!P69","v":0},{"$f":"'Balancen Scenarie 2030'!Q69-'Balancen BAU 2030'!Q69","v":0},{"$f":"'Balancen Scenarie 2030'!R69-'Balancen BAU 2030'!R69","v":0},{"$f":"'Balancen Scenarie 2030'!S69-'Balancen BAU 2030'!S69","v":0},{"$f":"'Balancen Scenarie 2030'!T69-'Balancen BAU 2030'!T69","v":0},{"$f":"'Balancen Scenarie 2030'!U69-'Balancen BAU 2030'!U69","v":0},{"$f":"'Balancen Scenarie 2030'!V69-'Balancen BAU 2030'!V69","v":0},{"$f":"'Balancen Scenarie 2030'!W69-'Balancen BAU 2030'!W69","v":0},{"$f":"'Balancen Scenarie 2030'!X69-'Balancen BAU 2030'!X69","v":0},{"$f":"'Balancen Scenarie 2030'!Y69-'Balancen BAU 2030'!Y69","v":0},{"$f":"'Balancen Scenarie 2030'!Z69-'Balancen BAU 2030'!Z69","v":0},{"$f":"'Balancen Scenarie 2030'!AA69-'Balancen BAU 2030'!AA69","v":0},{"$f":"'Balancen Scenarie 2030'!AB69-'Balancen BAU 2030'!AB69","v":0},{"$f":"'Balancen Scenarie 2030'!AC69-'Balancen BAU 2030'!AC69","v":0},{"$f":"'Balancen Scenarie 2030'!AD69-'Balancen BAU 2030'!AD69","v":0},{"$f":"'Balancen Scenarie 2030'!AE69-'Balancen BAU 2030'!AE69","v":0},{"$f":"'Balancen Scenarie 2030'!AF69-'Balancen BAU 2030'!AF69","v":0},{"$f":"'Balancen Scenarie 2030'!AG69-'Balancen BAU 2030'!AG69","v":0},{"$f":"'Balancen Scenarie 2030'!AH69-'Balancen BAU 2030'!AH69","v":0},{"$f":"'Balancen Scenarie 2030'!AI69-'Balancen BAU 2030'!AI69","v":0},{"$f":"'Balancen Scenarie 2030'!AJ69-'Balancen BAU 2030'!AJ69","v":0},{"$f":"'Balancen Scenarie 2030'!AK69-'Balancen BAU 2030'!AK69","v":0},{"$f":"'Balancen Scenarie 2030'!AL69-'Balancen BAU 2030'!AL69","v":-9.2229556342067198E-3},{"$f":"'Balancen Scenarie 2030'!AM69-'Balancen BAU 2030'!AM69","v":0},{"$f":"'Balancen Scenarie 2030'!AN69-'Balancen BAU 2030'!AN69","v":0},{"$f":"'Balancen Scenarie 2030'!AO69-'Balancen BAU 2030'!AO69","v":0},{"$f":"'Balancen Scenarie 2030'!AP69-'Balancen BAU 2030'!AP69","v":0},{"$f":"'Balancen Scenarie 2030'!AQ69-'Balancen BAU 2030'!AQ69","v":-5.0508293778568358E-3},{"$f":"'Balancen Scenarie 2030'!AR69-'Balancen BAU 2030'!AR69","v":0},{"$f":"'Balancen Scenarie 2030'!AS69-'Balancen BAU 2030'!AS69","v":0},{"$f":"'Balancen Scenarie 2030'!AT69-'Balancen BAU 2030'!AT69","v":0},{"$f":"'Balancen Scenarie 2030'!AU69-'Balancen BAU 2030'!AU69","v":0}]
["CO2-emissionsfaktorer (Residual-el) [ton CO2/TJ]",{"$f":"'Balancen Scenarie 2030'!B70-'Balancen BAU 2030'!B70","v":0},{"$f":"'Balancen Scenarie 2030'!C70-'Balancen BAU 2030'!C70","v":0},{"$f":"'Balancen Scenarie 2030'!D70-'Balancen BAU 2030'!D70","v":0},{"$f":"'Balancen Scenarie 2030'!E70-'Balancen BAU 2030'!E70","v":0},{"$f":"'Balancen Scenarie 2030'!F70-'Balancen BAU 2030'!F70","v":0},{"$f":"'Balancen Scenarie 2030'!G70-'Balancen BAU 2030'!G70","v":0},{"$f":"'Balancen Scenarie 2030'!H70-'Balancen BAU 2030'!H70","v":0},{"$f":"'Balancen Scenarie 2030'!I70-'Balancen BAU 2030'!I70","v":0},{"$f":"'Balancen Scenarie 2030'!J70-'Balancen BAU 2030'!J70","v":0},{"$f":"'Balancen Scenarie 2030'!K70-'Balancen BAU 2030'!K70","v":0},{"$f":"'Balancen Scenarie 2030'!L70-'Balancen BAU 2030'!L70","v":0},{"$f":"'Balancen Scenarie 2030'!M70-'Balancen BAU 2030'!M70","v":0},{"$f":"'Balancen Scenarie 2030'!N70-'Balancen BAU 2030'!N70","v":0},{"$f":"'Balancen Scenarie 2030'!O70-'Balancen BAU 2030'!O70","v":0},{"$f":"'Balancen Scenarie 2030'!P70-'Balancen BAU 2030'!P70","v":0},{"$f":"'Balancen Scenarie 2030'!Q70-'Balancen BAU 2030'!Q70","v":0},{"$f":"'Balancen Scenarie 2030'!R70-'Balancen BAU 2030'!R70","v":0},{"$f":"'Balancen Scenarie 2030'!S70-'Balancen BAU 2030'!S70","v":0},{"$f":"'Balancen Scenarie 2030'!T70-'Balancen BAU 2030'!T70","v":0},{"$f":"'Balancen Scenarie 2030'!U70-'Balancen BAU 2030'!U70","v":0},{"$f":"'Balancen Scenarie 2030'!V70-'Balancen BAU 2030'!V70","v":0},{"$f":"'Balancen Scenarie 2030'!W70-'Balancen BAU 2030'!W70","v":0},{"$f":"'Balancen Scenarie 2030'!X70-'Balancen BAU 2030'!X70","v":0},{"$f":"'Balancen Scenarie 2030'!Y70-'Balancen BAU 2030'!Y70","v":0},{"$f":"'Balancen Scenarie 2030'!Z70-'Balancen BAU 2030'!Z70","v":0},{"$f":"'Balancen Scenarie 2030'!AA70-'Balancen BAU 2030'!AA70","v":0},{"$f":"'Balancen Scenarie 2030'!AB70-'Balancen BAU 2030'!AB70","v":0},{"$f":"'Balancen Scenarie 2030'!AC70-'Balancen BAU 2030'!AC70","v":0},{"$f":"'Balancen Scenarie 2030'!AD70-'Balancen BAU 2030'!AD70","v":0},{"$f":"'Balancen Scenarie 2030'!AE70-'Balancen BAU 2030'!AE70","v":0},{"$f":"'Balancen Scenarie 2030'!AF70-'Balancen BAU 2030'!AF70","v":0},{"$f":"'Balancen Scenarie 2030'!AG70-'Balancen BAU 2030'!AG70","v":0},{"$f":"'Balancen Scenarie 2030'!AH70-'Balancen BAU 2030'!AH70","v":0},{"$f":"'Balancen Scenarie 2030'!AI70-'Balancen BAU 2030'!AI70","v":0},{"$f":"'Balancen Scenarie 2030'!AJ70-'Balancen BAU 2030'!AJ70","v":0},{"$f":"'Balancen Scenarie 2030'!AK70-'Balancen BAU 2030'!AK70","v":0},{"$f":"'Balancen Scenarie 2030'!AL70-'Balancen BAU 2030'!AL70","v":0},{"$f":"'Balancen Scenarie 2030'!AM70-'Balancen BAU 2030'!AM70","v":0},{"$f":"'Balancen Scenarie 2030'!AN70-'Balancen BAU 2030'!AN70","v":0},{"$f":"'Balancen Scenarie 2030'!AO70-'Balancen BAU 2030'!AO70","v":0},{"$f":"'Balancen Scenarie 2030'!AP70-'Balancen BAU 2030'!AP70","v":0},{"$f":"'Balancen Scenarie 2030'!AQ70-'Balancen BAU 2030'!AQ70","v":0},{"$f":"'Balancen Scenarie 2030'!AR70-'Balancen BAU 2030'!AR70","v":0},{"$f":"'Balancen Scenarie 2030'!AS70-'Balancen BAU 2030'!AS70","v":0},{"$f":"'Balancen Scenarie 2030'!AT70-'Balancen BAU 2030'!AT70","v":0},{"$f":"'Balancen Scenarie 2030'!AU70-'Balancen BAU 2030'!AU70","v":0}]
["Faktiske CO2-emissionsfaktorer for biomasse [ton CO2/TJ] (Inkluderes ikke)",{"$f":"'Balancen Scenarie 2030'!B71-'Balancen BAU 2030'!B71","v":0},{"$f":"'Balancen Scenarie 2030'!C71-'Balancen BAU 2030'!C71","v":0},{"$f":"'Balancen Scenarie 2030'!D71-'Balancen BAU 2030'!D71","v":0},{"$f":"'Balancen Scenarie 2030'!E71-'Balancen BAU 2030'!E71","v":0},{"$f":"'Balancen Scenarie 2030'!F71-'Balancen BAU 2030'!F71","v":0},{"$f":"'Balancen Scenarie 2030'!G71-'Balancen BAU 2030'!G71","v":0},{"$f":"'Balancen Scenarie 2030'!H71-'Balancen BAU 2030'!H71","v":0},{"$f":"'Balancen Scenarie 2030'!I71-'Balancen BAU 2030'!I71","v":0},{"$f":"'Balancen Scenarie 2030'!J71-'Balancen BAU 2030'!J71","v":0},{"$f":"'Balancen Scenarie 2030'!K71-'Balancen BAU 2030'!K71","v":0},{"$f":"'Balancen Scenarie 2030'!L71-'Balancen BAU 2030'!L71","v":0},{"$f":"'Balancen Scenarie 2030'!M71-'Balancen BAU 2030'!M71","v":0},{"$f":"'Balancen Scenarie 2030'!N71-'Balancen BAU 2030'!N71","v":0},{"$f":"'Balancen Scenarie 2030'!O71-'Balancen BAU 2030'!O71","v":0},{"$f":"'Balancen Scenarie 2030'!P71-'Balancen BAU 2030'!P71","v":0},{"$f":"'Balancen Scenarie 2030'!Q71-'Balancen BAU 2030'!Q71","v":0},{"$f":"'Balancen Scenarie 2030'!R71-'Balancen BAU 2030'!R71","v":0},{"$f":"'Balancen Scenarie 2030'!S71-'Balancen BAU 2030'!S71","v":0},{"$f":"'Balancen Scenarie 2030'!T71-'Balancen BAU 2030'!T71","v":0},{"$f":"'Balancen Scenarie 2030'!U71-'Balancen BAU 2030'!U71","v":0},{"$f":"'Balancen Scenarie 2030'!V71-'Balancen BAU 2030'!V71","v":0},{"$f":"'Balancen Scenarie 2030'!W71-'Balancen BAU 2030'!W71","v":0},{"$f":"'Balancen Scenarie 2030'!X71-'Balancen BAU 2030'!X71","v":0},{"$f":"'Balancen Scenarie 2030'!Y71-'Balancen BAU 2030'!Y71","v":0},{"$f":"'Balancen Scenarie 2030'!Z71-'Balancen BAU 2030'!Z71","v":0},{"$f":"'Balancen Scenarie 2030'!AA71-'Balancen BAU 2030'!AA71","v":0},{"$f":"'Balancen Scenarie 2030'!AB71-'Balancen BAU 2030'!AB71","v":0},{"$f":"'Balancen Scenarie 2030'!AC71-'Balancen BAU 2030'!AC71","v":0},{"$f":"'Balancen Scenarie 2030'!AD71-'Balancen BAU 2030'!AD71","v":0},{"$f":"'Balancen Scenarie 2030'!AE71-'Balancen BAU 2030'!AE71","v":0},{"$f":"'Balancen Scenarie 2030'!AF71-'Balancen BAU 2030'!AF71","v":0},{"$f":"'Balancen Scenarie 2030'!AG71-'Balancen BAU 2030'!AG71","v":0},{"$f":"'Balancen Scenarie 2030'!AH71-'Balancen BAU 2030'!AH71","v":0},{"$f":"'Balancen Scenarie 2030'!AI71-'Balancen BAU 2030'!AI71","v":0},{"$f":"'Balancen Scenarie 2030'!AJ71-'Balancen BAU 2030'!AJ71","v":0},{"$f":"'Balancen Scenarie 2030'!AK71-'Balancen BAU 2030'!AK71","v":0},{"$f":"'Balancen Scenarie 2030'!AL71-'Balancen BAU 2030'!AL71","v":0},{"$f":"'Balancen Scenarie 2030'!AM71-'Balancen BAU 2030'!AM71","v":0},{"$f":"'Balancen Scenarie 2030'!AN71-'Balancen BAU 2030'!AN71","v":0},{"$f":"'Balancen Scenarie 2030'!AO71-'Balancen BAU 2030'!AO71","v":0},{"$f":"'Balancen Scenarie 2030'!AP71-'Balancen BAU 2030'!AP71","v":0},{"$f":"'Balancen Scenarie 2030'!AQ71-'Balancen BAU 2030'!AQ71","v":0},{"$f":"'Balancen Scenarie 2030'!AR71-'Balancen BAU 2030'!AR71","v":0},{"$f":"'Balancen Scenarie 2030'!AS71-'Balancen BAU 2030'!AS71","v":0},{"$f":"'Balancen Scenarie 2030'!AT71-'Balancen BAU 2030'!AT71","v":0},{"$f":"'Balancen Scenarie 2030'!AU71-'Balancen BAU 2030'!AU71","v":0}]
["CO2-udledning",{"$f":"'Balancen Scenarie 2030'!B72-'Balancen BAU 2030'!B72","v":0},{"$f":"'Balancen Scenarie 2030'!C72-'Balancen BAU 2030'!C72","v":0},{"$f":"'Balancen Scenarie 2030'!D72-'Balancen BAU 2030'!D72","v":0},{"$f":"'Balancen Scenarie 2030'!E72-'Balancen BAU 2030'!E72","v":0},{"$f":"'Balancen Scenarie 2030'!F72-'Balancen BAU 2030'!F72","v":0},{"$f":"'Balancen Scenarie 2030'!G72-'Balancen BAU 2030'!G72","v":0},{"$f":"'Balancen Scenarie 2030'!H72-'Balancen BAU 2030'!H72","v":0},{"$f":"'Balancen Scenarie 2030'!I72-'Balancen BAU 2030'!I72","v":0},{"$f":"'Balancen Scenarie 2030'!J72-'Balancen BAU 2030'!J72","v":0},{"$f":"'Balancen Scenarie 2030'!K72-'Balancen BAU 2030'!K72","v":0},{"$f":"'Balancen Scenarie 2030'!L72-'Balancen BAU 2030'!L72","v":0},{"$f":"'Balancen Scenarie 2030'!M72-'Balancen BAU 2030'!M72","v":0},{"$f":"'Balancen Scenarie 2030'!N72-'Balancen BAU 2030'!N72","v":0},{"$f":"'Balancen Scenarie 2030'!O72-'Balancen BAU 2030'!O72","v":0},{"$f":"'Balancen Scenarie 2030'!P72-'Balancen BAU 2030'!P72","v":0},{"$f":"'Balancen Scenarie 2030'!Q72-'Balancen BAU 2030'!Q72","v":0},{"$f":"'Balancen Scenarie 2030'!R72-'Balancen BAU 2030'!R72","v":0},{"$f":"'Balancen Scenarie 2030'!S72-'Balancen BAU 2030'!S72","v":0},{"$f":"'Balancen Scenarie 2030'!T72-'Balancen BAU 2030'!T72","v":0},{"$f":"'Balancen Scenarie 2030'!U72-'Balancen BAU 2030'!U72","v":0},{"$f":"'Balancen Scenarie 2030'!V72-'Balancen BAU 2030'!V72","v":0},{"$f":"'Balancen Scenarie 2030'!W72-'Balancen BAU 2030'!W72","v":0},{"$f":"'Balancen Scenarie 2030'!X72-'Balancen BAU 2030'!X72","v":0},{"$f":"'Balancen Scenarie 2030'!Y72-'Balancen BAU 2030'!Y72","v":0},{"$f":"'Balancen Scenarie 2030'!Z72-'Balancen BAU 2030'!Z72","v":0},{"$f":"'Balancen Scenarie 2030'!AA72-'Balancen BAU 2030'!AA72","v":0},{"$f":"'Balancen Scenarie 2030'!AB72-'Balancen BAU 2030'!AB72","v":0},{"$f":"'Balancen Scenarie 2030'!AC72-'Balancen BAU 2030'!AC72","v":0},{"$f":"'Balancen Scenarie 2030'!AD72-'Balancen BAU 2030'!AD72","v":0},{"$f":"'Balancen Scenarie 2030'!AE72-'Balancen BAU 2030'!AE72","v":0},{"$f":"'Balancen Scenarie 2030'!AF72-'Balancen BAU 2030'!AF72","v":0},{"$f":"'Balancen Scenarie 2030'!AG72-'Balancen BAU 2030'!AG72","v":0},{"$f":"'Balancen Scenarie 2030'!AH72-'Balancen BAU 2030'!AH72","v":0},{"$f":"'Balancen Scenarie 2030'!AI72-'Balancen BAU 2030'!AI72","v":0},{"$f":"'Balancen Scenarie 2030'!AJ72-'Balancen BAU 2030'!AJ72","v":0},{"$f":"'Balancen Scenarie 2030'!AK72-'Balancen BAU 2030'!AK72","v":0},{"$f":"'Balancen Scenarie 2030'!AL72-'Balancen BAU 2030'!AL72","v":0},{"$f":"'Balancen Scenarie 2030'!AM72-'Balancen BAU 2030'!AM72","v":0},{"$f":"'Balancen Scenarie 2030'!AN72-'Balancen BAU 2030'!AN72","v":0},{"$f":"'Balancen Scenarie 2030'!AO72-'Balancen BAU 2030'!AO72","v":0},{"$f":"'Balancen Scenarie 2030'!AP72-'Balancen BAU 2030'!AP72","v":0},{"$f":"'Balancen Scenarie 2030'!AQ72-'Balancen BAU 2030'!AQ72","v":0},{"$f":"'Balancen Scenarie 2030'!AR72-'Balancen BAU 2030'!AR72","v":0},{"$f":"'Balancen Scenarie 2030'!AS72-'Balancen BAU 2030'!AS72","v":0},{"$f":"'Balancen Scenarie 2030'!AT72-'Balancen BAU 2030'!AT72","v":0},{"$f":"'Balancen Scenarie 2030'!AU72-'Balancen BAU 2030'!AU72","v":0}]
["CO2-udledning fra energi og transport [ton CO2]",{"$f":"'Balancen Scenarie 2030'!B73-'Balancen BAU 2030'!B73","v":0},{"$f":"'Balancen Scenarie 2030'!C73-'Balancen BAU 2030'!C73","v":0},{"$f":"'Balancen Scenarie 2030'!D73-'Balancen BAU 2030'!D73","v":0},{"$f":"'Balancen Scenarie 2030'!E73-'Balancen BAU 2030'!E73","v":0},{"$f":"'Balancen Scenarie 2030'!F73-'Balancen BAU 2030'!F73","v":0},{"$f":"'Balancen Scenarie 2030'!G73-'Balancen BAU 2030'!G73","v":0},{"$f":"'Balancen Scenarie 2030'!H73-'Balancen BAU 2030'!H73","v":0},{"$f":"'Balancen Scenarie 2030'!I73-'Balancen BAU 2030'!I73","v":0},{"$f":"'Balancen Scenarie 2030'!J73-'Balancen BAU 2030'!J73","v":0},{"$f":"'Balancen Scenarie 2030'!K73-'Balancen BAU 2030'!K73","v":0},{"$f":"'Balancen Scenarie 2030'!L73-'Balancen BAU 2030'!L73","v":0},{"$f":"'Balancen Scenarie 2030'!M73-'Balancen BAU 2030'!M73","v":0},{"$f":"'Balancen Scenarie 2030'!N73-'Balancen BAU 2030'!N73","v":0},{"$f":"'Balancen Scenarie 2030'!O73-'Balancen BAU 2030'!O73","v":0},{"$f":"'Balancen Scenarie 2030'!P73-'Balancen BAU 2030'!P73","v":0},{"$f":"'Balancen Scenarie 2030'!Q73-'Balancen BAU 2030'!Q73","v":0},{"$f":"'Balancen Scenarie 2030'!R73-'Balancen BAU 2030'!R73","v":0},{"$f":"'Balancen Scenarie 2030'!S73-'Balancen BAU 2030'!S73","v":0},{"$f":"'Balancen Scenarie 2030'!T73-'Balancen BAU 2030'!T73","v":0},{"$f":"'Balancen Scenarie 2030'!U73-'Balancen BAU 2030'!U73","v":0},{"$f":"'Balancen Scenarie 2030'!V73-'Balancen BAU 2030'!V73","v":0},{"$f":"'Balancen Scenarie 2030'!W73-'Balancen BAU 2030'!W73","v":0},{"$f":"'Balancen Scenarie 2030'!X73-'Balancen BAU 2030'!X73","v":0},{"$f":"'Balancen Scenarie 2030'!Y73-'Balancen BAU 2030'!Y73","v":0},{"$f":"'Balancen Scenarie 2030'!Z73-'Balancen BAU 2030'!Z73","v":0},{"$f":"'Balancen Scenarie 2030'!AA73-'Balancen BAU 2030'!AA73","v":0},{"$f":"'Balancen Scenarie 2030'!AB73-'Balancen BAU 2030'!AB73","v":0},{"$f":"'Balancen Scenarie 2030'!AC73-'Balancen BAU 2030'!AC73","v":0},{"$f":"'Balancen Scenarie 2030'!AD73-'Balancen BAU 2030'!AD73","v":0},{"$f":"'Balancen Scenarie 2030'!AE73-'Balancen BAU 2030'!AE73","v":0},{"$f":"'Balancen Scenarie 2030'!AF73-'Balancen BAU 2030'!AF73","v":0},{"$f":"'Balancen Scenarie 2030'!AG73-'Balancen BAU 2030'!AG73","v":0},{"$f":"'Balancen Scenarie 2030'!AH73-'Balancen BAU 2030'!AH73","v":0},{"$f":"'Balancen Scenarie 2030'!AI73-'Balancen BAU 2030'!AI73","v":0},{"$f":"'Balancen Scenarie 2030'!AJ73-'Balancen BAU 2030'!AJ73","v":0},{"$f":"'Balancen Scenarie 2030'!AK73-'Balancen BAU 2030'!AK73","v":0},{"$f":"'Balancen Scenarie 2030'!AL73-'Balancen BAU 2030'!AL73","v":0},{"$f":"'Balancen Scenarie 2030'!AM73-'Balancen BAU 2030'!AM73","v":0},{"$f":"'Balancen Scenarie 2030'!AN73-'Balancen BAU 2030'!AN73","v":0},{"$f":"'Balancen Scenarie 2030'!AO73-'Balancen BAU 2030'!AO73","v":0},{"$f":"'Balancen Scenarie 2030'!AP73-'Balancen BAU 2030'!AP73","v":0},{"$f":"'Balancen Scenarie 2030'!AQ73-'Balancen BAU 2030'!AQ73","v":0},{"$f":"'Balancen Scenarie 2030'!AR73-'Balancen BAU 2030'!AR73","v":0},{"$f":"'Balancen Scenarie 2030'!AS73-'Balancen BAU 2030'!AS73","v":26392.954007519409},{"$f":"'Balancen Scenarie 2030'!AT73-'Balancen BAU 2030'!AT73","v":0},{"$f":"'Balancen Scenarie 2030'!AU73-'Balancen BAU 2030'!AU73","v":0}]
["CO2-udledning for brændsler [ton CO2]",{"$f":"'Balancen Scenarie 2030'!B74-'Balancen BAU 2030'!B74","v":0},{"$f":"'Balancen Scenarie 2030'!C74-'Balancen BAU 2030'!C74","v":0},{"$f":"'Balancen Scenarie 2030'!D74-'Balancen BAU 2030'!D74","v":0},{"$f":"'Balancen Scenarie 2030'!E74-'Balancen BAU 2030'!E74","v":0},{"$f":"'Balancen Scenarie 2030'!F74-'Balancen BAU 2030'!F74","v":-3168374.6183648799},{"$f":"'Balancen Scenarie 2030'!G74-'Balancen BAU 2030'!G74","v":0},{"$f":"'Balancen Scenarie 2030'!H74-'Balancen BAU 2030'!H74","v":0},{"$f":"'Balancen Scenarie 2030'!I74-'Balancen BAU 2030'!I74","v":4265.5961206620559},{"$f":"'Balancen Scenarie 2030'!J74-'Balancen BAU 2030'!J74","v":0},{"$f":"'Balancen Scenarie 2030'!K74-'Balancen BAU 2030'!K74","v":22972.088465962559},{"$f":"'Balancen Scenarie 2030'!L74-'Balancen BAU 2030'!L74","v":-3195445.79},{"$f":"'Balancen Scenarie 2030'!M74-'Balancen BAU 2030'!M74","v":0},{"$f":"'Balancen Scenarie 2030'!N74-'Balancen BAU 2030'!N74","v":0},{"$f":"'Balancen Scenarie 2030'!O74-'Balancen BAU 2030'!O74","v":-166.51295150537044},{"$f":"'Balancen Scenarie 2030'!P74-'Balancen BAU 2030'!P74","v":-827.12485751451459},{"$f":"'Balancen Scenarie 2030'!Q74-'Balancen BAU 2030'!Q74","v":0},{"$f":"'Balancen Scenarie 2030'!R74-'Balancen BAU 2030'!R74","v":0},{"$f":"'Balancen Scenarie 2030'!S74-'Balancen BAU 2030'!S74","v":0},{"$f":"'Balancen Scenarie 2030'!T74-'Balancen BAU 2030'!T74","v":0},{"$f":"'Balancen Scenarie 2030'!U74-'Balancen BAU 2030'!U74","v":0},{"$f":"'Balancen Scenarie 2030'!V74-'Balancen BAU 2030'!V74","v":0},{"$f":"'Balancen Scenarie 2030'!W74-'Balancen BAU 2030'!W74","v":0},{"$f":"'Balancen Scenarie 2030'!X74-'Balancen BAU 2030'!X74","v":0},{"$f":"'Balancen Scenarie 2030'!Y74-'Balancen BAU 2030'!Y74","v":0},{"$f":"'Balancen Scenarie 2030'!Z74-'Balancen BAU 2030'!Z74","v":0},{"$f":"'Balancen Scenarie 2030'!AA74-'Balancen BAU 2030'!AA74","v":0},{"$f":"'Balancen Scenarie 2030'!AB74-'Balancen BAU 2030'!AB74","v":0},{"$f":"'Balancen Scenarie 2030'!AC74-'Balancen BAU 2030'!AC74","v":0},{"$f":"'Balancen Scenarie 2030'!AD74-'Balancen BAU 2030'!AD74","v":0},{"$f":"'Balancen Scenarie 2030'!AE74-'Balancen BAU 2030'!AE74","v":0},{"$f":"'Balancen Scenarie 2030'!AF74-'Balancen BAU 2030'!AF74","v":0},{"$f":"'Balancen Scenarie 2030'!AG74-'Balancen BAU 2030'!AG74","v":0},{"$f":"'Balancen Scenarie 2030'!AH74-'Balancen BAU 2030'!AH74","v":0},{"$f":"'Balancen Scenarie 2030'!AI74-'Balancen BAU 2030'!AI74","v":0},{"$f":"'Balancen Scenarie 2030'!AJ74-'Balancen BAU 2030'!AJ74","v":0},{"$f":"'Balancen Scenarie 2030'!AK74-'Balancen BAU 2030'!AK74","v":0},{"$f":"'Balancen Scenarie 2030'!AL74-'Balancen BAU 2030'!AL74","v":-58481.202761129127},{"$f":"'Balancen Scenarie 2030'!AM74-'Balancen BAU 2030'!AM74","v":0},{"$f":"'Balancen Scenarie 2030'!AN74-'Balancen BAU 2030'!AN74","v":0},{"$f":"'Balancen Scenarie 2030'!AO74-'Balancen BAU 2030'!AO74","v":0},{"$f":"'Balancen Scenarie 2030'!AP74-'Balancen BAU 2030'!AP74","v":0},{"$f":"'Balancen Scenarie 2030'!AQ74-'Balancen BAU 2030'!AQ74","v":-79599.850574888813},{"$f":"'Balancen Scenarie 2030'!AR74-'Balancen BAU 2030'!AR74","v":4.3655745685100555E-11},{"$f":"'Balancen Scenarie 2030'!AS74-'Balancen BAU 2030'!AS74","v":-3169201.7432223912},{"$f":"'Balancen Scenarie 2030'!AT74-'Balancen BAU 2030'!AT74","v":0},{"$f":"'Balancen Scenarie 2030'!AU74-'Balancen BAU 2030'!AU74","v":0}]
["Andre drivhusgasudledninger fra transport [ton CO2e]",{"$f":"'Balancen Scenarie 2030'!B75-'Balancen BAU 2030'!B75","v":0},{"$f":"'Balancen Scenarie 2030'!C75-'Balancen BAU 2030'!C75","v":0},{"$f":"'Balancen Scenarie 2030'!D75-'Balancen BAU 2030'!D75","v":0},{"$f":"'Balancen Scenarie 2030'!E75-'Balancen BAU 2030'!E75","v":0},{"$f":"'Balancen Scenarie 2030'!F75-'Balancen BAU 2030'!F75","v":-25348.198732368939},{"$f":"'Balancen Scenarie 2030'!G75-'Balancen BAU 2030'!G75","v":0},{"$f":"'Balancen Scenarie 2030'!H75-'Balancen BAU 2030'!H75","v":0},{"$f":"'Balancen Scenarie 2030'!I75-'Balancen BAU 2030'!I75","v":6173.2481604868372},{"$f":"'Balancen Scenarie 2030'!J75-'Balancen BAU 2030'!J75","v":0},{"$f":"'Balancen Scenarie 2030'!K75-'Balancen BAU 2030'!K75","v":72.30248181087336},{"$f":"'Balancen Scenarie 2030'!L75-'Balancen BAU 2030'!L75","v":-31593.749374666644},{"$f":"'Balancen Scenarie 2030'!M75-'Balancen BAU 2030'!M75","v":0},{"$f":"'Balancen Scenarie 2030'!N75-'Balancen BAU 2030'!N75","v":0},{"$f":"'Balancen Scenarie 2030'!O75-'Balancen BAU 2030'!O75","v":0},{"$f":"'Balancen Scenarie 2030'!P75-'Balancen BAU 2030'!P75","v":3.0965543604665413E-2},{"$f":"'Balancen Scenarie 2030'!Q75-'Balancen BAU 2030'!Q75","v":0},{"$f":"'Balancen Scenarie 2030'!R75-'Balancen BAU 2030'!R75","v":0},{"$f":"'Balancen Scenarie 2030'!S75-'Balancen BAU 2030'!S75","v":0},{"$f":"'Balancen Scenarie 2030'!T75-'Balancen BAU 2030'!T75","v":0},{"$f":"'Balancen Scenarie 2030'!U75-'Balancen BAU 2030'!U75","v":0},{"$f":"'Balancen Scenarie 2030'!V75-'Balancen BAU 2030'!V75","v":0},{"$f":"'Balancen Scenarie 2030'!W75-'Balancen BAU 2030'!W75","v":0},{"$f":"'Balancen Scenarie 2030'!X75-'Balancen BAU 2030'!X75","v":0},{"$f":"'Balancen Scenarie 2030'!Y75-'Balancen BAU 2030'!Y75","v":0},{"$f":"'Balancen Scenarie 2030'!Z75-'Balancen BAU 2030'!Z75","v":9.2896630813925185E-2},{"$f":"'Balancen Scenarie 2030'!AA75-'Balancen BAU 2030'!AA75","v":-174.195615484874},{"$f":"'Balancen Scenarie 2030'!AB75-'Balancen BAU 2030'!AB75","v":8.0134624666607124},{"$f":"'Balancen Scenarie 2030'!AC75-'Balancen BAU 2030'!AC75","v":-182.20907795153425},{"$f":"'Balancen Scenarie 2030'!AD75-'Balancen BAU 2030'!AD75","v":0},{"$f":"'Balancen Scenarie 2030'!AE75-'Balancen BAU 2030'!AE75","v":0},{"$f":"'Balancen Scenarie 2030'!AF75-'Balancen BAU 2030'!AF75","v":0},{"$f":"'Balancen Scenarie 2030'!AG75-'Balancen BAU 2030'!AG75","v":0},{"$f":"'Balancen Scenarie 2030'!AH75-'Balancen BAU 2030'!AH75","v":0},{"$f":"'Balancen Scenarie 2030'!AI75-'Balancen BAU 2030'!AI75","v":0},{"$f":"'Balancen Scenarie 2030'!AJ75-'Balancen BAU 2030'!AJ75","v":0},{"$f":"'Balancen Scenarie 2030'!AK75-'Balancen BAU 2030'!AK75","v":0},{"$f":"'Balancen Scenarie 2030'!AL75-'Balancen BAU 2030'!AL75","v":0},{"$f":"'Balancen Scenarie 2030'!AM75-'Balancen BAU 2030'!AM75","v":0},{"$f":"'Balancen Scenarie 2030'!AN75-'Balancen BAU 2030'!AN75","v":0},{"$f":"'Balancen Scenarie 2030'!AO75-'Balancen BAU 2030'!AO75","v":0},{"$f":"'Balancen Scenarie 2030'!AP75-'Balancen BAU 2030'!AP75","v":0},{"$f":"'Balancen Scenarie 2030'!AQ75-'Balancen BAU 2030'!AQ75","v":0},{"$f":"'Balancen Scenarie 2030'!AR75-'Balancen BAU 2030'!AR75","v":0},{"$f":"'Balancen Scenarie 2030'!AS75-'Balancen BAU 2030'!AS75","v":-25522.270485679386},{"$f":"'Balancen Scenarie 2030'!AT75-'Balancen BAU 2030'!AT75","v":0},{"$f":"'Balancen Scenarie 2030'!AU75-'Balancen BAU 2030'!AU75","v":0}]
["CO2-udledning fra Kemiske processer, Landbrug, Affald og Spildevand [ton CO2e]",{"$f":"'Balancen Scenarie 2030'!B76-'Balancen BAU 2030'!B76","v":0},{"$f":"'Balancen Scenarie 2030'!C76-'Balancen BAU 2030'!C76","v":0},{"$f":"'Balancen Scenarie 2030'!D76-'Balancen BAU 2030'!D76","v":0},{"$f":"'Balancen Scenarie 2030'!E76-'Balancen BAU 2030'!E76","v":0},{"$f":"'Balancen Scenarie 2030'!F76-'Balancen BAU 2030'!F76","v":0},{"$f":"'Balancen Scenarie 2030'!G76-'Balancen BAU 2030'!G76","v":0},{"$f":"'Balancen Scenarie 2030'!H76-'Balancen BAU 2030'!H76","v":0},{"$f":"'Balancen Scenarie 2030'!I76-'Balancen BAU 2030'!I76","v":0},{"$f":"'Balancen Scenarie 2030'!J76-'Balancen BAU 2030'!J76","v":0},{"$f":"'Balancen Scenarie 2030'!K76-'Balancen BAU 2030'!K76","v":0},{"$f":"'Balancen Scenarie 2030'!L76-'Balancen BAU 2030'!L76","v":0},{"$f":"'Balancen Scenarie 2030'!M76-'Balancen BAU 2030'!M76","v":0},{"$f":"'Balancen Scenarie 2030'!N76-'Balancen BAU 2030'!N76","v":0},{"$f":"'Balancen Scenarie 2030'!O76-'Balancen BAU 2030'!O76","v":0},{"$f":"'Balancen Scenarie 2030'!P76-'Balancen BAU 2030'!P76","v":0},{"$f":"'Balancen Scenarie 2030'!Q76-'Balancen BAU 2030'!Q76","v":0},{"$f":"'Balancen Scenarie 2030'!R76-'Balancen BAU 2030'!R76","v":0},{"$f":"'Balancen Scenarie 2030'!S76-'Balancen BAU 2030'!S76","v":0},{"$f":"'Balancen Scenarie 2030'!T76-'Balancen BAU 2030'!T76","v":0},{"$f":"'Balancen Scenarie 2030'!U76-'Balancen BAU 2030'!U76","v":0},{"$f":"'Balancen Scenarie 2030'!V76-'Balancen BAU 2030'!V76","v":0},{"$f":"'Balancen Scenarie 2030'!W76-'Balancen BAU 2030'!W76","v":0},{"$f":"'Balancen Scenarie 2030'!X76-'Balancen BAU 2030'!X76","v":0},{"$f":"'Balancen Scenarie 2030'!Y76-'Balancen BAU 2030'!Y76","v":0},{"$f":"'Balancen Scenarie 2030'!Z76-'Balancen BAU 2030'!Z76","v":0},{"$f":"'Balancen Scenarie 2030'!AA76-'Balancen BAU 2030'!AA76","v":0},{"$f":"'Balancen Scenarie 2030'!AB76-'Balancen BAU 2030'!AB76","v":0},{"$f":"'Balancen Scenarie 2030'!AC76-'Balancen BAU 2030'!AC76","v":0},{"$f":"'Balancen Scenarie 2030'!AD76-'Balancen BAU 2030'!AD76","v":0},{"$f":"'Balancen Scenarie 2030'!AE76-'Balancen BAU 2030'!AE76","v":0},{"$f":"'Balancen Scenarie 2030'!AF76-'Balancen BAU 2030'!AF76","v":0},{"$f":"'Balancen Scenarie 2030'!AG76-'Balancen BAU 2030'!AG76","v":0},{"$f":"'Balancen Scenarie 2030'!AH76-'Balancen BAU 2030'!AH76","v":0},{"$f":"'Balancen Scenarie 2030'!AI76-'Balancen BAU 2030'!AI76","v":0},{"$f":"'Balancen Scenarie 2030'!AJ76-'Balancen BAU 2030'!AJ76","v":0},{"$f":"'Balancen Scenarie 2030'!AK76-'Balancen BAU 2030'!AK76","v":0},{"$f":"'Balancen Scenarie 2030'!AL76-'Balancen BAU 2030'!AL76","v":0},{"$f":"'Balancen Scenarie 2030'!AM76-'Balancen BAU 2030'!AM76","v":0},{"$f":"'Balancen Scenarie 2030'!AN76-'Balancen BAU 2030'!AN76","v":0},{"$f":"'Balancen Scenarie 2030'!AO76-'Balancen BAU 2030'!AO76","v":0},{"$f":"'Balancen Scenarie 2030'!AP76-'Balancen BAU 2030'!AP76","v":0},{"$f":"'Balancen Scenarie 2030'!AQ76-'Balancen BAU 2030'!AQ76","v":0},{"$f":"'Balancen Scenarie 2030'!AR76-'Balancen BAU 2030'!AR76","v":0},{"$f":"'Balancen Scenarie 2030'!AS76-'Balancen BAU 2030'!AS76","v":0},{"$f":"'Balancen Scenarie 2030'!AT76-'Balancen BAU 2030'!AT76","v":0},{"$f":"'Balancen Scenarie 2030'!AU76-'Balancen BAU 2030'!AU76","v":0}]
["Udledning af CO2e fra Kemiske processer",{"$f":"'Balancen Scenarie 2030'!B77-'Balancen BAU 2030'!B77","v":0},{"$f":"'Balancen Scenarie 2030'!C77-'Balancen BAU 2030'!C77","v":0},{"$f":"'Balancen Scenarie 2030'!D77-'Balancen BAU 2030'!D77","v":0},{"$f":"'Balancen Scenarie 2030'!E77-'Balancen BAU 2030'!E77","v":0},{"$f":"'Balancen Scenarie 2030'!F77-'Balancen BAU 2030'!F77","v":0},{"$f":"'Balancen Scenarie 2030'!G77-'Balancen BAU 2030'!G77","v":0},{"$f":"'Balancen Scenarie 2030'!H77-'Balancen BAU 2030'!H77","v":0},{"$f":"'Balancen Scenarie 2030'!I77-'Balancen BAU 2030'!I77","v":0},{"$f":"'Balancen Scenarie 2030'!J77-'Balancen BAU 2030'!J77","v":0},{"$f":"'Balancen Scenarie 2030'!K77-'Balancen BAU 2030'!K77","v":0},{"$f":"'Balancen Scenarie 2030'!L77-'Balancen BAU 2030'!L77","v":0},{"$f":"'Balancen Scenarie 2030'!M77-'Balancen BAU 2030'!M77","v":0},{"$f":"'Balancen Scenarie 2030'!N77-'Balancen BAU 2030'!N77","v":0},{"$f":"'Balancen Scenarie 2030'!O77-'Balancen BAU 2030'!O77","v":0},{"$f":"'Balancen Scenarie 2030'!P77-'Balancen BAU 2030'!P77","v":0},{"$f":"'Balancen Scenarie 2030'!Q77-'Balancen BAU 2030'!Q77","v":0},{"$f":"'Balancen Scenarie 2030'!R77-'Balancen BAU 2030'!R77","v":0},{"$f":"'Balancen Scenarie 2030'!S77-'Balancen BAU 2030'!S77","v":0},{"$f":"'Balancen Scenarie 2030'!T77-'Balancen BAU 2030'!T77","v":0},{"$f":"'Balancen Scenarie 2030'!U77-'Balancen BAU 2030'!U77","v":0},{"$f":"'Balancen Scenarie 2030'!V77-'Balancen BAU 2030'!V77","v":0},{"$f":"'Balancen Scenarie 2030'!W77-'Balancen BAU 2030'!W77","v":0},{"$f":"'Balancen Scenarie 2030'!X77-'Balancen BAU 2030'!X77","v":0},{"$f":"'Balancen Scenarie 2030'!Y77-'Balancen BAU 2030'!Y77","v":0},{"$f":"'Balancen Scenarie 2030'!Z77-'Balancen BAU 2030'!Z77","v":0},{"$f":"'Balancen Scenarie 2030'!AA77-'Balancen BAU 2030'!AA77","v":0},{"$f":"'Balancen Scenarie 2030'!AB77-'Balancen BAU 2030'!AB77","v":0},{"$f":"'Balancen Scenarie 2030'!AC77-'Balancen BAU 2030'!AC77","v":0},{"$f":"'Balancen Scenarie 2030'!AD77-'Balancen BAU 2030'!AD77","v":0},{"$f":"'Balancen Scenarie 2030'!AE77-'Balancen BAU 2030'!AE77","v":0},{"$f":"'Balancen Scenarie 2030'!AF77-'Balancen BAU 2030'!AF77","v":0},{"$f":"'Balancen Scenarie 2030'!AG77-'Balancen BAU 2030'!AG77","v":0},{"$f":"'Balancen Scenarie 2030'!AH77-'Balancen BAU 2030'!AH77","v":0},{"$f":"'Balancen Scenarie 2030'!AI77-'Balancen BAU 2030'!AI77","v":0},{"$f":"'Balancen Scenarie 2030'!AJ77-'Balancen BAU 2030'!AJ77","v":0},{"$f":"'Balancen Scenarie 2030'!AK77-'Balancen BAU 2030'!AK77","v":0},{"$f":"'Balancen Scenarie 2030'!AL77-'Balancen BAU 2030'!AL77","v":0},{"$f":"'Balancen Scenarie 2030'!AM77-'Balancen BAU 2030'!AM77","v":0},{"$f":"'Balancen Scenarie 2030'!AN77-'Balancen BAU 2030'!AN77","v":0},{"$f":"'Balancen Scenarie 2030'!AO77-'Balancen BAU 2030'!AO77","v":0},{"$f":"'Balancen Scenarie 2030'!AP77-'Balancen BAU 2030'!AP77","v":0},{"$f":"'Balancen Scenarie 2030'!AQ77-'Balancen BAU 2030'!AQ77","v":0},{"$f":"'Balancen Scenarie 2030'!AR77-'Balancen BAU 2030'!AR77","v":0},{"$f":"'Balancen Scenarie 2030'!AS77-'Balancen BAU 2030'!AS77","v":1.280568540096283E-9},{"$f":"'Balancen Scenarie 2030'!AT77-'Balancen BAU 2030'!AT77","v":0},{"$f":"'Balancen Scenarie 2030'!AU77-'Balancen BAU 2030'!AU77","v":0}]
["Udledning af CO2e fra Landbrug",{"$f":"'Balancen Scenarie 2030'!B78-'Balancen BAU 2030'!B78","v":0},{"$f":"'Balancen Scenarie 2030'!C78-'Balancen BAU 2030'!C78","v":0},{"$f":"'Balancen Scenarie 2030'!D78-'Balancen BAU 2030'!D78","v":0},{"$f":"'Balancen Scenarie 2030'!E78-'Balancen BAU 2030'!E78","v":0},{"$f":"'Balancen Scenarie 2030'!F78-'Balancen BAU 2030'!F78","v":0},{"$f":"'Balancen Scenarie 2030'!G78-'Balancen BAU 2030'!G78","v":0},{"$f":"'Balancen Scenarie 2030'!H78-'Balancen BAU 2030'!H78","v":0},{"$f":"'Balancen Scenarie 2030'!I78-'Balancen BAU 2030'!I78","v":0},{"$f":"'Balancen Scenarie 2030'!J78-'Balancen BAU 2030'!J78","v":0},{"$f":"'Balancen Scenarie 2030'!K78-'Balancen BAU 2030'!K78","v":0},{"$f":"'Balancen Scenarie 2030'!L78-'Balancen BAU 2030'!L78","v":0},{"$f":"'Balancen Scenarie 2030'!M78-'Balancen BAU 2030'!M78","v":0},{"$f":"'Balancen Scenarie 2030'!N78-'Balancen BAU 2030'!N78","v":0},{"$f":"'Balancen Scenarie 2030'!O78-'Balancen BAU 2030'!O78","v":0},{"$f":"'Balancen Scenarie 2030'!P78-'Balancen BAU 2030'!P78","v":0},{"$f":"'Balancen Scenarie 2030'!Q78-'Balancen BAU 2030'!Q78","v":0},{"$f":"'Balancen Scenarie 2030'!R78-'Balancen BAU 2030'!R78","v":0},{"$f":"'Balancen Scenarie 2030'!S78-'Balancen BAU 2030'!S78","v":0},{"$f":"'Balancen Scenarie 2030'!T78-'Balancen BAU 2030'!T78","v":0},{"$f":"'Balancen Scenarie 2030'!U78-'Balancen BAU 2030'!U78","v":0},{"$f":"'Balancen Scenarie 2030'!V78-'Balancen BAU 2030'!V78","v":0},{"$f":"'Balancen Scenarie 2030'!W78-'Balancen BAU 2030'!W78","v":0},{"$f":"'Balancen Scenarie 2030'!X78-'Balancen BAU 2030'!X78","v":0},{"$f":"'Balancen Scenarie 2030'!Y78-'Balancen BAU 2030'!Y78","v":0},{"$f":"'Balancen Scenarie 2030'!Z78-'Balancen BAU 2030'!Z78","v":0},{"$f":"'Balancen Scenarie 2030'!AA78-'Balancen BAU 2030'!AA78","v":0},{"$f":"'Balancen Scenarie 2030'!AB78-'Balancen BAU 2030'!AB78","v":0},{"$f":"'Balancen Scenarie 2030'!AC78-'Balancen BAU 2030'!AC78","v":0},{"$f":"'Balancen Scenarie 2030'!AD78-'Balancen BAU 2030'!AD78","v":0},{"$f":"'Balancen Scenarie 2030'!AE78-'Balancen BAU 2030'!AE78","v":0},{"$f":"'Balancen Scenarie 2030'!AF78-'Balancen BAU 2030'!AF78","v":0},{"$f":"'Balancen Scenarie 2030'!AG78-'Balancen BAU 2030'!AG78","v":0},{"$f":"'Balancen Scenarie 2030'!AH78-'Balancen BAU 2030'!AH78","v":0},{"$f":"'Balancen Scenarie 2030'!AI78-'Balancen BAU 2030'!AI78","v":0},{"$f":"'Balancen Scenarie 2030'!AJ78-'Balancen BAU 2030'!AJ78","v":0},{"$f":"'Balancen Scenarie 2030'!AK78-'Balancen BAU 2030'!AK78","v":0},{"$f":"'Balancen Scenarie 2030'!AL78-'Balancen BAU 2030'!AL78","v":0},{"$f":"'Balancen Scenarie 2030'!AM78-'Balancen BAU 2030'!AM78","v":0},{"$f":"'Balancen Scenarie 2030'!AN78-'Balancen BAU 2030'!AN78","v":0},{"$f":"'Balancen Scenarie 2030'!AO78-'Balancen BAU 2030'!AO78","v":0},{"$f":"'Balancen Scenarie 2030'!AP78-'Balancen BAU 2030'!AP78","v":0},{"$f":"'Balancen Scenarie 2030'!AQ78-'Balancen BAU 2030'!AQ78","v":0},{"$f":"'Balancen Scenarie 2030'!AR78-'Balancen BAU 2030'!AR78","v":0},{"$f":"'Balancen Scenarie 2030'!AS78-'Balancen BAU 2030'!AS78","v":0},{"$f":"'Balancen Scenarie 2030'!AT78-'Balancen BAU 2030'!AT78","v":0},{"$f":"'Balancen Scenarie 2030'!AU78-'Balancen BAU 2030'!AU78","v":0}]
["fra husdyrfordøjelse",{"$f":"'Balancen Scenarie 2030'!B79-'Balancen BAU 2030'!B79","v":0},{"$f":"'Balancen Scenarie 2030'!C79-'Balancen BAU 2030'!C79","v":0},{"$f":"'Balancen Scenarie 2030'!D79-'Balancen BAU 2030'!D79","v":0},{"$f":"'Balancen Scenarie 2030'!E79-'Balancen BAU 2030'!E79","v":0},{"$f":"'Balancen Scenarie 2030'!F79-'Balancen BAU 2030'!F79","v":0},{"$f":"'Balancen Scenarie 2030'!G79-'Balancen BAU 2030'!G79","v":0},{"$f":"'Balancen Scenarie 2030'!H79-'Balancen BAU 2030'!H79","v":0},{"$f":"'Balancen Scenarie 2030'!I79-'Balancen BAU 2030'!I79","v":0},{"$f":"'Balancen Scenarie 2030'!J79-'Balancen BAU 2030'!J79","v":0},{"$f":"'Balancen Scenarie 2030'!K79-'Balancen BAU 2030'!K79","v":0},{"$f":"'Balancen Scenarie 2030'!L79-'Balancen BAU 2030'!L79","v":0},{"$f":"'Balancen Scenarie 2030'!M79-'Balancen BAU 2030'!M79","v":0},{"$f":"'Balancen Scenarie 2030'!N79-'Balancen BAU 2030'!N79","v":0},{"$f":"'Balancen Scenarie 2030'!O79-'Balancen BAU 2030'!O79","v":0},{"$f":"'Balancen Scenarie 2030'!P79-'Balancen BAU 2030'!P79","v":0},{"$f":"'Balancen Scenarie 2030'!Q79-'Balancen BAU 2030'!Q79","v":0},{"$f":"'Balancen Scenarie 2030'!R79-'Balancen BAU 2030'!R79","v":0},{"$f":"'Balancen Scenarie 2030'!S79-'Balancen BAU 2030'!S79","v":0},{"$f":"'Balancen Scenarie 2030'!T79-'Balancen BAU 2030'!T79","v":0},{"$f":"'Balancen Scenarie 2030'!U79-'Balancen BAU 2030'!U79","v":0},{"$f":"'Balancen Scenarie 2030'!V79-'Balancen BAU 2030'!V79","v":0},{"$f":"'Balancen Scenarie 2030'!W79-'Balancen BAU 2030'!W79","v":0},{"$f":"'Balancen Scenarie 2030'!X79-'Balancen BAU 2030'!X79","v":0},{"$f":"'Balancen Scenarie 2030'!Y79-'Balancen BAU 2030'!Y79","v":0},{"$f":"'Balancen Scenarie 2030'!Z79-'Balancen BAU 2030'!Z79","v":0},{"$f":"'Balancen Scenarie 2030'!AA79-'Balancen BAU 2030'!AA79","v":0},{"$f":"'Balancen Scenarie 2030'!AB79-'Balancen BAU 2030'!AB79","v":0},{"$f":"'Balancen Scenarie 2030'!AC79-'Balancen BAU 2030'!AC79","v":0},{"$f":"'Balancen Scenarie 2030'!AD79-'Balancen BAU 2030'!AD79","v":0},{"$f":"'Balancen Scenarie 2030'!AE79-'Balancen BAU 2030'!AE79","v":0},{"$f":"'Balancen Scenarie 2030'!AF79-'Balancen BAU 2030'!AF79","v":0},{"$f":"'Balancen Scenarie 2030'!AG79-'Balancen BAU 2030'!AG79","v":0},{"$f":"'Balancen Scenarie 2030'!AH79-'Balancen BAU 2030'!AH79","v":0},{"$f":"'Balancen Scenarie 2030'!AI79-'Balancen BAU 2030'!AI79","v":0},{"$f":"'Balancen Scenarie 2030'!AJ79-'Balancen BAU 2030'!AJ79","v":0},{"$f":"'Balancen Scenarie 2030'!AK79-'Balancen BAU 2030'!AK79","v":0},{"$f":"'Balancen Scenarie 2030'!AL79-'Balancen BAU 2030'!AL79","v":0},{"$f":"'Balancen Scenarie 2030'!AM79-'Balancen BAU 2030'!AM79","v":0},{"$f":"'Balancen Scenarie 2030'!AN79-'Balancen BAU 2030'!AN79","v":0},{"$f":"'Balancen Scenarie 2030'!AO79-'Balancen BAU 2030'!AO79","v":0},{"$f":"'Balancen Scenarie 2030'!AP79-'Balancen BAU 2030'!AP79","v":0},{"$f":"'Balancen Scenarie 2030'!AQ79-'Balancen BAU 2030'!AQ79","v":0},{"$f":"'Balancen Scenarie 2030'!AR79-'Balancen BAU 2030'!AR79","v":0},{"$f":"'Balancen Scenarie 2030'!AS79-'Balancen BAU 2030'!AS79","v":0},{"$f":"'Balancen Scenarie 2030'!AT79-'Balancen BAU 2030'!AT79","v":0},{"$f":"'Balancen Scenarie 2030'!AU79-'Balancen BAU 2030'!AU79","v":0}]
["fra husdyrgødning i stald og lagre",{"$f":"'Balancen Scenarie 2030'!B80-'Balancen BAU 2030'!B80","v":0},{"$f":"'Balancen Scenarie 2030'!C80-'Balancen BAU 2030'!C80","v":0},{"$f":"'Balancen Scenarie 2030'!D80-'Balancen BAU 2030'!D80","v":0},{"$f":"'Balancen Scenarie 2030'!E80-'Balancen BAU 2030'!E80","v":0},{"$f":"'Balancen Scenarie 2030'!F80-'Balancen BAU 2030'!F80","v":0},{"$f":"'Balancen Scenarie 2030'!G80-'Balancen BAU 2030'!G80","v":0},{"$f":"'Balancen Scenarie 2030'!H80-'Balancen BAU 2030'!H80","v":0},{"$f":"'Balancen Scenarie 2030'!I80-'Balancen BAU 2030'!I80","v":0},{"$f":"'Balancen Scenarie 2030'!J80-'Balancen BAU 2030'!J80","v":0},{"$f":"'Balancen Scenarie 2030'!K80-'Balancen BAU 2030'!K80","v":0},{"$f":"'Balancen Scenarie 2030'!L80-'Balancen BAU 2030'!L80","v":0},{"$f":"'Balancen Scenarie 2030'!M80-'Balancen BAU 2030'!M80","v":0},{"$f":"'Balancen Scenarie 2030'!N80-'Balancen BAU 2030'!N80","v":0},{"$f":"'Balancen Scenarie 2030'!O80-'Balancen BAU 2030'!O80","v":0},{"$f":"'Balancen Scenarie 2030'!P80-'Balancen BAU 2030'!P80","v":0},{"$f":"'Balancen Scenarie 2030'!Q80-'Balancen BAU 2030'!Q80","v":0},{"$f":"'Balancen Scenarie 2030'!R80-'Balancen BAU 2030'!R80","v":0},{"$f":"'Balancen Scenarie 2030'!S80-'Balancen BAU 2030'!S80","v":0},{"$f":"'Balancen Scenarie 2030'!T80-'Balancen BAU 2030'!T80","v":0},{"$f":"'Balancen Scenarie 2030'!U80-'Balancen BAU 2030'!U80","v":0},{"$f":"'Balancen Scenarie 2030'!V80-'Balancen BAU 2030'!V80","v":0},{"$f":"'Balancen Scenarie 2030'!W80-'Balancen BAU 2030'!W80","v":0},{"$f":"'Balancen Scenarie 2030'!X80-'Balancen BAU 2030'!X80","v":0},{"$f":"'Balancen Scenarie 2030'!Y80-'Balancen BAU 2030'!Y80","v":0},{"$f":"'Balancen Scenarie 2030'!Z80-'Balancen BAU 2030'!Z80","v":0},{"$f":"'Balancen Scenarie 2030'!AA80-'Balancen BAU 2030'!AA80","v":0},{"$f":"'Balancen Scenarie 2030'!AB80-'Balancen BAU 2030'!AB80","v":0},{"$f":"'Balancen Scenarie 2030'!AC80-'Balancen BAU 2030'!AC80","v":0},{"$f":"'Balancen Scenarie 2030'!AD80-'Balancen BAU 2030'!AD80","v":0},{"$f":"'Balancen Scenarie 2030'!AE80-'Balancen BAU 2030'!AE80","v":0},{"$f":"'Balancen Scenarie 2030'!AF80-'Balancen BAU 2030'!AF80","v":0},{"$f":"'Balancen Scenarie 2030'!AG80-'Balancen BAU 2030'!AG80","v":0},{"$f":"'Balancen Scenarie 2030'!AH80-'Balancen BAU 2030'!AH80","v":0},{"$f":"'Balancen Scenarie 2030'!AI80-'Balancen BAU 2030'!AI80","v":0},{"$f":"'Balancen Scenarie 2030'!AJ80-'Balancen BAU 2030'!AJ80","v":0},{"$f":"'Balancen Scenarie 2030'!AK80-'Balancen BAU 2030'!AK80","v":0},{"$f":"'Balancen Scenarie 2030'!AL80-'Balancen BAU 2030'!AL80","v":0},{"$f":"'Balancen Scenarie 2030'!AM80-'Balancen BAU 2030'!AM80","v":0},{"$f":"'Balancen Scenarie 2030'!AN80-'Balancen BAU 2030'!AN80","v":0},{"$f":"'Balancen Scenarie 2030'!AO80-'Balancen BAU 2030'!AO80","v":0},{"$f":"'Balancen Scenarie 2030'!AP80-'Balancen BAU 2030'!AP80","v":0},{"$f":"'Balancen Scenarie 2030'!AQ80-'Balancen BAU 2030'!AQ80","v":0},{"$f":"'Balancen Scenarie 2030'!AR80-'Balancen BAU 2030'!AR80","v":0},{"$f":"'Balancen Scenarie 2030'!AS80-'Balancen BAU 2030'!AS80","v":0},{"$f":"'Balancen Scenarie 2030'!AT80-'Balancen BAU 2030'!AT80","v":0},{"$f":"'Balancen Scenarie 2030'!AU80-'Balancen BAU 2030'!AU80","v":0}]
["fra landbrugsjorde",{"$f":"'Balancen Scenarie 2030'!B81-'Balancen BAU 2030'!B81","v":0},{"$f":"'Balancen Scenarie 2030'!C81-'Balancen BAU 2030'!C81","v":0},{"$f":"'Balancen Scenarie 2030'!D81-'Balancen BAU 2030'!D81","v":0},{"$f":"'Balancen Scenarie 2030'!E81-'Balancen BAU 2030'!E81","v":0},{"$f":"'Balancen Scenarie 2030'!F81-'Balancen BAU 2030'!F81","v":0},{"$f":"'Balancen Scenarie 2030'!G81-'Balancen BAU 2030'!G81","v":0},{"$f":"'Balancen Scenarie 2030'!H81-'Balancen BAU 2030'!H81","v":0},{"$f":"'Balancen Scenarie 2030'!I81-'Balancen BAU 2030'!I81","v":0},{"$f":"'Balancen Scenarie 2030'!J81-'Balancen BAU 2030'!J81","v":0},{"$f":"'Balancen Scenarie 2030'!K81-'Balancen BAU 2030'!K81","v":0},{"$f":"'Balancen Scenarie 2030'!L81-'Balancen BAU 2030'!L81","v":0},{"$f":"'Balancen Scenarie 2030'!M81-'Balancen BAU 2030'!M81","v":0},{"$f":"'Balancen Scenarie 2030'!N81-'Balancen BAU 2030'!N81","v":0},{"$f":"'Balancen Scenarie 2030'!O81-'Balancen BAU 2030'!O81","v":0},{"$f":"'Balancen Scenarie 2030'!P81-'Balancen BAU 2030'!P81","v":0},{"$f":"'Balancen Scenarie 2030'!Q81-'Balancen BAU 2030'!Q81","v":0},{"$f":"'Balancen Scenarie 2030'!R81-'Balancen BAU 2030'!R81","v":0},{"$f":"'Balancen Scenarie 2030'!S81-'Balancen BAU 2030'!S81","v":0},{"$f":"'Balancen Scenarie 2030'!T81-'Balancen BAU 2030'!T81","v":0},{"$f":"'Balancen Scenarie 2030'!U81-'Balancen BAU 2030'!U81","v":0},{"$f":"'Balancen Scenarie 2030'!V81-'Balancen BAU 2030'!V81","v":0},{"$f":"'Balancen Scenarie 2030'!W81-'Balancen BAU 2030'!W81","v":0},{"$f":"'Balancen Scenarie 2030'!X81-'Balancen BAU 2030'!X81","v":0},{"$f":"'Balancen Scenarie 2030'!Y81-'Balancen BAU 2030'!Y81","v":0},{"$f":"'Balancen Scenarie 2030'!Z81-'Balancen BAU 2030'!Z81","v":0},{"$f":"'Balancen Scenarie 2030'!AA81-'Balancen BAU 2030'!AA81","v":0},{"$f":"'Balancen Scenarie 2030'!AB81-'Balancen BAU 2030'!AB81","v":0},{"$f":"'Balancen Scenarie 2030'!AC81-'Balancen BAU 2030'!AC81","v":0},{"$f":"'Balancen Scenarie 2030'!AD81-'Balancen BAU 2030'!AD81","v":0},{"$f":"'Balancen Scenarie 2030'!AE81-'Balancen BAU 2030'!AE81","v":0},{"$f":"'Balancen Scenarie 2030'!AF81-'Balancen BAU 2030'!AF81","v":0},{"$f":"'Balancen Scenarie 2030'!AG81-'Balancen BAU 2030'!AG81","v":0},{"$f":"'Balancen Scenarie 2030'!AH81-'Balancen BAU 2030'!AH81","v":0},{"$f":"'Balancen Scenarie 2030'!AI81-'Balancen BAU 2030'!AI81","v":0},{"$f":"'Balancen Scenarie 2030'!AJ81-'Balancen BAU 2030'!AJ81","v":0},{"$f":"'Balancen Scenarie 2030'!AK81-'Balancen BAU 2030'!AK81","v":0},{"$f":"'Balancen Scenarie 2030'!AL81-'Balancen BAU 2030'!AL81","v":0},{"$f":"'Balancen Scenarie 2030'!AM81-'Balancen BAU 2030'!AM81","v":0},{"$f":"'Balancen Scenarie 2030'!AN81-'Balancen BAU 2030'!AN81","v":0},{"$f":"'Balancen Scenarie 2030'!AO81-'Balancen BAU 2030'!AO81","v":0},{"$f":"'Balancen Scenarie 2030'!AP81-'Balancen BAU 2030'!AP81","v":0},{"$f":"'Balancen Scenarie 2030'!AQ81-'Balancen BAU 2030'!AQ81","v":0},{"$f":"'Balancen Scenarie 2030'!AR81-'Balancen BAU 2030'!AR81","v":0},{"$f":"'Balancen Scenarie 2030'!AS81-'Balancen BAU 2030'!AS81","v":1.0244548320770264E-8},{"$f":"'Balancen Scenarie 2030'!AT81-'Balancen BAU 2030'!AT81","v":0},{"$f":"'Balancen Scenarie 2030'!AU81-'Balancen BAU 2030'!AU81","v":0}]
["fra dyrkning af organisk jord",{"$f":"'Balancen Scenarie 2030'!B82-'Balancen BAU 2030'!B82","v":0},{"$f":"'Balancen Scenarie 2030'!C82-'Balancen BAU 2030'!C82","v":0},{"$f":"'Balancen Scenarie 2030'!D82-'Balancen BAU 2030'!D82","v":0},{"$f":"'Balancen Scenarie 2030'!E82-'Balancen BAU 2030'!E82","v":0},{"$f":"'Balancen Scenarie 2030'!F82-'Balancen BAU 2030'!F82","v":0},{"$f":"'Balancen Scenarie 2030'!G82-'Balancen BAU 2030'!G82","v":0},{"$f":"'Balancen Scenarie 2030'!H82-'Balancen BAU 2030'!H82","v":0},{"$f":"'Balancen Scenarie 2030'!I82-'Balancen BAU 2030'!I82","v":0},{"$f":"'Balancen Scenarie 2030'!J82-'Balancen BAU 2030'!J82","v":0},{"$f":"'Balancen Scenarie 2030'!K82-'Balancen BAU 2030'!K82","v":0},{"$f":"'Balancen Scenarie 2030'!L82-'Balancen BAU 2030'!L82","v":0},{"$f":"'Balancen Scenarie 2030'!M82-'Balancen BAU 2030'!M82","v":0},{"$f":"'Balancen Scenarie 2030'!N82-'Balancen BAU 2030'!N82","v":0},{"$f":"'Balancen Scenarie 2030'!O82-'Balancen BAU 2030'!O82","v":0},{"$f":"'Balancen Scenarie 2030'!P82-'Balancen BAU 2030'!P82","v":0},{"$f":"'Balancen Scenarie 2030'!Q82-'Balancen BAU 2030'!Q82","v":0},{"$f":"'Balancen Scenarie 2030'!R82-'Balancen BAU 2030'!R82","v":0},{"$f":"'Balancen Scenarie 2030'!S82-'Balancen BAU 2030'!S82","v":0},{"$f":"'Balancen Scenarie 2030'!T82-'Balancen BAU 2030'!T82","v":0},{"$f":"'Balancen Scenarie 2030'!U82-'Balancen BAU 2030'!U82","v":0},{"$f":"'Balancen Scenarie 2030'!V82-'Balancen BAU 2030'!V82","v":0},{"$f":"'Balancen Scenarie 2030'!W82-'Balancen BAU 2030'!W82","v":0},{"$f":"'Balancen Scenarie 2030'!X82-'Balancen BAU 2030'!X82","v":0},{"$f":"'Balancen Scenarie 2030'!Y82-'Balancen BAU 2030'!Y82","v":0},{"$f":"'Balancen Scenarie 2030'!Z82-'Balancen BAU 2030'!Z82","v":0},{"$f":"'Balancen Scenarie 2030'!AA82-'Balancen BAU 2030'!AA82","v":0},{"$f":"'Balancen Scenarie 2030'!AB82-'Balancen BAU 2030'!AB82","v":0},{"$f":"'Balancen Scenarie 2030'!AC82-'Balancen BAU 2030'!AC82","v":0},{"$f":"'Balancen Scenarie 2030'!AD82-'Balancen BAU 2030'!AD82","v":0},{"$f":"'Balancen Scenarie 2030'!AE82-'Balancen BAU 2030'!AE82","v":0},{"$f":"'Balancen Scenarie 2030'!AF82-'Balancen BAU 2030'!AF82","v":0},{"$f":"'Balancen Scenarie 2030'!AG82-'Balancen BAU 2030'!AG82","v":0},{"$f":"'Balancen Scenarie 2030'!AH82-'Balancen BAU 2030'!AH82","v":0},{"$f":"'Balancen Scenarie 2030'!AI82-'Balancen BAU 2030'!AI82","v":0},{"$f":"'Balancen Scenarie 2030'!AJ82-'Balancen BAU 2030'!AJ82","v":0},{"$f":"'Balancen Scenarie 2030'!AK82-'Balancen BAU 2030'!AK82","v":0},{"$f":"'Balancen Scenarie 2030'!AL82-'Balancen BAU 2030'!AL82","v":0},{"$f":"'Balancen Scenarie 2030'!AM82-'Balancen BAU 2030'!AM82","v":0},{"$f":"'Balancen Scenarie 2030'!AN82-'Balancen BAU 2030'!AN82","v":0},{"$f":"'Balancen Scenarie 2030'!AO82-'Balancen BAU 2030'!AO82","v":0},{"$f":"'Balancen Scenarie 2030'!AP82-'Balancen BAU 2030'!AP82","v":0},{"$f":"'Balancen Scenarie 2030'!AQ82-'Balancen BAU 2030'!AQ82","v":0},{"$f":"'Balancen Scenarie 2030'!AR82-'Balancen BAU 2030'!AR82","v":0},{"$f":"'Balancen Scenarie 2030'!AS82-'Balancen BAU 2030'!AS82","v":0},{"$f":"'Balancen Scenarie 2030'!AT82-'Balancen BAU 2030'!AT82","v":0},{"$f":"'Balancen Scenarie 2030'!AU82-'Balancen BAU 2030'!AU82","v":0}]
["fra øvrig landbrug",{"$f":"'Balancen Scenarie 2030'!B83-'Balancen BAU 2030'!B83","v":0},{"$f":"'Balancen Scenarie 2030'!C83-'Balancen BAU 2030'!C83","v":0},{"$f":"'Balancen Scenarie 2030'!D83-'Balancen BAU 2030'!D83","v":0},{"$f":"'Balancen Scenarie 2030'!E83-'Balancen BAU 2030'!E83","v":0},{"$f":"'Balancen Scenarie 2030'!F83-'Balancen BAU 2030'!F83","v":0},{"$f":"'Balancen Scenarie 2030'!G83-'Balancen BAU 2030'!G83","v":0},{"$f":"'Balancen Scenarie 2030'!H83-'Balancen BAU 2030'!H83","v":0},{"$f":"'Balancen Scenarie 2030'!I83-'Balancen BAU 2030'!I83","v":0},{"$f":"'Balancen Scenarie 2030'!J83-'Balancen BAU 2030'!J83","v":0},{"$f":"'Balancen Scenarie 2030'!K83-'Balancen BAU 2030'!K83","v":0},{"$f":"'Balancen Scenarie 2030'!L83-'Balancen BAU 2030'!L83","v":0},{"$f":"'Balancen Scenarie 2030'!M83-'Balancen BAU 2030'!M83","v":0},{"$f":"'Balancen Scenarie 2030'!N83-'Balancen BAU 2030'!N83","v":0},{"$f":"'Balancen Scenarie 2030'!O83-'Balancen BAU 2030'!O83","v":0},{"$f":"'Balancen Scenarie 2030'!P83-'Balancen BAU 2030'!P83","v":0},{"$f":"'Balancen Scenarie 2030'!Q83-'Balancen BAU 2030'!Q83","v":0},{"$f":"'Balancen Scenarie 2030'!R83-'Balancen BAU 2030'!R83","v":0},{"$f":"'Balancen Scenarie 2030'!S83-'Balancen BAU 2030'!S83","v":0},{"$f":"'Balancen Scenarie 2030'!T83-'Balancen BAU 2030'!T83","v":0},{"$f":"'Balancen Scenarie 2030'!U83-'Balancen BAU 2030'!U83","v":0},{"$f":"'Balancen Scenarie 2030'!V83-'Balancen BAU 2030'!V83","v":0},{"$f":"'Balancen Scenarie 2030'!W83-'Balancen BAU 2030'!W83","v":0},{"$f":"'Balancen Scenarie 2030'!X83-'Balancen BAU 2030'!X83","v":0},{"$f":"'Balancen Scenarie 2030'!Y83-'Balancen BAU 2030'!Y83","v":0},{"$f":"'Balancen Scenarie 2030'!Z83-'Balancen BAU 2030'!Z83","v":0},{"$f":"'Balancen Scenarie 2030'!AA83-'Balancen BAU 2030'!AA83","v":0},{"$f":"'Balancen Scenarie 2030'!AB83-'Balancen BAU 2030'!AB83","v":0},{"$f":"'Balancen Scenarie 2030'!AC83-'Balancen BAU 2030'!AC83","v":0},{"$f":"'Balancen Scenarie 2030'!AD83-'Balancen BAU 2030'!AD83","v":0},{"$f":"'Balancen Scenarie 2030'!AE83-'Balancen BAU 2030'!AE83","v":0},{"$f":"'Balancen Scenarie 2030'!AF83-'Balancen BAU 2030'!AF83","v":0},{"$f":"'Balancen Scenarie 2030'!AG83-'Balancen BAU 2030'!AG83","v":0},{"$f":"'Balancen Scenarie 2030'!AH83-'Balancen BAU 2030'!AH83","v":0},{"$f":"'Balancen Scenarie 2030'!AI83-'Balancen BAU 2030'!AI83","v":0},{"$f":"'Balancen Scenarie 2030'!AJ83-'Balancen BAU 2030'!AJ83","v":0},{"$f":"'Balancen Scenarie 2030'!AK83-'Balancen BAU 2030'!AK83","v":0},{"$f":"'Balancen Scenarie 2030'!AL83-'Balancen BAU 2030'!AL83","v":0},{"$f":"'Balancen Scenarie 2030'!AM83-'Balancen BAU 2030'!AM83","v":0},{"$f":"'Balancen Scenarie 2030'!AN83-'Balancen BAU 2030'!AN83","v":0},{"$f":"'Balancen Scenarie 2030'!AO83-'Balancen BAU 2030'!AO83","v":0},{"$f":"'Balancen Scenarie 2030'!AP83-'Balancen BAU 2030'!AP83","v":0},{"$f":"'Balancen Scenarie 2030'!AQ83-'Balancen BAU 2030'!AQ83","v":0},{"$f":"'Balancen Scenarie 2030'!AR83-'Balancen BAU 2030'!AR83","v":0},{"$f":"'Balancen Scenarie 2030'!AS83-'Balancen BAU 2030'!AS83","v":0},{"$f":"'Balancen Scenarie 2030'!AT83-'Balancen BAU 2030'!AT83","v":0},{"$f":"'Balancen Scenarie 2030'!AU83-'Balancen BAU 2030'!AU83","v":0}]
["fra biogasreduktion",{"$f":"'Balancen Scenarie 2030'!B84-'Balancen BAU 2030'!B84","v":0},{"$f":"'Balancen Scenarie 2030'!C84-'Balancen BAU 2030'!C84","v":0},{"$f":"'Balancen Scenarie 2030'!D84-'Balancen BAU 2030'!D84","v":0},{"$f":"'Balancen Scenarie 2030'!E84-'Balancen BAU 2030'!E84","v":0},{"$f":"'Balancen Scenarie 2030'!F84-'Balancen BAU 2030'!F84","v":0},{"$f":"'Balancen Scenarie 2030'!G84-'Balancen BAU 2030'!G84","v":0},{"$f":"'Balancen Scenarie 2030'!H84-'Balancen BAU 2030'!H84","v":0},{"$f":"'Balancen Scenarie 2030'!I84-'Balancen BAU 2030'!I84","v":0},{"$f":"'Balancen Scenarie 2030'!J84-'Balancen BAU 2030'!J84","v":0},{"$f":"'Balancen Scenarie 2030'!K84-'Balancen BAU 2030'!K84","v":0},{"$f":"'Balancen Scenarie 2030'!L84-'Balancen BAU 2030'!L84","v":0},{"$f":"'Balancen Scenarie 2030'!M84-'Balancen BAU 2030'!M84","v":0},{"$f":"'Balancen Scenarie 2030'!N84-'Balancen BAU 2030'!N84","v":0},{"$f":"'Balancen Scenarie 2030'!O84-'Balancen BAU 2030'!O84","v":0},{"$f":"'Balancen Scenarie 2030'!P84-'Balancen BAU 2030'!P84","v":0},{"$f":"'Balancen Scenarie 2030'!Q84-'Balancen BAU 2030'!Q84","v":0},{"$f":"'Balancen Scenarie 2030'!R84-'Balancen BAU 2030'!R84","v":0},{"$f":"'Balancen Scenarie 2030'!S84-'Balancen BAU 2030'!S84","v":0},{"$f":"'Balancen Scenarie 2030'!T84-'Balancen BAU 2030'!T84","v":0},{"$f":"'Balancen Scenarie 2030'!U84-'Balancen BAU 2030'!U84","v":0},{"$f":"'Balancen Scenarie 2030'!V84-'Balancen BAU 2030'!V84","v":0},{"$f":"'Balancen Scenarie 2030'!W84-'Balancen BAU 2030'!W84","v":0},{"$f":"'Balancen Scenarie 2030'!X84-'Balancen BAU 2030'!X84","v":0},{"$f":"'Balancen Scenarie 2030'!Y84-'Balancen BAU 2030'!Y84","v":0},{"$f":"'Balancen Scenarie 2030'!Z84-'Balancen BAU 2030'!Z84","v":0},{"$f":"'Balancen Scenarie 2030'!AA84-'Balancen BAU 2030'!AA84","v":0},{"$f":"'Balancen Scenarie 2030'!AB84-'Balancen BAU 2030'!AB84","v":0},{"$f":"'Balancen Scenarie 2030'!AC84-'Balancen BAU 2030'!AC84","v":0},{"$f":"'Balancen Scenarie 2030'!AD84-'Balancen BAU 2030'!AD84","v":0},{"$f":"'Balancen Scenarie 2030'!AE84-'Balancen BAU 2030'!AE84","v":0},{"$f":"'Balancen Scenarie 2030'!AF84-'Balancen BAU 2030'!AF84","v":0},{"$f":"'Balancen Scenarie 2030'!AG84-'Balancen BAU 2030'!AG84","v":0},{"$f":"'Balancen Scenarie 2030'!AH84-'Balancen BAU 2030'!AH84","v":0},{"$f":"'Balancen Scenarie 2030'!AI84-'Balancen BAU 2030'!AI84","v":0},{"$f":"'Balancen Scenarie 2030'!AJ84-'Balancen BAU 2030'!AJ84","v":0},{"$f":"'Balancen Scenarie 2030'!AK84-'Balancen BAU 2030'!AK84","v":0},{"$f":"'Balancen Scenarie 2030'!AL84-'Balancen BAU 2030'!AL84","v":0},{"$f":"'Balancen Scenarie 2030'!AM84-'Balancen BAU 2030'!AM84","v":0},{"$f":"'Balancen Scenarie 2030'!AN84-'Balancen BAU 2030'!AN84","v":0},{"$f":"'Balancen Scenarie 2030'!AO84-'Balancen BAU 2030'!AO84","v":0},{"$f":"'Balancen Scenarie 2030'!AP84-'Balancen BAU 2030'!AP84","v":0},{"$f":"'Balancen Scenarie 2030'!AQ84-'Balancen BAU 2030'!AQ84","v":0},{"$f":"'Balancen Scenarie 2030'!AR84-'Balancen BAU 2030'!AR84","v":0},{"$f":"'Balancen Scenarie 2030'!AS84-'Balancen BAU 2030'!AS84","v":0},{"$f":"'Balancen Scenarie 2030'!AT84-'Balancen BAU 2030'!AT84","v":0},{"$f":"'Balancen Scenarie 2030'!AU84-'Balancen BAU 2030'!AU84","v":0}]
["Udledning af CO2e fra Affald ",{"$f":"'Balancen Scenarie 2030'!B85-'Balancen BAU 2030'!B85","v":0},{"$f":"'Balancen Scenarie 2030'!C85-'Balancen BAU 2030'!C85","v":0},{"$f":"'Balancen Scenarie 2030'!D85-'Balancen BAU 2030'!D85","v":0},{"$f":"'Balancen Scenarie 2030'!E85-'Balancen BAU 2030'!E85","v":0},{"$f":"'Balancen Scenarie 2030'!F85-'Balancen BAU 2030'!F85","v":0},{"$f":"'Balancen Scenarie 2030'!G85-'Balancen BAU 2030'!G85","v":0},{"$f":"'Balancen Scenarie 2030'!H85-'Balancen BAU 2030'!H85","v":0},{"$f":"'Balancen Scenarie 2030'!I85-'Balancen BAU 2030'!I85","v":0},{"$f":"'Balancen Scenarie 2030'!J85-'Balancen BAU 2030'!J85","v":0},{"$f":"'Balancen Scenarie 2030'!K85-'Balancen BAU 2030'!K85","v":0},{"$f":"'Balancen Scenarie 2030'!L85-'Balancen BAU 2030'!L85","v":0},{"$f":"'Balancen Scenarie 2030'!M85-'Balancen BAU 2030'!M85","v":0},{"$f":"'Balancen Scenarie 2030'!N85-'Balancen BAU 2030'!N85","v":0},{"$f":"'Balancen Scenarie 2030'!O85-'Balancen BAU 2030'!O85","v":0},{"$f":"'Balancen Scenarie 2030'!P85-'Balancen BAU 2030'!P85","v":0},{"$f":"'Balancen Scenarie 2030'!Q85-'Balancen BAU 2030'!Q85","v":0},{"$f":"'Balancen Scenarie 2030'!R85-'Balancen BAU 2030'!R85","v":0},{"$f":"'Balancen Scenarie 2030'!S85-'Balancen BAU 2030'!S85","v":0},{"$f":"'Balancen Scenarie 2030'!T85-'Balancen BAU 2030'!T85","v":0},{"$f":"'Balancen Scenarie 2030'!U85-'Balancen BAU 2030'!U85","v":0},{"$f":"'Balancen Scenarie 2030'!V85-'Balancen BAU 2030'!V85","v":0},{"$f":"'Balancen Scenarie 2030'!W85-'Balancen BAU 2030'!W85","v":0},{"$f":"'Balancen Scenarie 2030'!X85-'Balancen BAU 2030'!X85","v":0},{"$f":"'Balancen Scenarie 2030'!Y85-'Balancen BAU 2030'!Y85","v":0},{"$f":"'Balancen Scenarie 2030'!Z85-'Balancen BAU 2030'!Z85","v":0},{"$f":"'Balancen Scenarie 2030'!AA85-'Balancen BAU 2030'!AA85","v":0},{"$f":"'Balancen Scenarie 2030'!AB85-'Balancen BAU 2030'!AB85","v":0},{"$f":"'Balancen Scenarie 2030'!AC85-'Balancen BAU 2030'!AC85","v":0},{"$f":"'Balancen Scenarie 2030'!AD85-'Balancen BAU 2030'!AD85","v":0},{"$f":"'Balancen Scenarie 2030'!AE85-'Balancen BAU 2030'!AE85","v":0},{"$f":"'Balancen Scenarie 2030'!AF85-'Balancen BAU 2030'!AF85","v":0},{"$f":"'Balancen Scenarie 2030'!AG85-'Balancen BAU 2030'!AG85","v":0},{"$f":"'Balancen Scenarie 2030'!AH85-'Balancen BAU 2030'!AH85","v":0},{"$f":"'Balancen Scenarie 2030'!AI85-'Balancen BAU 2030'!AI85","v":0},{"$f":"'Balancen Scenarie 2030'!AJ85-'Balancen BAU 2030'!AJ85","v":0},{"$f":"'Balancen Scenarie 2030'!AK85-'Balancen BAU 2030'!AK85","v":0},{"$f":"'Balancen Scenarie 2030'!AL85-'Balancen BAU 2030'!AL85","v":0},{"$f":"'Balancen Scenarie 2030'!AM85-'Balancen BAU 2030'!AM85","v":0},{"$f":"'Balancen Scenarie 2030'!AN85-'Balancen BAU 2030'!AN85","v":0},{"$f":"'Balancen Scenarie 2030'!AO85-'Balancen BAU 2030'!AO85","v":0},{"$f":"'Balancen Scenarie 2030'!AP85-'Balancen BAU 2030'!AP85","v":0},{"$f":"'Balancen Scenarie 2030'!AQ85-'Balancen BAU 2030'!AQ85","v":0},{"$f":"'Balancen Scenarie 2030'!AR85-'Balancen BAU 2030'!AR85","v":0},{"$f":"'Balancen Scenarie 2030'!AS85-'Balancen BAU 2030'!AS85","v":-5.8207660913467407E-10},{"$f":"'Balancen Scenarie 2030'!AT85-'Balancen BAU 2030'!AT85","v":0},{"$f":"'Balancen Scenarie 2030'!AU85-'Balancen BAU 2030'!AU85","v":0}]
["Udledning af CO2e fra Spildevand    ",{"$f":"'Balancen Scenarie 2030'!B86-'Balancen BAU 2030'!B86","v":0},{"$f":"'Balancen Scenarie 2030'!C86-'Balancen BAU 2030'!C86","v":0},{"$f":"'Balancen Scenarie 2030'!D86-'Balancen BAU 2030'!D86","v":0},{"$f":"'Balancen Scenarie 2030'!E86-'Balancen BAU 2030'!E86","v":0},{"$f":"'Balancen Scenarie 2030'!F86-'Balancen BAU 2030'!F86","v":0},{"$f":"'Balancen Scenarie 2030'!G86-'Balancen BAU 2030'!G86","v":0},{"$f":"'Balancen Scenarie 2030'!H86-'Balancen BAU 2030'!H86","v":0},{"$f":"'Balancen Scenarie 2030'!I86-'Balancen BAU 2030'!I86","v":0},{"$f":"'Balancen Scenarie 2030'!J86-'Balancen BAU 2030'!J86","v":0},{"$f":"'Balancen Scenarie 2030'!K86-'Balancen BAU 2030'!K86","v":0},{"$f":"'Balancen Scenarie 2030'!L86-'Balancen BAU 2030'!L86","v":0},{"$f":"'Balancen Scenarie 2030'!M86-'Balancen BAU 2030'!M86","v":0},{"$f":"'Balancen Scenarie 2030'!N86-'Balancen BAU 2030'!N86","v":0},{"$f":"'Balancen Scenarie 2030'!O86-'Balancen BAU 2030'!O86","v":0},{"$f":"'Balancen Scenarie 2030'!P86-'Balancen BAU 2030'!P86","v":0},{"$f":"'Balancen Scenarie 2030'!Q86-'Balancen BAU 2030'!Q86","v":0},{"$f":"'Balancen Scenarie 2030'!R86-'Balancen BAU 2030'!R86","v":0},{"$f":"'Balancen Scenarie 2030'!S86-'Balancen BAU 2030'!S86","v":0},{"$f":"'Balancen Scenarie 2030'!T86-'Balancen BAU 2030'!T86","v":0},{"$f":"'Balancen Scenarie 2030'!U86-'Balancen BAU 2030'!U86","v":0},{"$f":"'Balancen Scenarie 2030'!V86-'Balancen BAU 2030'!V86","v":0},{"$f":"'Balancen Scenarie 2030'!W86-'Balancen BAU 2030'!W86","v":0},{"$f":"'Balancen Scenarie 2030'!X86-'Balancen BAU 2030'!X86","v":0},{"$f":"'Balancen Scenarie 2030'!Y86-'Balancen BAU 2030'!Y86","v":0},{"$f":"'Balancen Scenarie 2030'!Z86-'Balancen BAU 2030'!Z86","v":0},{"$f":"'Balancen Scenarie 2030'!AA86-'Balancen BAU 2030'!AA86","v":0},{"$f":"'Balancen Scenarie 2030'!AB86-'Balancen BAU 2030'!AB86","v":0},{"$f":"'Balancen Scenarie 2030'!AC86-'Balancen BAU 2030'!AC86","v":0},{"$f":"'Balancen Scenarie 2030'!AD86-'Balancen BAU 2030'!AD86","v":0},{"$f":"'Balancen Scenarie 2030'!AE86-'Balancen BAU 2030'!AE86","v":0},{"$f":"'Balancen Scenarie 2030'!AF86-'Balancen BAU 2030'!AF86","v":0},{"$f":"'Balancen Scenarie 2030'!AG86-'Balancen BAU 2030'!AG86","v":0},{"$f":"'Balancen Scenarie 2030'!AH86-'Balancen BAU 2030'!AH86","v":0},{"$f":"'Balancen Scenarie 2030'!AI86-'Balancen BAU 2030'!AI86","v":0},{"$f":"'Balancen Scenarie 2030'!AJ86-'Balancen BAU 2030'!AJ86","v":0},{"$f":"'Balancen Scenarie 2030'!AK86-'Balancen BAU 2030'!AK86","v":0},{"$f":"'Balancen Scenarie 2030'!AL86-'Balancen BAU 2030'!AL86","v":0},{"$f":"'Balancen Scenarie 2030'!AM86-'Balancen BAU 2030'!AM86","v":0},{"$f":"'Balancen Scenarie 2030'!AN86-'Balancen BAU 2030'!AN86","v":0},{"$f":"'Balancen Scenarie 2030'!AO86-'Balancen BAU 2030'!AO86","v":0},{"$f":"'Balancen Scenarie 2030'!AP86-'Balancen BAU 2030'!AP86","v":0},{"$f":"'Balancen Scenarie 2030'!AQ86-'Balancen BAU 2030'!AQ86","v":0},{"$f":"'Balancen Scenarie 2030'!AR86-'Balancen BAU 2030'!AR86","v":0},{"$f":"'Balancen Scenarie 2030'!AS86-'Balancen BAU 2030'!AS86","v":0},{"$f":"'Balancen Scenarie 2030'!AT86-'Balancen BAU 2030'!AT86","v":0},{"$f":"'Balancen Scenarie 2030'!AU86-'Balancen BAU 2030'!AU86","v":0}]
["Optagelse ved skovrejsning",{"$f":"'Balancen Scenarie 2030'!B87-'Balancen BAU 2030'!B87","v":0},{"$f":"'Balancen Scenarie 2030'!C87-'Balancen BAU 2030'!C87","v":0},{"$f":"'Balancen Scenarie 2030'!D87-'Balancen BAU 2030'!D87","v":0},{"$f":"'Balancen Scenarie 2030'!E87-'Balancen BAU 2030'!E87","v":0},{"$f":"'Balancen Scenarie 2030'!F87-'Balancen BAU 2030'!F87","v":0},{"$f":"'Balancen Scenarie 2030'!G87-'Balancen BAU 2030'!G87","v":0},{"$f":"'Balancen Scenarie 2030'!H87-'Balancen BAU 2030'!H87","v":0},{"$f":"'Balancen Scenarie 2030'!I87-'Balancen BAU 2030'!I87","v":0},{"$f":"'Balancen Scenarie 2030'!J87-'Balancen BAU 2030'!J87","v":0},{"$f":"'Balancen Scenarie 2030'!K87-'Balancen BAU 2030'!K87","v":0},{"$f":"'Balancen Scenarie 2030'!L87-'Balancen BAU 2030'!L87","v":0},{"$f":"'Balancen Scenarie 2030'!M87-'Balancen BAU 2030'!M87","v":0},{"$f":"'Balancen Scenarie 2030'!N87-'Balancen BAU 2030'!N87","v":0},{"$f":"'Balancen Scenarie 2030'!O87-'Balancen BAU 2030'!O87","v":0},{"$f":"'Balancen Scenarie 2030'!P87-'Balancen BAU 2030'!P87","v":0},{"$f":"'Balancen Scenarie 2030'!Q87-'Balancen BAU 2030'!Q87","v":0},{"$f":"'Balancen Scenarie 2030'!R87-'Balancen BAU 2030'!R87","v":0},{"$f":"'Balancen Scenarie 2030'!S87-'Balancen BAU 2030'!S87","v":0},{"$f":"'Balancen Scenarie 2030'!T87-'Balancen BAU 2030'!T87","v":0},{"$f":"'Balancen Scenarie 2030'!U87-'Balancen BAU 2030'!U87","v":0},{"$f":"'Balancen Scenarie 2030'!V87-'Balancen BAU 2030'!V87","v":0},{"$f":"'Balancen Scenarie 2030'!W87-'Balancen BAU 2030'!W87","v":0},{"$f":"'Balancen Scenarie 2030'!X87-'Balancen BAU 2030'!X87","v":0},{"$f":"'Balancen Scenarie 2030'!Y87-'Balancen BAU 2030'!Y87","v":0},{"$f":"'Balancen Scenarie 2030'!Z87-'Balancen BAU 2030'!Z87","v":0},{"$f":"'Balancen Scenarie 2030'!AA87-'Balancen BAU 2030'!AA87","v":0},{"$f":"'Balancen Scenarie 2030'!AB87-'Balancen BAU 2030'!AB87","v":0},{"$f":"'Balancen Scenarie 2030'!AC87-'Balancen BAU 2030'!AC87","v":0},{"$f":"'Balancen Scenarie 2030'!AD87-'Balancen BAU 2030'!AD87","v":0},{"$f":"'Balancen Scenarie 2030'!AE87-'Balancen BAU 2030'!AE87","v":0},{"$f":"'Balancen Scenarie 2030'!AF87-'Balancen BAU 2030'!AF87","v":0},{"$f":"'Balancen Scenarie 2030'!AG87-'Balancen BAU 2030'!AG87","v":0},{"$f":"'Balancen Scenarie 2030'!AH87-'Balancen BAU 2030'!AH87","v":0},{"$f":"'Balancen Scenarie 2030'!AI87-'Balancen BAU 2030'!AI87","v":0},{"$f":"'Balancen Scenarie 2030'!AJ87-'Balancen BAU 2030'!AJ87","v":0},{"$f":"'Balancen Scenarie 2030'!AK87-'Balancen BAU 2030'!AK87","v":0},{"$f":"'Balancen Scenarie 2030'!AL87-'Balancen BAU 2030'!AL87","v":0},{"$f":"'Balancen Scenarie 2030'!AM87-'Balancen BAU 2030'!AM87","v":0},{"$f":"'Balancen Scenarie 2030'!AN87-'Balancen BAU 2030'!AN87","v":0},{"$f":"'Balancen Scenarie 2030'!AO87-'Balancen BAU 2030'!AO87","v":0},{"$f":"'Balancen Scenarie 2030'!AP87-'Balancen BAU 2030'!AP87","v":0},{"$f":"'Balancen Scenarie 2030'!AQ87-'Balancen BAU 2030'!AQ87","v":0},{"$f":"'Balancen Scenarie 2030'!AR87-'Balancen BAU 2030'!AR87","v":0},{"$f":"'Balancen Scenarie 2030'!AS87-'Balancen BAU 2030'!AS87","v":0},{"$f":"'Balancen Scenarie 2030'!AT87-'Balancen BAU 2030'!AT87","v":0},{"$f":"'Balancen Scenarie 2030'!AU87-'Balancen BAU 2030'!AU87","v":0}]
["Samlet udledning af CO2e i kommunen [ton CO2e]",{"$f":"'Balancen Scenarie 2030'!B88-'Balancen BAU 2030'!B88","v":0},{"$f":"'Balancen Scenarie 2030'!C88-'Balancen BAU 2030'!C88","v":0},{"$f":"'Balancen Scenarie 2030'!D88-'Balancen BAU 2030'!D88","v":0},{"$f":"'Balancen Scenarie 2030'!E88-'Balancen BAU 2030'!E88","v":0},{"$f":"'Balancen Scenarie 2030'!F88-'Balancen BAU 2030'!F88","v":0},{"$f":"'Balancen Scenarie 2030'!G88-'Balancen BAU 2030'!G88","v":0},{"$f":"'Balancen Scenarie 2030'!H88-'Balancen BAU 2030'!H88","v":0},{"$f":"'Balancen Scenarie 2030'!I88-'Balancen BAU 2030'!I88","v":0},{"$f":"'Balancen Scenarie 2030'!J88-'Balancen BAU 2030'!J88","v":0},{"$f":"'Balancen Scenarie 2030'!K88-'Balancen BAU 2030'!K88","v":0},{"$f":"'Balancen Scenarie 2030'!L88-'Balancen BAU 2030'!L88","v":0},{"$f":"'Balancen Scenarie 2030'!M88-'Balancen BAU 2030'!M88","v":0},{"$f":"'Balancen Scenarie 2030'!N88-'Balancen BAU 2030'!N88","v":0},{"$f":"'Balancen Scenarie 2030'!O88-'Balancen BAU 2030'!O88","v":0},{"$f":"'Balancen Scenarie 2030'!P88-'Balancen BAU 2030'!P88","v":0},{"$f":"'Balancen Scenarie 2030'!Q88-'Balancen BAU 2030'!Q88","v":0},{"$f":"'Balancen Scenarie 2030'!R88-'Balancen BAU 2030'!R88","v":0},{"$f":"'Balancen Scenarie 2030'!S88-'Balancen BAU 2030'!S88","v":0},{"$f":"'Balancen Scenarie 2030'!T88-'Balancen BAU 2030'!T88","v":0},{"$f":"'Balancen Scenarie 2030'!U88-'Balancen BAU 2030'!U88","v":0},{"$f":"'Balancen Scenarie 2030'!V88-'Balancen BAU 2030'!V88","v":0},{"$f":"'Balancen Scenarie 2030'!W88-'Balancen BAU 2030'!W88","v":0},{"$f":"'Balancen Scenarie 2030'!X88-'Balancen BAU 2030'!X88","v":0},{"$f":"'Balancen Scenarie 2030'!Y88-'Balancen BAU 2030'!Y88","v":0},{"$f":"'Balancen Scenarie 2030'!Z88-'Balancen BAU 2030'!Z88","v":0},{"$f":"'Balancen Scenarie 2030'!AA88-'Balancen BAU 2030'!AA88","v":0},{"$f":"'Balancen Scenarie 2030'!AB88-'Balancen BAU 2030'!AB88","v":0},{"$f":"'Balancen Scenarie 2030'!AC88-'Balancen BAU 2030'!AC88","v":0},{"$f":"'Balancen Scenarie 2030'!AD88-'Balancen BAU 2030'!AD88","v":0},{"$f":"'Balancen Scenarie 2030'!AE88-'Balancen BAU 2030'!AE88","v":0},{"$f":"'Balancen Scenarie 2030'!AF88-'Balancen BAU 2030'!AF88","v":0},{"$f":"'Balancen Scenarie 2030'!AG88-'Balancen BAU 2030'!AG88","v":0},{"$f":"'Balancen Scenarie 2030'!AH88-'Balancen BAU 2030'!AH88","v":0},{"$f":"'Balancen Scenarie 2030'!AI88-'Balancen BAU 2030'!AI88","v":0},{"$f":"'Balancen Scenarie 2030'!AJ88-'Balancen BAU 2030'!AJ88","v":0},{"$f":"'Balancen Scenarie 2030'!AK88-'Balancen BAU 2030'!AK88","v":0},{"$f":"'Balancen Scenarie 2030'!AL88-'Balancen BAU 2030'!AL88","v":0},{"$f":"'Balancen Scenarie 2030'!AM88-'Balancen BAU 2030'!AM88","v":0},{"$f":"'Balancen Scenarie 2030'!AN88-'Balancen BAU 2030'!AN88","v":0},{"$f":"'Balancen Scenarie 2030'!AO88-'Balancen BAU 2030'!AO88","v":0},{"$f":"'Balancen Scenarie 2030'!AP88-'Balancen BAU 2030'!AP88","v":0},{"$f":"'Balancen Scenarie 2030'!AQ88-'Balancen BAU 2030'!AQ88","v":0},{"$f":"'Balancen Scenarie 2030'!AR88-'Balancen BAU 2030'!AR88","v":0},{"$f":"'Balancen Scenarie 2030'!AS88-'Balancen BAU 2030'!AS88","v":26392.954007528722},{"$f":"'Balancen Scenarie 2030'!AT88-'Balancen BAU 2030'!AT88","v":0},{"$f":"'Balancen Scenarie 2030'!AU88-'Balancen BAU 2030'!AU88","v":0}]

{"sheet":"Balancen Scenarie 2030 (2)","index":1,"n_rows":88,"n_cols":47,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Energiforsyning og -forbrug i kommunen"]
["Scenarie 2030","I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Ikke-kategoriseret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Ikke-kategoriseret biomasse","Biogas","Bionaturgas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Brint","E-brændsler","Ikke-kategoriseret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Samlet elektricitet","El til varmepumpe","El til paneler","El til proces","El til andet","Fjernvarme","Bygas","CO2 Scope 1\n[ton CO2e]","CO2 Scope 2\n[ton CO2e]","CO2 Scope 3 (Kun el og fjernvarme)\n[ton CO2e]"]
["Indgang for brændsler (bio, kul mv.)",{"$f":"C3+D3+E3+F3+P3+Q3+R3+Y3+AA3+AH3+AI3+AJ3+AK3+AL3+AQ3+AR3+Z3","v":{"$error":"#REF!"}},{"$f":"C4+C5+C6","v":3534.8140326587118},0,0,0,{"$f":"G4+G5+G6","v":0},0,0,0,0,0,0,0,0,17792.376727155879,{"$error":"#REF!"},128802.89957946081,0,0,0,0,0,128802.89957946081,20113.365195348182,{"$f":"Z4+Z5+Z6","v":30144.817509901412},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM3:AP3)","v":0},{"$f":"SUM(AN3:AQ3)","v":0},0,0,0,0,0,0,0]
["Statistisk difference",{"$f":"C4+D4+E4+F4+P4+Q4+R4+Y4+AA4+AH4+AI4+AJ4+AK4+AL4+AQ4+AR4+Z4","v":{"$error":"#REF!"}},{"$f":"(C5++C6+C8+C23)*-1","v":0},{"$f":"(D5++D6+D8+D23)*-1","v":0},0,{"$f":"SUM(G4:O4)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(P5+P6+P8+P23)*-1","v":0},{"$f":"(Q5+Q6+Q8+Q23)*-1","v":{"$error":"#REF!"}},{"$f":"SUM(S4:X4)","v":0},{"$f":"(S5+S6+S8+S23)*-1","v":0},{"$f":"(T5+T6+T8+T23)*-1","v":0},0,0,0,0,0,null,{"$f":"SUM(AB4:AG4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4:AP4)","v":0}]
["Egenudvinding",0,null,null,null,{"$f":"SUM(G5:O5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S5:X5)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AB5:AG5)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Import/eksport",{"$error":"#REF!"},{"$f":"(C8+C23)*-1","v":3534.8140326587118},{"$f":"(D8+D23)*-1","v":0},0,0,null,null,null,null,null,null,null,null,null,{"$f":"(P8+P23)*-1","v":17792.376727155879},{"$f":"(Q8+Q23)*-1","v":{"$error":"#REF!"}},128802.89957946081,{"$f":"(S8+S23)*-1","v":0},{"$f":"(T8+T23)*-1","v":0},0,0,0,128802.89957946081,20113.365195348182,30144.817509901412,{"$f":"SUM(AB6:AG6)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Indgang nettilsluttet VE",208517.55222201871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB7:AG7)","v":0},null,null,null,null,null,null,{"$f":"AH8*-1","v":43643.531167822272},{"$f":"AI8*-1","v":34313.821054196444},130498.2,62,0]
["Konvertering til el, varme og olieprodukter",{"$error":"#REF!"},{"$f":"SUM(C9:C14,C18:C20)","v":0},0,0,208422.53399657685,0,1500.0000000000007,84538.331049869055,0,46189.987565010866,45973.23,0,0,30220.985381696908,-1445.6413172272864,{"$error":"#REF!"},-86118.204071619999,0,0,0,0,0,-86118.204071619999,-17563.241180863282,{"$f":"SUM(Z9:Z14,Z18:Z20)","v":6055.4531637560776},11856.359233559117,10875.298503760725,0,0,0,0,981.06072979839166,{"$f":"SUM(AH9:AH14,AH18:AH20)","v":-43643.531167822272},-34313.821054196444,-130498.2,-62,172145.3063958314,0,0,0,164780.03191294256,136083.72169573128,564.10929164754054,{"$error":"#REF!"},{"$error":"#REF!"}]
["Statistisk difference",0,null,null,null,{"$f":"SUM(G9:O9)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB9:AG9)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Netto import/lager",229907.44424329526,null,null,null,210337.37370669917,{"$f":"(G9+G11+G12+G23+G20)*-1","v":0},{"$f":"(H9+H11+H12+H23+H20)*-1","v":1500.0000000000007},84538.331049869055,0,46189.987565010866,45973.23,0,0,32135.825091819235,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB10:AG10)","v":11640.686762059733},{"$f":"-(AB9+AB11+AB12+AB23)-AB20","v":10875.298503760725},null,{"$f":"-(AD9+AD11+AD12+AD23)-AD20","v":0},0,0,{"$f":"((AG9+AG11+AG12+AG23)+AG20)*-1","v":765.38825829900907},null,null,null,null,{"$f":"(AL9+AL11+AL12+AL13+AL14+AL18+AL19+AL20+AL21+AL23)*-1","v":7365.274482888839},null,null,null,null,{"$f":"(AQ11+AQ12+AQ13+AQ20+AQ21+AQ23)*-1","v":-1.4551915228366852E-11},{"$f":"(AR20+AR23)*-1","v":564.10929164754054},null,{"$f":"AL10*AL70","v":0}]
["Kombineret el og varmeproduktion",{"$error":"#REF!"},{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!$H395*-1","v":0},null,null,-1910.1779277387329,null,null,null,null,null,null,null,null,{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!$H396*-1","v":-1910.1779277387329},{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!$H394*-1","v":-903.70911513431258},{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!#REF!*-1","v":{"$error":"#REF!"}},-59807.104298607141,null,null,null,null,null,{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!$H399*-1","v":-59807.104298607141},{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!$H400*-1","v":-7519.7049644013478},{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!$H398*-1","v":-2292.4055874873584},{"$f":"SUM(AB11:AG11)","v":0},null,null,null,null,null,{"$f":"($AL$11+$AQ$11)/Nøgletal!$H$472*Nøgletal!$H397*-1","v":0},null,null,null,null,8691.9722272042673,null,null,null,{"$f":"AQ11*Nøgletal!H469","v":8691.9722272042673},{"$f":"(AQ21+AQ23+AQ20)*Nøgletal!H384*-1","v":57946.481514695115},null,{"$f":"(C11*$C$68+D11*$D$68+E11*$E$68+G11*$G$68+H11*$H$68+I11*$I$68+J11*$J$68+K11*$K$68+L11*$L$68+M11*$M$68+N11*$N$68+O11*$O$68+P11*$P$68+Q11*$Q$68+AR11*$AR$68)*-1*(1-Nøgletal!H442)+Nøgletal!H442*($S$71*S11+$T$71*T11+$U$71*U11+$V$71*V11+$W$71*W11+$X$71*X11+Y11*$Y$71+Z11*$Z$71)","v":{"$error":"#REF!"}}]
["Fjernvarmekedler",{"$error":"#REF!"},{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!H403*-1","v":0},null,null,-4.6617823835954741,null,null,null,null,null,null,null,null,{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!H404*-1","v":-4.6617823835954741},{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!H402*-1","v":-541.93220209297397},{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!#REF!*-1","v":{"$error":"#REF!"}},-26311.099773012858,null,null,null,null,null,{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!H407*-1","v":-26311.099773012858},{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!H408*-1","v":-8.1581191712920802},{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!H406*-1","v":-1376.3912487565638},{"$f":"SUM(AB12:AG12)","v":-85.077528500617404},null,null,null,null,null,{"$f":"$AQ$12/Nøgletal!$H$473*Nøgletal!H405*-1","v":-85.077528500617404},null,null,null,null,0,null,null,null,null,{"$f":"(AQ21+AQ23+AQ20)*Nøgletal!H386*-1","v":26061.135001604471},null,{"$f":"(C12*$C$68+D12*$D$68+E12*$E$68+G12*$G$68+H12*$H$68+I12*$I$68+J12*$J$68+K12*$K$68+L12*$L$68+M12*$M$68+N12*$N$68+O12*$O$68+P12*$P$68+Q12*$Q$68+AR12*$AR$68)*-1*(1-Nøgletal!H443)+Nøgletal!H443*($S$71*S12+$T$71*T12+$U$71*U12+$V$71*V12+$W$71*W12+$X$71*X12+Y12*$Y$71+Z12*$Z$71)","v":{"$error":"#REF!"}},{"$f":"AL12*AL$69*-1","v":{"$error":"#REF!"}}]
["Anden varmeproduktion",7.2759576141834259E-12,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB13:AG13)","v":0},null,null,null,null,null,null,{"$f":"$AQ$13*Nøgletal!$H$410*-1","v":-3934.5311678222702},{"$f":"$AQ$13*Nøgletal!$H$411*-1*(1-1/Nøgletal!H468)","v":-34313.821054196444},null,{"$f":"AQ13*Nøgletal!H413*-1","v":0},-13725.528421678579,null,null,null,{"$f":"$AQ$13*(Nøgletal!$H$411/Nøgletal!H468+Nøgletal!H412)*-1","v":-13725.528421678579},{"$f":"(AQ21+AQ23+AQ20)*-1*Nøgletal!H388","v":51973.880643697303},null,{"$f":"(C13*$C$68+D13*$D$68+E13*$E$68+G13*$G$68+H13*$H$68+I13*$I$68+J13*$J$68+K13*$K$68+L13*$L$68+M13*$M$68+N13*$N$68+O13*$O$68+P13*$P$68+Q13*$Q$68+AR13*$AR$68)*-1","v":0},{"$f":"IF(AL13<0,AL13*AL$69)*-1","v":{"$error":"#REF!"}}]
["Vindmøller ",0,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z15:Z17)","v":0},0,0,0,0,0,0,0,0,0,-130498.2,0,130498.2,0,0,0,130498.2,0,0,0,{"$f":"SUM(AT15:AT17)","v":0}]
["Kystvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB15:AG15)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Landvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Ikke-kategoriseret vindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!H434","v":-130498.2},null,130498.2,null,null,null,{"$f":"Nøgletal!H434","v":130498.2},null,null,0]
["Solceller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"-Nøgletal!H435","v":-39709},null,null,null,39709,null,null,null,{"$f":"Nøgletal!H435","v":39709},null,null,0]
["Vandkraft",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AL19*-1","v":-62},62,null,null,null,{"$f":"Nøgletal!H436","v":62},null,null,0]
["Raffinaderi (herunder PtX, bygas og biogasopgradering)",-363.76545413937674,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H422/Nøgletal!H476*-1","v":0},null,0,null,null,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H425/Nøgletal!H474*-1","v":0},{"$f":"Nøgletal!H418*Nøgletal!H426/Nøgletal!H476*-1","v":-10035.378097290641},{"$f":"Nøgletal!H418*Nøgletal!H421","v":9724.25},300.75,null,null,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H420","v":300.75},null,null,null,null,-455.61189258312061,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H427/Nøgletal!H474*-1","v":-455.61189258312061},{"$f":"Nøgletal!H418*Nøgletal!H427*(1-Nøgletal!H474)","v":102.22453573438388},{"$f":"Nøgletal!H418*Nøgletal!H422","v":0},null,{"$f":"AL20*AL$69*-1","v":{"$error":"#REF!"}}]
["Tab ved transport af el, fjernvarme, mv.",-37699.259706732097,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,-10482.323069308826,null,null,null,{"$f":"AL23*Nøgletal!H56","v":-10482.323069308826},{"$f":"AQ23*Nøgletal!H70","v":-27216.93663742327},null,null,{"$f":"(AL21*AL$69+AQ21*AQ$69)*-1","v":{"$error":"#REF!"}}]
["Indgang ikke-nettilsluttet VE",21455.481321168707,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"AH23*-1","v":499.5764049090962},{"$f":"AI23*-1","v":20955.904916259609},0,0,0]
["Afgang fra energisystemet",-620755.95891528018,{"$f":"C24+C25+C46+C50+C51+C58+C59","v":-3534.8140326587118},{"$f":"D24+D25+D46+D50+D51+D58+D59","v":0},0,-208422.53399657688,0,-1500.0000000000007,-84538.331049869055,0,-46189.987565010866,-45973.23,0,0,-30220.985381696908,-16346.735409928593,-3303.735742701534,-42684.695507840806,0,0,0,0,0,-42684.695507840806,-2550.1240144848998,-36200.270673657491,-15163.690539784322,-10875.298503760725,-3307.3313062252023,0,0,0,-981.06072979839155,-499.5764049090962,-20955.904916259609,0,0,-161662.98332652258,-10477.952458129805,0,-10255.716384930594,-140929.31448346213,-108866.785058308,-564.10929164754054,17070597.082825996,{"$error":"#REF!"},{"$error":"#REF!"}]
["Netto eksport/lager",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB24:AG24)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM24:AP24)","v":0},null,null,null,null,null,null,{"$f":"(C24*$C$68+D24*$D$68+E24*$E$68+G24*$G$68+H24*$H$68+I24*$I$68+J24*$J$68+K24*$K$68+L24*$L$68+M24*$M$68+N24*$N$68+O24*$O$68+P24*$P$68+Q24*$Q$68)*-1","v":0}]
["Transport",-204539.89480979647,{"$f":"C26+C33+C41+C42","v":0},0,0,-178201.54861487995,0,-1500.0000000000007,-84538.331049869055,0,-46189.987565010866,-45973.23,0,0,0,-1600.0000000000007,0,0,0,0,0,0,0,0,0,{"$f":"Z26+Z33+Z41+Z42","v":-300.00000000000011},-14182.62980998593,-10875.298503760725,-3307.3313062252023,0,0,0,0,0,0,0,0,-10255.716384930594,0,0,-10255.716384930594,0,0,0,13336852.606037216,{"$error":"#REF!"},{"$error":"#REF!"}]
["Vejtransport",-146366.66480979646,{"$f":"SUM(C27:C32)","v":0},0,0,-124828.31861487994,0,0,-78638.331049869055,0,-46189.987565010866,0,0,0,0,-100.00000000000001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z27:Z32)","v":-300.00000000000011},-14082.62980998593,-10775.298503760725,-3307.3313062252023,0,0,0,0,0,0,0,0,-7055.7163849305962,0,0,-7055.7163849305962,0,0,0,{"$f":"SUM(AS27:AS32)","v":9304166.7329992503},{"$error":"#REF!"},{"$error":"#REF!"}]
["Personbil ",-89220.025767332743,null,null,null,{"$f":"SUM(G27:O27)","v":-76384.803028559632},null,null,{"$f":"Nøgletal!H307*-1","v":-31615.122875648405},null,{"$f":"Nøgletal!H302*-1","v":-44769.68015291122},null,null,null,null,{"$f":"Nøgletal!H308*-1","v":0},null,{"$f":"SUM(S27:X27)","v":0},null,null,null,null,null,null,null,{"$f":"Nøgletal!H305*-1","v":0},{"$f":"SUM(AB27:AG27)","v":-7514.3190602990435},{"$f":"Nøgletal!H303*-1","v":-4306.9877540738407},{"$f":"Nøgletal!H304*-1","v":-3207.3313062252023},null,null,null,null,null,null,null,null,-5320.9036784740601,null,null,{"$f":"Nøgletal!H306*-1","v":-5320.9036784740601},null,null,null,{"$f":"(C27*$C$68+D27*$D$68+E27*$E$68+G27*$G$68+H27*$H$68+I27*$I$68+J27*$J$68+K27*$K$68+L27*$L$68+M27*$M$68+N27*$N$68+O27*$O$68+P27*$P$68+Q27*$Q$68+AR27*$AR$68)*-1+((I27+AB27)*Andet!D30+(K27+AC27)*Andet!D31)*-1","v":5655068.1299221683},{"$f":"(AL27*AL$69+AQ27*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ27*$AQ$21*$AQ$69/$AQ$23*-1+AL27/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z27+AA27+AR27)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Lastbil",-22995.264794776806,null,null,null,-20211.084752359886,null,null,{"$f":"Nøgletal!H313*-1","v":-20211.084752359886},null,null,null,null,null,null,{"$f":"Nøgletal!H314*-1","v":0},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!H312*-1","v":0},-2784.1800424169192,{"$f":"Nøgletal!H311*-1","v":-2784.1800424169192},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H315","v":0},null,null,null,{"$f":"(C28*$C$68+D28*$D$68+E28*$E$68+G28*$G$68+H28*$H$68+I28*$I$68+J28*$J$68+K28*$K$68+L28*$L$68+M28*$M$68+N28*$N$68+O28*$O$68+P28*$P$68+Q28*$Q$68+AR28*$AR$68)*-1+((I28+AB28)*Andet!D33)*-1","v":1530832.585824338},{"$error":"#REF!"},{"$error":"#REF!"}]
["Varebil",-26651.374247686916,null,null,null,-22432.43083396041,null,null,{"$f":"Nøgletal!H322*-1","v":-21712.123421860764},null,{"$f":"Nøgletal!H318*-1","v":-720.30741209964685},null,null,null,null,{"$f":"Nøgletal!H323*-1","v":0},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!H321*-1","v":0},-2984.1307072699665,{"$f":"Nøgletal!H319*-1","v":-2984.1307072699665},{"$f":"Nøgletal!H320","v":0},null,null,null,null,null,null,null,null,-1234.8127064565365,null,null,{"$f":"Nøgletal!H324*-1","v":-1234.8127064565365},null,null,null,{"$f":"(C29*$C$68+D29*$D$68+E29*$E$68+G29*$G$68+H29*$H$68+I29*$I$68+J29*$J$68+K29*$K$68+L29*$L$68+M29*$M$68+N29*$N$68+O29*$O$68+P29*$P$68+Q29*$Q$68+AR29*$AR$68)*-1+((I29+AB29)*Andet!D34+(K29+AC29)*Andet!D35)*-1","v":1676715.9330392554},{"$error":"#REF!"},{"$error":"#REF!"}]
["Knallert og motorcykel",-800.00000000000011,null,null,null,-700.00000000000011,null,null,null,null,{"$f":"Nøgletal!H327*-1","v":-700.00000000000011},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-100.00000000000004,null,{"$f":"Nøgletal!H328*-1","v":-100.00000000000004},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C30*$C$68+D30*$D$68+E30*$E$68+G30*$G$68+H30*$H$68+I30*$I$68+J30*$J$68+K30*$K$68+L30*$L$68+M30*$M$68+N30*$N$68+O30*$O$68+P30*$P$68+Q30*$Q$68+AR30*$AR$68)*-1+((K30+AC30)*Andet!D37)*-1","v":52559.604077189397},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bus",-6700.0000000000027,null,null,null,-5100.0000000000027,null,null,{"$f":"Nøgletal!H333*-1","v":-5100.0000000000027},null,null,null,null,null,null,{"$f":"Nøgletal!H334*-1","v":-100.00000000000001},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!H332*-1","v":-300.00000000000011},-700.00000000000011,{"$f":"Nøgletal!H331*-1","v":-700.00000000000011},null,null,{"$f":"Nøgletal!H335*-1","v":0},null,null,null,null,null,null,-500.00000000000023,null,null,{"$f":"Nøgletal!H336*-1","v":-500.00000000000023},null,null,null,{"$f":"(C31*$C$68+D31*$D$68+E31*$E$68+G31*$G$68+H31*$H$68+I31*$I$68+J31*$J$68+K31*$K$68+L31*$L$68+M31*$M$68+N31*$N$68+O31*$O$68+P31*$P$68+Q31*$Q$68+AR31*$AR$68)*-1+((I31+P31+Z31+AB31)*Andet!D38)*-1","v":388990.48013629671},{"$error":"#REF!"},{"$error":"#REF!"}]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C32*$C$68+D32*$D$68+E32*$E$68+G32*$G$68+H32*$H$68+I32*$I$68+J32*$J$68+K32*$K$68+L32*$L$68+M32*$M$68+N32*$N$68+O32*$O$68+P32*$P$68+Q32*$Q$68+AR32*$AR$68)*-1","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
["Jernbanetransport",-4099.9999999999991,{"$f":"SUM(C34:C40)","v":0},0,0,-799.99999999999977,0,0,-799.99999999999977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z34:Z40)","v":0},-99.999999999999972,-99.999999999999972,0,0,0,0,0,0,0,0,0,-3199.9999999999991,0,0,-3199.9999999999991,0,0,0,{"$f":"SUM(AS34:AS40)","v":59279.999999999978},{"$error":"#REF!"},{"$error":"#REF!"}]
["Regionaltog",0,null,null,null,0,null,null,{"$f":"Nøgletal!H339*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB34:AG34)","v":0},null,null,null,null,null,{"$f":"Nøgletal!H341*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H340*-1","v":0},null,null,null,{"$f":"(C34*$C$68+D34*$D$68+E34*$E$68+G34*$G$68+H34*$H$68+I34*$I$68+J34*$J$68+K34*$K$68+L34*$L$68+M34*$M$68+N34*$N$68+O34*$O$68+P34*$P$68+Q34*$Q$68+AR34*$AR$68)*-1","v":0},{"$f":"(AL34*AL$69+AQ34*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ34*$AQ$21*$AQ$69/$AQ$23*-1+AL34/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z34+AA34+AR34)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Intercitytog",0,null,null,null,0,null,null,{"$f":"Nøgletal!H343*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!H345*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H344*-1","v":0},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"}]
["Lyntog",0,null,null,null,0,null,null,{"$f":"Nøgletal!H347*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!H349*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H348*-1","v":0},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"}]
["Lokalbane",0,null,null,null,0,null,null,{"$f":"Nøgletal!H351*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!H353*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H352*-1","v":0},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"}]
["S-tog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H355*-1","v":0},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"}]
["Metro",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H357*-1","v":0},null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"}]
["Ikke-kategoriseret",-4099.9999999999991,null,null,null,-799.99999999999977,null,null,{"$f":"Nøgletal!H361*-1","v":-799.99999999999977},null,{"$f":"Nøgletal!H359*-1","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-99.999999999999972,{"$f":"Nøgletal!H362*-1","v":-99.999999999999972},null,null,null,null,null,null,null,null,null,-3199.9999999999991,null,null,{"$f":"Nøgletal!H360*-1","v":-3199.9999999999991},null,null,null,59279.999999999978,{"$error":"#REF!"},{"$error":"#REF!"}]
["Søtransport, indenrigs",-8100,null,null,null,-6599.9999999999991,null,{"$f":"Nøgletal!H370*-1","v":-1500.0000000000007},{"$f":"Nøgletal!H371*-1","v":-5099.9999999999982},null,null,null,null,null,null,{"$f":"Nøgletal!H372*-1","v":-1500.0000000000007},null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H373*-1","v":0},null,null,null,{"$f":"(C41*$C$68+D41*$D$68+E41*$E$68+G41*$G$68+H41*$H$68+I41*$I$68+J41*$J$68+K41*$K$68+L41*$L$68+M41*$M$68+N41*$N$68+O41*$O$68+P41*$P$68+Q41*$Q$68+AR41*$AR$68)*-1+(I41*Andet!D39)*-1","v":583128.53366329882},{"$error":"#REF!"},{"$error":"#REF!"}]
["Lufttransport",-45973.23,{"$f":"SUM(C43:C45)","v":0},0,0,-45973.23,0,0,0,0,0,-45973.23,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z43:Z45)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM42:AP42)","v":0},0,0,0,0,0,0,{"$f":"SUM(AS43:AS45)","v":3390277.3393746666},{"$error":"#REF!"},{"$error":"#REF!"}]
["Indenrigs",-2200.0000000000009,null,null,null,-2200.0000000000009,null,null,null,null,{"$f":"Nøgletal!H364*-1","v":0},{"$f":"Nøgletal!H365*-1","v":-2200.0000000000009},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB43:AG43)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H366*-1","v":0},null,null,null,{"$f":"(C43*$C$68+D43*$D$68+E43*$E$68+G43*$G$68+H43*$H$68+I43*$I$68+J43*$J$68+K43*$K$68+L43*$L$68+M43*$M$68+N43*$N$68+O43*$O$68+P43*$P$68+Q43*$Q$68+AR43*$AR$68)*-1+(L43*Andet!D40)*-1","v":163237.29133336587},{"$f":"(AL43*AL$69+AQ43*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ43*$AQ$21*$AQ$69/$AQ$23*-1+AL43/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z43+AA43+AR43)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Udenrigs",-43773.23,null,null,null,-43773.23,null,null,null,null,null,{"$f":"Nøgletal!H368*-1","v":-43773.23},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB44:AG44)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C44*$C$68+D44*$D$68+E44*$E$68+G44*$G$68+H44*$H$68+I44*$I$68+J44*$J$68+K44*$K$68+L44*$L$68+M44*$M$68+N44*$N$68+O44*$O$68+P44*$P$68+Q44*$Q$68+AR44*$AR$68)*-1+(L44*Andet!D41)*-1","v":3227040.0480413008},{"$f":"(AL44*AL$69+AQ44*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ44*$AQ$21*$AQ$69/$AQ$23*-1+AL44/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z44+AA44+AR44)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB45:AG45)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C45*$C$68+D45*$D$68+E45*$E$68+G45*$G$68+H45*$H$68+I45*$I$68+J45*$J$68+K45*$K$68+L45*$L$68+M45*$M$68+N45*$N$68+O45*$O$68+P45*$P$68+Q45*$Q$68+AR45*$AR$68)*-1","v":0},{"$f":"(AL45*AL$69+AQ45*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ45*$AQ$21*$AQ$69/$AQ$23*-1+AL45/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z45+AA45+AR45)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Husholdninger",-186271.21609137449,{"$f":"SUM(C47:C49)","v":0},0,0,{"$f":"SUM(F47:F49)","v":-2156.2530318057461},0,0,0,0,0,0,0,0,-2156.2530318057461,-4994.8063120947909,0,-31316.335257367115,0,0,0,0,0,-31316.335257367115,0,{"$f":"SUM(Z47:Z49)","v":-11018.474397006124},-45.591500469040689,0,0,0,0,0,-45.591500469040689,-239.37229046971115,-12221.353994980556,0,0,-51469.494000596809,-6110.6769974902782,0,0,-45358.817003106531,-72466.015126782571,-343.52017980202999,455983.60599342029,{"$error":"#REF!"},{"$error":"#REF!"}]
["Fritliggende huse",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB47:AG47)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C47*$C$68+D47*$D$68+E47*$E$68+G47*$G$68+H47*$H$68+I47*$I$68+J47*$J$68+K47*$K$68+L47*$L$68+M47*$M$68+N47*$N$68+O47*$O$68+P47*$P$68+Q47*$Q$68+AR47*$AR$68)*-1","v":0},{"$f":"(AL47*AL$69+AQ47*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ47*$AQ$21*$AQ$69/$AQ$23*-1+AL47/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z47+AA47+AR47)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Etageejendomme",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB48:AG48)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C48*$C$68+D48*$D$68+E48*$E$68+G48*$G$68+H48*$H$68+I48*$I$68+J48*$J$68+K48*$K$68+L48*$L$68+M48*$M$68+N48*$N$68+O48*$O$68+P48*$P$68+Q48*$Q$68+AR48*$AR$68)*-1","v":0},{"$f":"(AL48*AL$69+AQ48*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ48*$AQ$21*$AQ$69/$AQ$23*-1+AL48/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z48+AA48+AR48)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Ikke-kategoriseret",-186271.21609137449,{"$f":"Nøgletal!$H$75*Nøgletal!$H85*-1","v":0},null,null,{"$f":"SUM(G49:O49)","v":-2156.2530318057461},null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$75*Nøgletal!$H86*-1","v":-2156.2530318057461},{"$f":"Nøgletal!$H$75*Nøgletal!$H84*-1","v":-4994.8063120947909},null,-31316.335257367115,null,null,null,null,null,{"$f":"Nøgletal!$H$75*Nøgletal!$H89*-1","v":-31316.335257367115},{"$f":"Nøgletal!$H$75*Nøgletal!$H90*-1","v":0},{"$f":"Nøgletal!$H$75*Nøgletal!$H88*-1","v":-11018.474397006124},{"$f":"SUM(AB49:AG49)","v":-45.591500469040689},null,null,null,null,null,{"$f":"Nøgletal!$H$75*Nøgletal!$H87*-1","v":-45.591500469040689},{"$f":"Nøgletal!$H$75*Nøgletal!$H92*-1","v":-239.37229046971115},{"$f":"Nøgletal!$H$75*Nøgletal!$H93*-1*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-12221.353994980556},null,null,-51469.494000596809,{"$f":"Nøgletal!H75*Nøgletal!H93/Nøgletal!H467*-1","v":-6110.6769974902782},{"$f":"Nøgletal!H75*Nøgletal!H94*-1","v":0},null,{"$f":"Nøgletal!H47*-1","v":-45358.817003106531},{"$f":"-Nøgletal!H61","v":-72466.015126782571},{"$f":"Nøgletal!H75*Nøgletal!H91*-1","v":-343.52017980202999},{"$f":"(C49*$C$68+D49*$D$68+E49*$E$68+G49*$G$68+H49*$H$68+I49*$I$68+J49*$J$68+K49*$K$68+L49*$L$68+M49*$M$68+N49*$N$68+O49*$O$68+P49*$P$68+Q49*$Q$68+AR49*$AR$68)*-1","v":455983.60599342029},{"$f":"(AL49*AL$69+AQ49*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ49*$AQ$21*$AQ$69/$AQ$23*-1+AL49/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z49+AA49+AR49)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Offentlig service",-24250.427730627027,{"$f":"Nøgletal!$H$76*Nøgletal!$H97*-1","v":0},null,null,-290.98800760756495,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$76*Nøgletal!$H98*-1","v":-290.98800760756495},{"$f":"Nøgletal!$H$76*Nøgletal!$H96*-1","v":-321.32244156594919},null,-2119.6603044992726,null,null,null,null,null,{"$f":"Nøgletal!$H$76*Nøgletal!$H101*-1","v":-2119.6603044992726},{"$f":"Nøgletal!$H$76*Nøgletal!$H102*-1","v":0},{"$f":"Nøgletal!H76*Nøgletal!H100*-1","v":-937.25070777312567},{"$f":"SUM(AB50:AG50)","v":0},null,null,null,null,null,{"$f":"Nøgletal!$H$76*Nøgletal!$H99*-1","v":0},{"$f":"Nøgletal!$H$76*Nøgletal!$H104*-1","v":-161.43664839033707},{"$f":"Nøgletal!$H$76*Nøgletal!$H105*-1*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-1823.70954330318},null,null,-8797.6924702541382,{"$f":"Nøgletal!H76*Nøgletal!H105/Nøgletal!H467*-1","v":-911.85477165159},null,{"$f":"Nøgletal!H76*Nøgletal!H106*-1","v":0},{"$f":"Nøgletal!H48*-1","v":-7885.8376986025487},{"$f":"-Nøgletal!H62","v":-9790.1246158170943},{"$f":"Nøgletal!H76*Nøgletal!H103*-1","v":-8.2429914163668947},{"$f":"(C50*$C$68+D50*$D$68+E50*$E$68+G50*$G$68+H50*$H$68+I50*$I$68+J50*$J$68+K50*$K$68+L50*$L$68+M50*$M$68+N50*$N$68+O50*$O$68+P50*$P$68+Q50*$Q$68+AR50*$AR$68)*-1","v":39855.397847362241},{"$f":"(AL50*AL$69+AQ50*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ50*$AQ$21*$AQ$69/$AQ$23*-1+AL50/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z50+AA50+AR50)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Erhverv ekskl. fremstillingsvirksomhed",-118770.50330630314,{"$f":"SUM(C52:C57)","v":-184.17691707413857},{"$f":"SUM(D52:D57)","v":0},0,-19481.297933119455,0,0,0,0,0,0,0,0,-19481.297933119455,-1515.7607781153608,-385.64082284689204,-2620.077115210544,0,0,0,0,0,-2620.077115210544,-1116.4816607321147,-3854.1329582799699,-929.04230737813134,0,0,0,0,0,-929.04230737813134,-83.159227024657739,-6127.2682167392086,0,0,-59495.130283565297,-3063.6341083696043,0,0,-56431.49617519568,-22971.333930452678,-7.0011557647005915,1581845.34569311,{"$error":"#REF!"},{"$error":"#REF!"}]
["Privat service",-58568.190159562102,{"$f":"-Nøgletal!$H$77*Nøgletal!$H109","v":0},null,null,-281.9144459734747,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$77*Nøgletal!$H110","v":-281.9144459734747},{"$f":"-Nøgletal!$H$77*Nøgletal!$H108","v":-617.57092330649209},{"$f":"-Nøgletal!$H$77*Nøgletal!$H111","v":-385.64082284689204},-461.39825487136181,null,null,null,null,null,{"$f":"-Nøgletal!$H$77*Nøgletal!$H114","v":-461.39825487136181},{"$f":"-Nøgletal!$H$77*Nøgletal!$H115","v":-552.7430697862668},{"$f":"-Nøgletal!$H$77*Nøgletal!$H113","v":-1568.5309000209636},{"$f":"SUM(AB52:AG52)","v":-7.7206467199405271},null,null,null,null,null,{"$f":"-Nøgletal!$H$77*Nøgletal!$H112","v":-7.7206467199405271},{"$f":"-Nøgletal!$H$77*Nøgletal!$H117","v":-54.044527039583677},{"$f":"-Nøgletal!$H$77*Nøgletal!$H118*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-3294.2214855055572},null,null,-37710.066856562131,{"$f":"Nøgletal!H77*Nøgletal!H118/Nøgletal!H467*-1","v":-1647.1107427527786},null,{"$f":"Nøgletal!H77*Nøgletal!H119*-1","v":0},{"$f":"Nøgletal!H49*-1","v":-36062.956113809349},{"$f":"-Nøgletal!H63","v":-13627.337071164746},{"$f":"Nøgletal!H77*Nøgletal!H116*-1","v":-7.0011557647005915},{"$f":"(C52*$C$68+D52*$D$68+E52*$E$68+G52*$G$68+H52*$H$68+I52*$I$68+J52*$J$68+K52*$K$68+L52*$L$68+M52*$M$68+N52*$N$68+O52*$O$68+P52*$P$68+Q52*$Q$68+AR52*$AR$68)*-1","v":91966.955352416058},{"$f":"(AL52*AL$69+AQ52*AQ$69)*-1","v":{"$error":"#REF!"}},{"$f":"AQ52*$AQ$21*$AQ$69/$AQ$23*-1+AL52/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z52+AA52+AR52)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Engros- og detailhandel",-24527.388337637945,{"$f":"-Nøgletal!$H$78*Nøgletal!$H122","v":0},null,null,-127.98955607268083,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$78*Nøgletal!$H123","v":-127.98955607268083},{"$f":"-Nøgletal!$H$78*Nøgletal!$H121","v":-419.67598824713076},{"$f":"-Nøgletal!$H$78*Nøgletal!$H124","v":0},-17.436458598726119,null,null,null,null,null,{"$f":"-Nøgletal!$H$78*Nøgletal!$H127","v":-17.436458598726119},{"$f":"-Nøgletal!$H$78*Nøgletal!$H128","v":0},{"$f":"-Nøgletal!$H$78*Nøgletal!$H126","v":-1068.1129524954758},0,null,null,null,null,null,{"$f":"-Nøgletal!$H$78*Nøgletal!$H125","v":0},{"$f":"-Nøgletal!$H$78*Nøgletal!$H130","v":-27.123380042462859},{"$f":"-Nøgletal!$H$78*Nøgletal!$H131*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-1671.6282091003986},null,null,-13364.07490324946,{"$f":"Nøgletal!H78*Nøgletal!H131/Nøgletal!H467*-1","v":-835.81410455019932},null,{"$f":"Nøgletal!H78*Nøgletal!H132*-1","v":0},{"$f":"Nøgletal!H50*-1","v":-12528.260798699261},{"$f":"-Nøgletal!H64","v":-7831.3468898316132},{"$f":"Nøgletal!H78*Nøgletal!H129*-1","v":0},32784.436972466348,{"$error":"#REF!"},{"$error":"#REF!"}]
["Landbrug, skovbrug og gartneri ",-23522.286042184478,{"$f":"-Nøgletal!$H$79*Nøgletal!$H135","v":-184.17691707413857},null,null,-9588.8226937392865,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$79*Nøgletal!$H136","v":-9588.8226937392865},{"$f":"-Nøgletal!$H$79*Nøgletal!$H134","v":-349.69332735306369},{"$f":"-Nøgletal!$H$79*Nøgletal!$H137","v":0},-2141.242401740456,null,null,null,null,null,{"$f":"-Nøgletal!$H$79*Nøgletal!$H140","v":-2141.242401740456},{"$f":"-Nøgletal!$H$79*Nøgletal!$H141","v":-563.73859094584793},{"$f":"-Nøgletal!$H$79*Nøgletal!$H139","v":-888.38902434351189},-397.60451575144725,null,null,null,null,null,{"$f":"-Nøgletal!$H$79*Nøgletal!$H138","v":-397.60451575144725},{"$f":"-Nøgletal!$H$79*Nøgletal!$H143","v":0},{"$f":"-Nøgletal!$H$79*Nøgletal!$H144*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-1152.7116030387103},null,null,-6743.2569987416964,{"$f":"Nøgletal!H79*Nøgletal!H144/Nøgletal!H467*-1","v":-576.35580151935517},null,{"$f":"Nøgletal!H79*Nøgletal!H145*-1","v":0},{"$f":"Nøgletal!H51*-1","v":-6166.9011972223416},{"$f":"-Nøgletal!H65","v":-1512.6499694563213},{"$f":"Nøgletal!H79*Nøgletal!H142*-1","v":0},747283.30834491178,{"$error":"#REF!"},{"$error":"#REF!"}]
["Fiskeri",-4318.0000000000064,{"$f":"-Nøgletal!$H$80*Nøgletal!$H147","v":0},null,null,-4318.0000000000064,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$80*Nøgletal!$H149","v":-4318.0000000000064},null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-Nøgletal!$H$80*Nøgletal!$H148","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H80*Nøgletal!H150*-1","v":0},{"$f":"Nøgletal!H52*-1","v":0},{"$f":"-Nøgletal!H66","v":0},null,319963.80000000045,{"$error":"#REF!"},{"$error":"#REF!"}]
["Byggeri- og anlægsvirksomhed",-7834.6387669186051,{"$f":"-Nøgletal!$H$81*Nøgletal!$H153","v":0},null,null,-5164.5712373340066,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$81*Nøgletal!$H154","v":-5164.5712373340066},{"$f":"-Nøgletal!$H$81*Nøgletal!$H152","v":-128.82053920867432},{"$f":"-Nøgletal!$H$81*Nøgletal!$H155","v":0},0,null,null,null,null,null,{"$f":"-Nøgletal!$H$81*Nøgletal!$H158","v":0},{"$f":"-Nøgletal!$H$81*Nøgletal!$H159","v":0},{"$f":"-Nøgletal!$H$81*Nøgletal!$H157","v":-329.10008142001885},-523.71714490674356,null,null,null,null,null,{"$f":"-Nøgletal!$H$81*Nøgletal!$H156","v":-523.71714490674356},{"$f":"-Nøgletal!$H$81*Nøgletal!$H161","v":-1.9913199426111923},{"$f":"-Nøgletal!$H$81*Nøgletal!$H162*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-8.7069190945424122},null,null,-1677.7315250120082,{"$f":"Nøgletal!H81*Nøgletal!H162/Nøgletal!H467*-1","v":-4.3534595472712061},null,{"$f":"Nøgletal!H81*Nøgletal!H163*-1","v":0},{"$f":"Nøgletal!H53*-1","v":-1673.3780654647369},{"$f":"-Nøgletal!H67","v":0},{"$f":"Nøgletal!H81*Nøgletal!H160*-1","v":0},389846.84502331546,{"$error":"#REF!"},{"$error":"#REF!"}]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,{"$error":"#REF!"},{"$error":"#REF!"}]
["Fremstillingsvirksomhed",-86923.916977178873,{"$f":"-Nøgletal!$H$82*Nøgletal!$H166","v":-3350.6371155845732},null,null,{"$f":"SUM(G58:O58)","v":-8292.4464091641421},null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$82*Nøgletal!$H167","v":-8292.4464091641421},{"$f":"-Nøgletal!$H$82*Nøgletal!$H165","v":-7914.8458781524914},{"$f":"-Nøgletal!$H$82*Nøgletal!$H168","v":-2918.0949198546418},{"$f":"SUM(S58:X58)","v":-6628.622830763873},null,null,null,null,null,{"$f":"-Nøgletal!$H$82*Nøgletal!$H171","v":-6628.622830763873},{"$f":"-Nøgletal!$H$82*Nøgletal!$H172","v":-1433.6423537527849},{"$f":"-Nøgletal!$H$82*Nøgletal!$H170","v":-20090.412610598269},-6.4269219512195059,null,null,null,null,null,{"$f":"-Nøgletal!$H$82*Nøgletal!$H169","v":-6.4269219512195059},{"$f":"-Nøgletal!$H$82*Nøgletal!$H174","v":-15.608239024390231},{"$f":"-Nøgletal!$H$82*Nøgletal!$H175*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-783.57316123666385},null,null,{"$f":"SUM(AM58:AP58)","v":-31644.950187175724},{"$f":"Nøgletal!H82*Nøgletal!H175/Nøgletal!H467*-1","v":-391.78658061833193},null,{"$f":"Nøgletal!H82*Nøgletal!H176*-1","v":0},{"$f":"Nøgletal!H54*-1","v":-31253.163606557391},{"$f":"-Nøgletal!H68","v":-3639.3113852556526},{"$f":"Nøgletal!H82*Nøgletal!H173*-1","v":-205.3449646644431},1656060.1272548877,{"$error":"#REF!"},{"$error":"#REF!"}]
["Non-road",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS60:AS64)","v":0},{"$error":"#REF!"},{"$f":"SUM(AU60:AU64)","v":{"$error":"#REF!"}}]
["Offentlig service",0,null,null,null,{"$f":"SUM(G60:O60)","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,null,null,null,{"$f":"(C60*$C$68+D60*$D$68+E60*$E$68+G60*$G$68+H60*$H$68+I60*$I$68+J60*$J$68+K60*$K$68+L60*$L$68+M60*$M$68+N60*$N$68+O60*$O$68+P60*$P$68+Q60*$Q$68+AR60*$AR$68)*-1","v":0},{"$error":"#REF!"},{"$f":"AQ60*$AQ$21*$AQ$69/$AQ$23*-1+AL60/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z60+AA60+AR60)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Privat service",0,null,null,null,{"$f":"SUM(G61:O61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C61*$C$68+D61*$D$68+E61*$E$68+G61*$G$68+H61*$H$68+I61*$I$68+J61*$J$68+K61*$K$68+L61*$L$68+M61*$M$68+N61*$N$68+O61*$O$68+P61*$P$68+Q61*$Q$68+AR61*$AR$68)*-1","v":0},{"$error":"#REF!"},{"$f":"AQ61*$AQ$21*$AQ$69/$AQ$23*-1+AL61/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z61+AA61+AR61)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Landbrug, skovbrug og gartneri ",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C62*$C$68+D62*$D$68+E62*$E$68+G62*$G$68+H62*$H$68+I62*$I$68+J62*$J$68+K62*$K$68+L62*$L$68+M62*$M$68+N62*$N$68+O62*$O$68+P62*$P$68+Q62*$Q$68+AR62*$AR$68)*-1","v":0},{"$error":"#REF!"},{"$f":"AQ62*$AQ$21*$AQ$69/$AQ$23*-1+AL62/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z62+AA62+AR62)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Fiskeri",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C63*$C$68+D63*$D$68+E63*$E$68+G63*$G$68+H63*$H$68+I63*$I$68+J63*$J$68+K63*$K$68+L63*$L$68+M63*$M$68+N63*$N$68+O63*$O$68+P63*$P$68+Q63*$Q$68+AR63*$AR$68)*-1","v":0},{"$error":"#REF!"},{"$f":"AQ63*$AQ$21*$AQ$69/$AQ$23*-1+AL63/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z63+AA63+AR63)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
["Byggeri- og anlægsvirksomhed",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C64*$C$68+D64*$D$68+E64*$E$68+G64*$G$68+H64*$H$68+I64*$I$68+J64*$J$68+K64*$K$68+L64*$L$68+M64*$M$68+N64*$N$68+O64*$O$68+P64*$P$68+Q64*$Q$68+AR64*$AR$68)*-1","v":0},{"$error":"#REF!"},{"$f":"AQ64*$AQ$21*$AQ$69/$AQ$23*-1+AL64/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z64+AA64+AR64)/($Z$23+$AA$23+$AR$23)","v":{"$error":"#REF!"}}]
[]
["CO2-udledning"]
["Emissionsfaktorer"]
["CO2-emissionsfaktorer (Scope 1) [ton CO2/TJ]",null,94.13,null,null,null,93,79.319999999999993,74.099999999999994,73,73,73,63.1,73,74.099999999999994,55.52,94.4,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,10,null,null,null,null,null,55]
["CO2-emissionsfaktorer (Scope 2) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,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":"(AS11+AT10-(C11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*C68+D11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*D68+E11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*E68+G11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*G68+H11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*H68+I11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*I68+J11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*J68+K11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*K68+L11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*L68+M11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*M68+N11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*N68+O11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*O68+P11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*P68+Q11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*Q68+AR11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*AR68)*AQ11/2)/(AL11+AL10+AL14+AL18+AL19)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"((C11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*C68+D11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*D68+E11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*E68+G11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*G68+H11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*H68+I11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*I68+J11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*J68+K11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*K68+L11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*L68+M11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*M68+N11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*N68+O11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*O68+P11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*P68+Q11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*Q68+AR11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11)))*AQ11/2+AS12+AT13)/(AQ11+AQ12+AQ13+AQ9+AQ10)","v":{"$error":"#REF!"}}]
["CO2-emissionsfaktorer (Residual-el) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Faktiske CO2-emissionsfaktorer for biomasse [ton CO2/TJ] (Inkluderes ikke)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,106,98,100,100,80,57]
["CO2-udledning"]
["CO2-udledning fra energi og transport [ton CO2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS23+AT23+AU23","v":{"$error":"#REF!"}}]
["CO2-udledning for brændsler [ton CO2]",null,{"$f":"(C23+C11+C12)*C68*-1","v":332732.04489416454},{"$f":"(D23+D11+D12)*D68*-1","v":0},{"$f":"(E23+E11+E12)*E68*-1","v":0},{"$f":"SUM(G74:O74)","v":15492449.852344895},{"$f":"(G23+G11+G12)*G68*-1","v":0},118980.00000000004,6264290.3307952965,0,3371869.0922457934,3356045.79,0,0,2381264.6393038053,987832.75589169469,{"$error":"#REF!"},{"$f":"SUM(S74:X74)","v":0},{"$f":"S11*S71*Nøgletal!$H$442+S12*S71*Nøgletal!$H$443","v":0},{"$f":"T11*T71*Nøgletal!$H$442+T12*T71*Nøgletal!$H$443","v":0},{"$f":"U11*U71*Nøgletal!$H$442+U12*U71*Nøgletal!$H$443","v":0},{"$f":"V11*V71*Nøgletal!$H$442+V12*V71*Nøgletal!$H$443","v":0},{"$f":"W11*W71*Nøgletal!$H$442+W12*W71*Nøgletal!$H$443","v":0},{"$f":"X11*X71*Nøgletal!$H$442+X12*X71*Nøgletal!$H$443","v":0},{"$f":"Y11*Y71*Nøgletal!$H$442+Y12*Y71*Nøgletal!$H$443","v":0},{"$f":"Z11*Z71*Nøgletal!$H$442+Z12*Z71*Nøgletal!$H$443","v":0},{"$f":"SUM(AB74:AK74)","v":0},{"$f":"(AB23+AB8)*AB68*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AL23*AL69*-1","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AQ23*AQ69*-1","v":{"$error":"#REF!"}},{"$f":"AR23*AR68*-1","v":31026.011040614729},{"$f":"C74+D74+E74+F74+P74+Q74+R74+Y74+Z74+AA74+AR74","v":{"$error":"#REF!"}}]
["Andre drivhusgasudledninger fra transport [ton CO2e]",null,null,null,null,{"$f":"SUM(G75:O75)","v":99827.622517985088},null,null,{"$f":"(I27*'Drivhusgasser fra transport'!E3+I28*'Drivhusgasser fra transport'!E6+I29*'Drivhusgasser fra transport'!E7+I31*'Drivhusgasser fra transport'!E11+I41*'Drivhusgasser fra transport'!E12+I41*'Drivhusgasser fra transport'!E13)*-1","v":82295.633196597046},null,{"$f":"(K27*'Drivhusgasser fra transport'!E4+K29*'Drivhusgasser fra transport'!E8+K30*'Drivhusgasser fra transport'!E10+K42*'Drivhusgasser fra transport'!E13)*-1","v":14894.189321388041},{"$f":"L43*'Drivhusgasser fra transport'!E13*-1","v":2637.8000000000011},null,null,null,{"$f":"P31*'Drivhusgasser fra transport'!E11*-1","v":89.200000000000017},null,null,null,null,null,null,null,null,null,{"$f":"Z31*'Drivhusgasser fra transport'!E11*-1","v":267.60000000000008},{"$f":"SUM(AB75:AK75)","v":10979.792762546989},{"$f":"(AB27*'Drivhusgasser fra transport'!E3+AB28*'Drivhusgasser fra transport'!E6+AB29*'Drivhusgasser fra transport'!E7+AB31*'Drivhusgasser fra transport'!E11)*-1","v":10040.044689823006},{"$f":"(AC27*'Drivhusgasser fra transport'!E4+AC29*'Drivhusgasser fra transport'!E8)*-1","v":939.74807272398425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F75+P75+Z75+AA75","v":111164.21528053208}]
["CO2-udledning fra Kemiske processer, Landbrug, Affald og Spildevand [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS77+AS78+AS85+AS86+AS87","v":16576965.432913547}]
["Udledning af CO2e fra Kemiske processer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H449","v":618686.44879150577}]
["Udledning af CO2e fra Landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS79:AS84)","v":15364340.791254831}]
["fra husdyrfordøjelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H452","v":4111989.247311831}]
["fra husdyrgødning i stald og lagre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H453","v":2100000}]
["fra landbrugsjorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H454","v":3852351.5439430005}]
["fra dyrkning af organisk jord",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H455","v":5300000}]
["fra øvrig landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H456","v":0}]
["fra biogasreduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H457","v":0}]
["Udledning af CO2e fra Affald ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H459","v":393938.19286720949}]
["Udledning af CO2e fra Spildevand    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H461","v":200000}]
["Optagelse ved skovrejsning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H463*200*-1","v":0}]
["Samlet udledning af CO2e i kommunen [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS73+AS76","v":{"$error":"#REF!"}}]

{"sheet":"Balancen BAU 2050","index":2,"n_rows":88,"n_cols":47,"rows_kept":88,"cut":false,"hidden":true,"merged":[[0,2,0,36],[0,37,0,43],[0,44,0,46]]}
["Energibalance 2050","Tilbage til INDHOLD","--------------------------------------------------------------------------------------------------------PRIMÆR ENERGI OG OLIEPRODUKTER--------------------------------------------------------------------------------------------------",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EL OG FJERNVARME",null,null,null,null,null,null,"CO2"]
["TJ","I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Ikke-kategoriseret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Ikke-kategoriseret biomasse","Biogas","Bionaturgas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Brint","E-brændsler","Ikke-kategoriseret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Samlet elektricitet","El til varmepumpe","El til paneler","El til proces","El til andet","Fjernvarme","Bygas","Scope 1\n[ton CO2e]","Scope 2\n[ton CO2]","Scope 3 (Kun el og fjernvarme)\n[ton CO2]"]
["Indgang for brændsler (bio, kul mv.)",225107.29213767708,178.01961575522054,0,0,0,0,0,0,0,0,0,0,0,0,3221.1790709259449,8799.7407317142788,99440.933346962775,0,0,0,0,0,99440.933346962775,12342.361391051658,101125.05798126722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Statistisk difference",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Egenudvinding",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Import/eksport",225107.29213767708,178.01961575522054,0,0,0,null,null,null,null,null,null,null,null,null,3221.1790709259449,8799.7407317142788,99440.933346962775,0,0,0,0,0,99440.933346962775,12342.361391051658,101125.05798126722,0,null,null,null,null,null,null,null,null,null,null,0]
["Indgang nettilsluttet VE",208472.59868702831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,43649.489060218701,34258.129626809598,130503,61.98,0]
["Konvertering til el, varme og olieprodukter",-700.92664715510682,0,0,0,-2074.9478513986555,0,0,0,0,0,0,0,0,-2074.9478513986555,-1537.3287298550144,-7027.8394012056033,-91903.885932892241,0,0,0,0,0,-91903.885932892241,-8157.8519978802842,-3901.4268797588279,-87.59015029798546,0,0,0,0,0,-87.59015029798546,-43649.489060218701,-34258.129626809598,-130503,-61.98,173581.95163207204,0,0,0,173581.95163207204,148880.59135108974,0,902534.16634399979,24204.316836455429]
["Statistisk difference",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
["Netto import/lager",322615.54276619136,null,null,null,95000.002242455317,0,1498.6711289654263,37069.519790092003,0,1240.3116147764169,46389.49727147747,0,0,8802.0024371439977,null,null,99440.933346962775,0,0,0,0,0,99440.933346962775,22395.415737265808,91383.679751326301,14395.511688181152,12413.002235492268,236.71748192579315,0,-282.9550871926815,0,2028.7470579557744,null,null,null,null,110241.56598654613,null,null,null,null,-26.165266004085424,81.323435832732685,null,0]
["Kombineret el og varmeproduktion",-85398.564926511623,0,null,null,-2070.1483911083551,null,null,null,null,null,null,null,null,-2070.1483911083551,-979.39147110757278,-6899.453838440063,-64815.732054435801,null,null,null,null,null,-64815.732054435801,-8149.4529423722579,-2484.3862290475836,0,null,null,null,null,null,0,null,null,null,null,17592.104374861396,null,null,null,17592.104374861396,70368.417499445583,null,859082.25260576361,0]
["Fjernvarmekedler",-29292.306016776976,0,null,null,-4.7994602903005736,null,null,null,null,null,null,null,null,-4.7994602903005736,-557.93725874744155,-128.38556276554033,-27088.153878456433,null,null,null,null,null,-27088.153878456433,-8.3990555080260023,-1417.0406507112443,-87.59015029798546,null,null,null,null,null,-87.59015029798546,null,null,null,null,0,null,null,null,null,26363.075415099276,null,43451.913738236239,0]
["Anden varmeproduktion",-38198.618687028298,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,-3940.4890602186974,-34258.129626809598,null,0,-13853.963782907504,null,null,null,-13853.963782907504,52052.582469935798,null,0,23475.399933646302]
["Vindmøller ",-130503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-130503,0,130503,0,0,0,130503,0,0]
["Kystvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Landvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Ikke-kategoriseret vindmøller",-130503,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-130503,null,130503,null,null,null,130503]
["Solceller",-39709,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,-39709,null,null,null,39709,null,null,null,39709]
["Vandkraft",-61.98,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,-61.98,61.98,null,null,null,61.98]
["Raffinaderi (herunder PtX, bygas og biogasopgradering)",-27.721029080550579,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-10053.05434621415,9741.3782299409177,283.9550871926815,null,null,null,283.9550871926815,null,null,null,null,null,null,-430.16895988183722,null,null,null,-430.16895988183722,96.515966609105007,0,null,728.91690280912894]
["Tab ved transport af el, fjernvarme, mv.",-46636.37954266923,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,-16865.283981245691,null,null,null,-16865.283981245691,-29771.095561423539,null,null,112752.48628466864]
["Indgang ikke-nettilsluttet VE",35776.634172570914,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,461.22872457641404,35315.405447994497,0,0,0]
["Slutforbrug",-641995.41198165598,-178.01961575522054,0,0,-92925.054391056678,0,-1498.6711289654263,-37069.519790092003,0,-1240.3116147764169,-46389.49727147747,0,0,-6727.0545857453426,-1683.8503410709304,-1771.9013305086758,-7537.0474140705364,0,0,0,0,0,-7537.0474140705364,-4184.5093931713745,-97223.631101508392,-14591.876625075851,-12413.002235492268,-236.71748192579315,0,-1,0,-1941.1569076577889,-461.22872457641404,-35315.405447994497,0,0,-266958.2336373725,-14126.1621791978,0,-38239.297651609893,-214592.77380656477,-119083.33052366211,-81.323435832732685,3980215.9368404225,789052.76315652207,3340521.4512287788]
["Netto eksport/lager",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
["Transport",-138891.56710123119,0,0,0,-86197.999805311323,0,-1498.6711289654263,-37069.519790092003,0,-1240.3116147764169,-46389.49727147747,0,0,0,-1532.4828510226205,0,0,0,0,0,0,0,0,0,-271.06707586929667,-12650.719717418062,-12413.002235492268,-236.71748192579315,0,-1,0,0,0,0,0,0,-38239.297651609893,0,0,-38239.297651609893,0,0,0,3284840.0079873516,64796.098764225957,3231217.7644730555]
["Vejtransport",-77893.21563159689,0,0,0,-33520.240492226556,0,0,-32279.92887745014,0,-1240.3116147764169,0,0,0,0,-33.811722057194203,0,0,0,0,0,0,0,0,0,-271.06707586929667,-12547.48371657911,-12309.766234653316,-236.71748192579315,0,-1,0,0,0,0,0,0,-31520.612624864731,0,0,-31520.612624864731,0,0,0,2530970.4523003176,53411.355704219008,3457.80436465305]
["Personbil ",-29981.17168327585,null,null,null,-664.65428303141414,null,null,-246.60314949159428,null,-418.05113353981983,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-211.79978104664281,-88.812965694243658,-122.98681535239916,null,null,null,null,null,null,null,null,-29104.717619197792,null,null,-29104.717619197792,null,null,null,49231.05338530631,49317.646326567701,3117.0585092420929]
["Lastbil",-19708.712932486262,null,null,null,-14071.116614462086,null,null,-14071.116614462086,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-5637.596318024177,-5637.596318024177,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,1071117.1606486291,0,36.724357649214156]
["Varebil",-22405.448225111199,null,null,null,-14962.597598961989,null,null,-14794.261195819792,null,-168.33640314219778,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-5478.7340802644339,-5478.7340802644339,0,null,null,null,null,null,null,null,null,-1964.1165458847765,null,null,-1964.1165458847765,null,null,null,1120781.3554642375,3328.1753982801597,245.94944320875459]
["Knallert og motorcykel",-767.65474466779335,null,null,null,-653.92407809439931,null,null,null,null,-653.92407809439931,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-113.730666573394,null,-113.730666573394,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,49137.047694879766,0,0.74086284992974816]
["Bus",-5030.2280460557813,null,null,null,-3167.9479176766672,null,null,-3167.9479176766672,null,null,null,null,null,null,-33.811722057194203,null,0,null,null,null,null,null,null,null,-271.06707586929667,-1105.6228706704617,-1104.6228706704617,null,null,-1,null,null,null,null,null,null,-451.77845978216106,null,null,-451.77845978216106,null,null,null,240703.83510726489,765.53397937115005,57.331191703058664]
["Ikke-kategoriseret",0,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,0,0,null,null,0,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Jernbanetransport",-6860.2248835719056,0,0,0,-38.303855987790527,0,0,-38.303855987790527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-103.23600083895091,-103.23600083895091,0,0,0,0,0,0,0,0,0,-6718.6850267451646,0,0,-6718.6850267451646,0,0,0,2838.3157286952778,11384.743060006951,719.91206710175231]
["Regionaltog",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Intercitytog",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Lyntog",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Lokalbane",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["S-tog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Metro",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Ikke-kategoriseret",-6860.2248835719056,null,null,null,-38.303855987790527,null,null,-38.303855987790527,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-103.23600083895091,-103.23600083895091,null,null,null,null,null,null,null,null,null,-6718.6850267451646,null,null,-6718.6850267451646,null,null,null,2838.3157286952778,11384.743060006951,719.91206710175231]
["Søtransport, indenrigs",-7748.6293145849286,null,null,null,-6249.9581856195018,null,-1498.6711289654263,-4751.287056654076,null,null,null,null,null,null,-1498.6711289654263,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,556907.429594649,0,0]
["Lufttransport",-46389.49727147747,0,0,0,-46389.49727147747,0,0,0,0,0,-46389.49727147747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194123.81036368976,0,3227040.0480413008]
["Indenrigs",-2616.2672714774681,null,null,null,-2616.2672714774681,null,null,null,null,0,-2616.2672714774681,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,194123.81036368976,0,0]
["Udenrigs",-43773.23,null,null,null,-43773.23,null,null,null,null,null,-43773.23,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,3227040.0480413008]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Husholdninger",-201636.94982078014,0,0,0,-36.525591928158875,0,0,0,0,0,0,0,0,-36.525591928158875,-64.176431925621642,0,-5139.6913515403057,0,0,0,0,0,-5139.6913515403057,0,-32139.327484652444,-71.221864976987121,0,0,0,0,0,-71.221864976987121,-11.966822958479474,-11405.387162475678,0,0,-70713.853952041012,-4562.1548649902716,0,0,-66151.699087050743,-81987.05284407048,-67.746314210996644,9995.6691439919014,351633.10265081777,65733.042484520483]
["Fritliggende huse",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Etageejendomme",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Ikke-kategoriseret",-201636.94982078014,0,null,null,-36.525591928158875,null,null,null,null,null,null,null,null,-36.525591928158875,-64.176431925621642,null,-5139.6913515403057,null,null,null,null,null,-5139.6913515403057,0,-32139.327484652444,-71.221864976987121,null,null,null,null,null,-71.221864976987121,-11.966822958479474,-11405.387162475678,null,null,-70713.853952041012,-4562.1548649902716,0,null,-66151.699087050743,-81987.05284407048,-67.746314210996644,9995.6691439919014,351633.10265081777,65733.042484520483]
["Offentlig service",-25923.412942811883,0,null,null,-16.573572227436159,null,null,null,null,null,null,null,null,-16.573572227436159,-2.4673281668130813,null,-1348.1219488911149,null,null,null,null,null,-1348.1219488911149,0,-2715.0595297390487,0,null,null,null,null,null,0,-147.45846207041799,-4306.389011960775,null,null,-8385.6484952976698,-1722.5556047843099,null,0,-6663.0928905133605,-9001.0742135921446,-0.62038086646174839,1399.2087095298778,39658.923840094343,7277.8177803296194]
["Erhverv ekskl. fremstillingsvirksomhed",-190218.35356847686,-35.454397040693898,0,0,-6443.0258601171963,0,0,0,0,0,0,0,0,-6443.0258601171963,-26.602112829871665,-103.96721344747453,-747.55334028569359,0,0,0,0,0,-747.55334028569359,-3969.6552021984699,-19923.221283788713,-1864.3960386515287,0,0,0,0,0,-1864.3960386515287,-288.35157261928146,-19588.851212156231,0,0,-113447.81701872054,-7835.540484862493,0,0,-105612.27653385805,-23778.765547492985,-0.69276912817799052,492095.09518393059,259467.95936675736,29094.692047383673]
["Privat service",-117487.90567762431,0,null,null,-43.434579710739698,null,null,null,null,null,null,null,null,-43.434579710739698,-7.5396194876422022,-103.96721344747453,-120.06025589972309,null,null,null,null,null,-120.06025589972309,-677.27917761939852,-5616.9929152035702,-26.181684803972015,null,null,null,null,null,-26.181684803972015,-183.2717936278041,-11969.056812839952,null,null,-85392.280215933381,-4787.6227251359815,null,0,-80604.657490797399,-13347.148639922461,-0.69276912817799052,13489.709282011092,182433.91188095638,18612.538851003319]
["Engros- og detailhandel",-38526.369429794118,0,null,null,-4.3077498034690596,null,null,null,null,null,null,null,null,-4.3077498034690596,-3.9895415777572243,0,-64.700447849919925,null,null,null,null,null,-64.700447849919925,0,-2989.4901256650637,0,null,null,null,null,null,0,-100.64514109987546,-6645.8711757183755,null,null,-19736.811336019236,-2658.3484702873502,null,0,-17078.462865731886,-8980.5539120604208,0,540.70360883413844,58835.334323462041,8480.245898540652]
["Landbrug, skovbrug og gartneri ",-20661.339368546403,-35.454397040693898,null,null,-1646.7034472009223,null,null,null,null,null,null,null,null,-1646.7034472009223,-8.2422981143827911,0,-562.79263653605062,null,null,null,null,null,-562.79263653605062,-3292.3760245790713,-6144.591684600211,-671.90458835626134,null,null,null,null,null,-671.90458835626134,0,-971.47211236389478,null,null,-5876.7391842448142,-388.58884494555792,null,0,-5488.1503392992563,-1451.062995510104,0,125815.66022233937,14060.792382912936,1699.2011992829141]
["Fiskeri",-3655.8461797072805,0,null,null,-3655.8461797072805,null,null,null,null,null,null,null,null,-3655.8461797072805,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,null,270898.20191630948,0,0]
["Byggeri- og anlægsvirksomhed",-9886.8929128047621,0,null,null,-1092.7339036947849,null,null,null,null,null,null,null,null,-1092.7339036947849,-6.8306536500894461,0,0,null,null,null,null,null,0,0,-5172.1465583198669,-1166.3097654912954,null,null,null,null,null,-1166.3097654912954,-4.4346378916018834,-2.4511112340081849,null,null,-2441.9862825231148,-0.98044449360327401,null,0,-2441.0058380295113,0,0,81350.820154436515,4137.9207794260083,302.70609855678845]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Fremstillingsvirksomhed",-85325.128548355759,-142.56521871452665,null,null,-230.92956147255134,null,null,null,null,null,null,null,null,-230.92956147255134,-58.121617126003414,-1667.9341170612013,-301.68077335342281,null,null,null,null,null,-301.68077335342281,-214.85419097290506,-42174.955727458888,-5.5390040292732872,null,null,null,null,null,-5.5390040292732872,-13.451866928235125,-14.778061401812469,null,null,-36171.616519703355,-5.911224560724988,null,0,-36165.70529514263,-4316.4379185064872,-12.263971627096311,191885.95581561784,73496.678534626582,7198.1344434891907]
["Non-road",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Offentlig service",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Privat service",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Landbrug, skovbrug og gartneri ",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Fiskeri",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Byggeri- og anlægsvirksomhed",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
[]
["CO2-udledning"]
["Emissionsfaktorer"]
["CO2-emissionsfaktorer (Scope 1) [ton CO2/TJ]",null,94.13,null,null,null,93,79.319999999999993,74.099999999999994,73,73,73,63.1,73,74.099999999999994,55.52,94.4,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,55]
["CO2-emissionsfaktorer (Scope 2) [ton CO2/TJ] (leveret til net)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6944897721336158,null,null,null,null,2.827387890400296]
["CO2-emissionsfaktorer (Residual-el) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Faktiske CO2-emissionsfaktorer for biomasse [ton CO2/TJ] (Inkluderes ikke)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,106,98,100,100,80,57]
["CO2-udledning"]
["CO2-udledning fra energi og transport [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4882750.1031844225]
["CO2-udledning fra brændsler [ton CO2]",null,16756.986431038909,0,0,6994930.4396842588,0,118874.59394953761,2746851.4164458173,0,90542.747878678434,3386433.3008178552,0,0,652228.38059237017,178839.86201780848,830695.52507382818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,504411.44762937998,null,null,null,null,420869.20174545707,4472.7889708002976,8025695.6021777345]
["Andre drivhusgasudledninger fra transport [ton CO2e]",null,null,null,null,71106.587803246177,null,null,34943.641903530741,null,1432.3883125799919,34730.557587135445,null,null,null,30.149586091480124,null,0,null,null,null,null,null,null,null,241.70789428183647,12716.103764368281,12472.509988262713,243.59377610556848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84094.549047987763]
["CO2-udledning fra Kemiske processer, Landbrug, Affald og Spildevand [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15601988.129340198]
["Udledning af CO2e fra Kemiske processer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426726.46526042797]
["Udledning af CO2e fra Landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14767707.390928861]
["fra husdyrfordøjelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4885683.9212740073]
["fra husdyrgødning i stald og lagre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1261009.5728317637]
["fra landbrugsjorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3321013.8968230891]
["fra dyrkning af organisk jord",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5300000]
["fra øvrig landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["fra biogasreduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Udledning af CO2e fra Affald ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207554.27315091057]
["Udledning af CO2e fra Spildevand    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200000]
[]
["Samlet udledning af CO2e i kommunen [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20484738.232524619]

{"sheet":"Balancen BAU 2030","index":3,"n_rows":88,"n_cols":47,"rows_kept":88,"cut":false,"hidden":true,"merged":[[0,2,0,36],[0,37,0,43],[0,44,0,46]]}
["Energibalance 2030","Tilbage til INDHOLD","--------------------------------------------------------------------------------------------------------PRIMÆR ENERGI OG OLIEPRODUKTER--------------------------------------------------------------------------------------------------",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EL OG FJERNVARME",null,null,null,null,null,null,"CO2"]
["TJ","I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Ikke-kategoriseret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Ikke-kategoriseret biomasse","Biogas","Bionaturgas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Brint","E-brændsler","Ikke-kategoriseret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Samlet elektricitet","El til varmepumpe","El til paneler","El til proces","El til andet","Fjernvarme","Bygas","Scope 1\n[ton CO2e]","Scope 2\n[ton CO2]","Scope 3 (Kun el og fjernvarme)\n[ton CO2]"]
["Indgang for brændsler (bio, kul mv.)",12307298.770565417,3534.8140326587122,0,0,0,0,0,0,0,0,0,0,0,0,-430.9142340173712,9763.4632941791369,127029.60596836035,0,0,0,0,0,127029.60596836035,10049.234839207813,39779.446665028649,0,0,0,0,0,0,0,0,0,0,0,12117573.119999999,6058786.5600000005,3029393.2800000003,2019595.52,1009797.76,0,0,1009797.76,0]
["Statistisk difference",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Egenudvinding",-18188,null,null,null,0,null,null,null,null,null,null,null,null,null,-18188,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,1009797.76]
["Import/eksport",207913.65056541731,3534.8140326587122,0,0,0,null,null,null,null,null,null,null,null,null,17757.085765982629,9763.4632941791369,127029.60596836035,0,0,0,0,0,127029.60596836035,10049.234839207813,39779.446665028649,0,null,null,null,null,null,null,null,null,null,null,0]
["Indgang nettilsluttet VE",205193.28892161694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,43311.202370808642,31317.106550808287,130503,61.98,0]
["Konvertering til el, varme og olieprodukter",-2011.051467008775,0,0,0,-1907.3835847227876,0,0,0,0,0,0,0,0,-1907.3835847227876,-1410.3503560540453,-6459.727551477602,-84344.910460519619,0,0,0,0,0,-84344.910460519619,-7499.1108247229113,-3579.1759913711894,-80.070631396544812,0,0,0,0,0,-80.070631396544812,-43311.202370808642,-31317.106550808287,-130503,-61.98,172355.32615269531,0,0,0,172355.32615269531,136107.64070217754,0,829438.05625556479,33055.015859977502]
["Statistisk difference SKJULES",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Netto import/lager",402073.75350009702,null,null,null,209957.66603819124,0,1500.0000000000007,84480.765650130023,0,45875.301421641518,45973.23,0,0,32128.368966419694,null,null,127029.60596836035,0,0,0,0,0,127029.60596836035,20102.289185421963,30038.068435087735,14946.12387303572,10867.456260897728,3301.4913381357355,0,-283.9550871926815,0,1061.1313611949365,null,null,null,null,-780.2244002816733,null,null,null,null,-23.919006446289131,564.10929164753975,null,0]
["Kombineret el og varmeproduktion",-78503.135916924308,0,null,null,-1902.9961528654428,null,null,null,null,null,null,null,null,-1902.9961528654428,-900.31140263769817,-6342.363749293625,-59582.245057664884,null,null,null,null,null,-59582.245057664884,-7491.4328189725575,-2283.7867354901014,0,null,null,null,null,null,0,null,null,null,null,15176.131210030997,null,null,null,15176.131210030997,64327.365581491307,null,789716.44193509256,0]
["Fjernvarmekedler",-26777.593483340392,0,null,null,-4.3874318573449216,null,null,null,null,null,null,null,null,-4.3874318573449216,-510.03895341634711,-117.36380218397666,-24762.665402854738,null,null,null,null,null,-24762.665402854738,-7.6780057503536128,-1295.389255881088,-80.070631396544812,null,null,null,null,null,-80.070631396544812,null,null,null,null,0,null,null,null,null,24099.834135006353,null,39721.614320472247,0]
["Anden varmeproduktion",-34919.308921616932,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,-3602.2023708086435,-31317.106550808287,null,0,-12664.616097453845,null,null,null,-12664.616097453845,47583.925019070775,null,0,31969.145284087554]
["Vindmøller ",-130503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-130503,0,130503,0,0,0,130503,0,0]
["Kystvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Landvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Ikke-kategoriseret vindmøller",-130503,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-130503,null,130503,null,null,null,130503]
["Solceller",-39709,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,-39709,null,null,null,39709,null,null,null,39709]
["Vandkraft",-61.98,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,-61.98,61.98,null,null,null,61.98]
["Raffinaderi (herunder PtX, bygas og biogasopgradering)",-27.721029080550579,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,-10053.05434621415,9741.3782299409177,283.9550871926815,null,null,null,283.9550871926815,null,null,null,null,null,null,-430.16895988183722,null,null,null,-430.16895988183722,96.515966609105007,0,null,1085.8705758899457]
["Tab ved transport af el, fjernvarme, mv.",-37664.538636416175,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,-10447.601998992908,null,null,null,-10447.601998992908,-27216.936637423267,null,null,105422.74501995498]
["Indgang ikke-nettilsluttet VE",22066.860900082316,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,499.57640490909523,21567.284495173222,0,0,0]
["Slutforbrug",-620445.92116703081,-3534.8140326587122,0,0,-208050.28245346848,0,-1500.0000000000007,-84480.765650130023,0,-45875.301421641518,-45973.23,0,0,-30220.985381696904,-16346.735409928584,-3303.7357427015349,-42684.695507840726,0,0,0,0,0,-42684.695507840726,-2550.1240144849007,-36200.270673657462,-15150.008328831856,-10867.456260897728,-3301.4913381357355,0,0,0,-981.06072979839178,-499.57640490909523,-21567.284495173222,0,0,-161127.49975342074,-9866.5728792161426,0,-10331.612390742484,-140929.31448346211,-108866.78505830799,-564.10929164753975,13816170.442968156,722929.44065971998,3333548.6636371454]
["Netto eksport/lager",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
["Transport",-204229.85706154752,0,0,0,-177829.29707177155,0,-1500.0000000000007,-84480.765650130023,0,-45875.301421641518,-45973.23,0,0,0,-1600.0000000000007,0,0,0,0,0,0,0,0,0,-300.00000000000011,-14168.947599033465,-10867.456260897728,-3301.4913381357355,0,0,0,0,0,0,0,0,-10331.612390742484,0,0,-10331.612390742484,0,0,0,10082425.966179376,26079.970762392812,3229033.7293631025]
["Vejtransport",-146056.62706154751,0,0,0,-124456.06707177154,0,0,-78580.765650130023,0,-45875.301421641518,0,0,0,0,-100,0,0,0,0,0,0,0,0,0,-300.00000000000011,-14068.947599033465,-10767.456260897728,-3301.4913381357355,0,0,0,0,0,0,0,0,-7131.6123907424881,0,0,-7131.6123907424881,0,0,0,9276780.1411827113,18002.247432931039,1467.8253264899024]
["Personbil ",-88909.988019083787,null,null,null,-76012.551485451244,null,null,-31557.557475909372,null,-44454.994009541871,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-7500.6368493465789,-4299.1455112108433,-3201.4913381357355,null,null,null,null,null,null,null,null,-5396.799684285952,null,null,-5396.799684285952,null,null,null,5627681.5381056312,13623.079598183944,1040.2160496252307]
["Lastbil",-22995.264794776806,null,null,null,-20211.084752359886,null,null,-20211.084752359886,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-2784.1800424169192,-2784.1800424169192,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,1530832.585824338,0,58.235477396196082]
["Varebil",-26651.374247686916,null,null,null,-22432.43083396041,null,null,-21712.123421860764,null,-720.30741209964685,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-2984.1307072699665,-2984.1307072699665,0,null,null,null,null,null,null,null,null,-1234.8127064565365,null,null,-1234.8127064565365,null,null,null,1676715.9330392554,3117.0235645186904,264.52740214504638]
["Knallert og motorcykel",-800.00000000000023,null,null,null,-700.00000000000023,null,null,null,null,-700.00000000000023,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-100.00000000000004,null,-100.00000000000004,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,52559.604077189404,0,2.0916563048718095]
["Bus",-6700.0000000000018,null,null,null,-5100.0000000000018,null,null,-5100.0000000000018,null,null,null,null,null,null,-100,null,0,null,null,null,null,null,null,null,-300.00000000000011,-700.00000000000011,-700.00000000000011,null,null,0,null,null,null,null,null,null,-500.00000000000023,null,null,-500.00000000000023,null,null,null,388990.48013629665,1262.1442702284041,102.75474101855761]
["Ikke-kategoriseret",0,null,null,null,0,null,null,0,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Jernbanetransport",-4099.9999999999936,0,0,0,-799.99999999999864,0,0,-799.99999999999864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-99.999999999999829,-99.999999999999829,0,0,0,0,0,0,0,0,0,-3199.9999999999955,0,0,-3199.9999999999955,0,0,0,59279.999999999891,8077.7233294617718,525.8559953118438]
["Regionaltog",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Intercitytog",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Lyntog",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Lokalbane",0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["S-tog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Metro",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,0,0]
["Ikke-kategoriseret",-4099.9999999999936,null,null,null,-799.99999999999864,null,null,-799.99999999999864,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-99.999999999999829,-99.999999999999829,null,null,null,null,null,null,null,null,null,-3199.9999999999955,null,null,-3199.9999999999955,null,null,null,59279.999999999891,8077.7233294617718,525.8559953118438]
["Søtransport, indenrigs",-8100.0000000000009,null,null,null,-6600,null,-1500.0000000000007,-5099.9999999999991,null,null,null,null,null,null,-1500.0000000000007,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,583128.53366329893,0,0]
["Lufttransport",-45973.23,0,0,0,-45973.23,0,0,0,0,0,-45973.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163237.29133336572,0,3227040.0480413008]
["Indenrigs",-2199.9999999999986,null,null,null,-2199.9999999999986,null,null,null,null,0,-2199.9999999999986,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,163237.29133336572,0,0]
["Udenrigs",-43773.23,null,null,null,-43773.23,null,null,null,null,null,-43773.23,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,3227040.0480413008]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Husholdninger",-186271.21609137434,0,0,0,-2156.2530318057411,0,0,0,0,0,0,0,0,-2156.2530318057411,-4994.8063120947791,0,-31316.335257367038,0,0,0,0,0,-31316.335257367038,0,-11018.474397006095,-45.591500469040582,0,0,0,0,0,-45.591500469040582,-239.37229046971058,-12577.90677993845,0,0,-51112.941215638872,-5754.1242125323397,0,0,-45358.817003106531,-72466.015126782571,-343.52017980202919,455983.60599341913,339497.06751428463,61223.366101857937]
["Fritliggende huse",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Etageejendomme",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Ikke-kategoriseret",-186271.21609137434,0,null,null,-2156.2530318057411,null,null,null,null,null,null,null,null,-2156.2530318057411,-4994.8063120947791,null,-31316.335257367038,null,null,null,null,null,-31316.335257367038,0,-11018.474397006095,-45.591500469040582,null,null,null,null,null,-45.591500469040582,-239.37229046971058,-12577.90677993845,null,null,-51112.941215638872,-5754.1242125323397,0,null,-45358.817003106531,-72466.015126782571,-343.52017980202919,455983.60599341913,339497.06751428463,61223.366101857937]
["Offentlig service",-24250.427730627034,0,null,null,-290.98800760756433,null,null,null,null,null,null,null,null,-290.98800760756433,-321.32244156594845,null,-2119.6603044992676,null,null,null,null,null,-2119.6603044992676,0,-937.25070777312351,0,null,null,null,null,null,0,-161.43664839033667,-1876.9154906054268,null,null,-8744.4865229519164,-858.64882434933679,null,0,-7885.8376986025787,-9790.1246158170834,-8.2429914163668752,39855.397847362154,50508.445140046097,8559.8144545190062]
["Erhverv ekskl. fremstillingsvirksomhed",-118770.50330630306,-184.17691707413874,0,0,-19481.297933119458,0,0,0,0,0,0,0,0,-19481.297933119458,-1515.7607781153611,-385.64082284689204,-2620.0771152105458,0,0,0,0,0,-2620.0771152105458,-1116.4816607321152,-3854.1329582799708,-929.04230737813168,0,0,0,0,0,-929.04230737813168,-83.159227024657739,-6306.028650956222,0,0,-59316.369849348215,-2884.8736741525927,0,0,-56431.496175195622,-22971.333930452667,-7.0011557647005915,1581845.3456931105,216450.51368767902,26488.748857728406]
["Privat service",-58568.190159562,0,null,null,-281.9144459734747,null,null,null,null,null,null,null,null,-281.9144459734747,-617.57092330649209,-385.64082284689204,-461.39825487136187,null,null,null,null,null,-461.39825487136187,-552.7430697862668,-1568.5309000209636,-7.7206467199405262,null,null,null,null,null,-7.7206467199405262,-54.044527039583677,-3390.3289908938837,null,null,-37613.959351173726,-1551.0032373644524,null,0,-36062.956113809276,-13627.337071164711,-7.0011557647005915,91966.955352416058,134528.28123641404,16084.668065660198]
["Engros- og detailhandel",-24527.388337637971,0,null,null,-127.98955607268087,null,null,null,null,null,null,null,null,-127.98955607268087,-419.67598824713082,0,-17.436458598726123,null,null,null,null,null,-17.436458598726123,0,-1068.1129524954761,0,null,null,null,null,null,0,-27.123380042462863,-1720.3972484076446,null,null,-13315.305863942214,-787.04506524295334,null,0,-12528.260798699261,-7831.3468898316314,0,32784.436972466356,56357.357948129924,7888.2132011444673]
["Landbrug, skovbrug og gartneri ",-23522.286042184507,-184.17691707413874,null,null,-9588.8226937392974,null,null,null,null,null,null,null,null,-9588.8226937392974,-349.69332735306398,0,-2141.2424017404578,null,null,null,null,null,-2141.2424017404578,-563.73859094584839,-888.38902434351269,-397.60451575144759,null,null,null,null,null,-397.60451575144759,0,-1186.3414719129432,null,null,-6709.6271298674737,-542.72593264512375,null,0,-6166.9011972223498,-1512.6499694563233,0,747283.30834491272,21330.437261992902,2223.4661805550227]
["Fiskeri",-4318,0,null,null,-4318,null,null,null,null,null,null,null,null,-4318,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,null,319963.8,0,0]
["Byggeri- og anlægsvirksomhed",-7834.6387669186015,0,null,null,-5164.5712373340066,null,null,null,null,null,null,null,null,-5164.5712373340066,-128.82053920867432,0,0,null,null,null,null,null,0,0,-329.10008142001885,-523.71714490674356,null,null,null,null,null,-523.71714490674356,-1.9913199426111918,-8.9609397417503622,null,null,-1677.4775043647965,-4.0994389000632561,null,0,-1673.3780654647333,0,0,389846.84502331546,4234.4372411421391,292.40141036871341]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Fremstillingsvirksomhed",-86923.916977178873,-3350.6371155845736,null,null,-8292.4464091641439,null,null,null,null,null,null,null,null,-8292.4464091641439,-7914.8458781524932,-2918.0949198546427,-6628.6228307638748,null,null,null,null,null,-6628.6228307638748,-1433.6423537527853,-20090.412610598272,-6.4269219512195086,null,null,null,null,null,-6.4269219512195086,-15.608239024390235,-806.43357367312262,null,null,-31622.089774739263,-368.92616818187332,null,0,-31253.163606557391,-3639.3113852556526,-205.34496466444313,1656060.1272548877,90393.443555317397,8243.0048599378115]
["Non-road",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Offentlig service",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Privat service",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Landbrug, skovbrug og gartneri ",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Fiskeri",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
["Byggeri- og anlægsvirksomhed",0,null,null,null,0,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,null,null,null,0,null,null,null,0,null,null,0,0,0]
[]
["CO2-udledning"]
["Emissionsfaktorer"]
["CO2-emissionsfaktorer (Scope 1) [ton CO2/TJ]",null,94.13,null,null,null,93,79.319999999999993,74.099999999999994,73,73,73,63.1,73,74.099999999999994,55.52,94.4,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,55]
["CO2-emissionsfaktorer (Scope 2) [ton CO2/TJ] (leveret til net)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5242885404568072,null,null,null,null,2.9044408660580072]
["CO2-emissionsfaktorer (Residual-el) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Faktiske CO2-emissionsfaktorer for biomasse [ton CO2/TJ] (Inkluderes ikke)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,106,98,100,100,80,57]
["Udledning"]
["CO2-udledning fra energi og transport [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15655406.25922372]
["CO2-udledning fra brændsler [ton CO2]",null,332732.04489416454,0,0,15464659.668866163,0,118980.00000000004,6260024.7346746344,0,3348897.0037798309,3356045.79,0,0,2380712.1404116987,985873.40172735555,921670.93497051043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,465074.20846541593,null,null,null,null,395247.12249834649,31026.011040614685,17735962.061498806]
["Andre drivhusgasudledninger fra transport [ton CO2e]",null,null,null,null,125175.82125035403,null,null,76122.385036110209,null,14821.886839577168,34231.549374666647,null,null,null,89.169034456395352,null,0,null,null,null,null,null,null,null,267.50710336918615,11153.988378031863,10032.031227356345,1121.9571506755185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136686.48576621147]
["CO2-udledning fra Kemiske processer, Landbrug, Affald og Spildevand [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16576965.432913534]
["Udledning af CO2e fra Kemiske processer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618686.44879150449]
["Udledning af CO2e fra Landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15364340.79125482]
["fra husdyrfordøjelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4111989.247311831]
["fra husdyrgødning i stald og lagre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2100000]
["fra landbrugsjorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3852351.5439429902]
["fra dyrkning af organisk jord",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5300000]
["fra øvrig landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["fra biogasreduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Udledning af CO2e fra Affald ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393938.19286721008]
["Udledning af CO2e fra Spildevand    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200000]
[]
["Samlet udledning af CO2e i kommunen [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32232371.692137256]

{"sheet":"Balancen 2019","index":4,"n_rows":88,"n_cols":47,"rows_kept":88,"cut":false,"hidden":true,"merged":[[0,37,0,43],[0,2,0,36],[0,44,0,46]]}
["Energibalance 2019","Tilbage til INDHOLD","--------------------------------------------------------------------------------------------------------PRIMÆR ENERGI OG OLIEPRODUKTER--------------------------------------------------------------------------------------------------",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EL OG FJERNVARME",null,null,null,null,null,null,"CO2"]
["TJ","Forbrug I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter Total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Ikke-kategoriseret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse Total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Ikke-kategoriseret biomasse","Biogas","Bionaturgas","Biobrændsler og e-brændsler \nTotal","Biodiesel","Bioethanol","Bioolie","Brint","E-brændsler","Ikke-kategoriseret biobrændsler","Solenergi","Omgivelsesvarme og geotermi","Vindenergi","Anden VE","Elektricitet\nTotal","El til varmepumpe","El til paneler","El til proces","El til andet\n(Inkl. transport)","Fjernvarme","Bygas","Scope 1\n[ton CO2e]","Scope 2\n[ton CO2]","Scope 3 (Kun el og fjernvarme)\n[ton CO2]"]
["Indgang for brændsler (bio, kul mv.)",295411.12,37770.42,0,0,0,0,0,0,0,0,0,0,0,0,85866.53,20741.974000000002,144209.64600000001,16970.706000000002,17945.8,30595.27,53734.91,24962.959999999999,0,6822.5499999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1097186.24,0]
["Statistisk difference",239632.28,-37770.42,0,0,0,null,null,null,null,null,null,null,null,null,105628.53,20741.974000000002,144209.64600000001,16970.706000000002,17945.8,30595.27,53734.91,24962.959999999999,0,6822.5499999999993,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Egenudvinding",-19762,null,null,null,0,null,null,null,null,null,null,null,null,null,-19762,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,1097186.24]
["Import/eksport",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
["Indgang nettilsluttet VE",64008.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,5738.2,68.5,58139.4,61.98,0]
["Konvertering til el, varme og olieprodukter",-20156.24000000006,-33512.36,0,0,-1589.9299999999998,0,-937.31,-652.41999999999996,0,0,0,-0.2,0,0,-26836.27,-19518.587000000003,-97083.67300000001,-15969.753000000001,-13078.39,-28694.59,-34855.08,-4485.8599999999997,0,-5617.48,-2957.5,-142.87,0,0,0,0,0,-142.87,-5738.2,-68.5,-58139.4,-61.98,100522.51,0,0,0,100522.51,129977.40999999999,610.59,6609727.1412000023,1622300.6773560343]
["Statistisk difference - SKJULES!",-45285.969999999987,null,null,null,-56328.55,7715.42,-50769.950000000004,139344.57999999999,-91280.3,-91317.01999999999,41430.370000000003,-2936.8300000000008,-1534.5700000000015,-6980.25,null,null,0,null,null,null,null,null,null,null,-166.67999999999847,9642.8700000000008,7700,1800,0,0,0,142.87,null,null,null,null,1555.6500000000087,null,null,null,null,10.740000000005239,4.2632564145606011E-14]
["Netto import/lager",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,16035.860000000015,0,null,null,16035.860000000015,null,null,null,1401534.1640000015]
["Kombineret el og varmeproduktion",-155243.30000000002,-33469.050000000003,0,0,-1196.76,null,-792.06,-404.5,null,null,null,-0.2,null,null,-17269.45,-19286.030500000004,-76579.679499999998,-15779.479500000001,-7098.09,-17063.82,-32985.61,-3652.68,null,-5552.75,-1889.5800000000002,0,null,null,null,null,null,0,null,null,0,0,41554.769999999997,null,null,null,41554.769999999997,88451.01,null,6022655.0889000017,0]
["Fjernvarmekedler",-32015.370000000003,-43.31,0,0,-393.16999999999996,null,-145.25,-247.92,null,null,null,null,null,null,-9566.82,-232.5565,-20503.993500000004,-190.27349999999998,-5980.3,-11630.77,-1869.47,-833.18,null,-64.73,-1067.92,-142.87,null,null,null,null,null,-142.87,null,null,0,0,-1555.65,null,null,null,-1555.65,39759.589999999997,0,587072.0523000001,127131.91500080051]
["Anden varmeproduktion",-2338.9299999999998,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,-2270.4299999999998,-68.5,0,0,-27.4,0,null,null,-27.4,2366.33,null,0,2239.2019226830798]
["Vindmøller ",-58139.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-58139.4,0,58139.4,0,0,0,58139.4,0,0]
["Kystvindmøller",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,0,null,0,null,null,null,0]
["Landvindmøller",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,0]
["Uspecificeret vindmøller",-58139.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-58139.4,null,58139.4,null,null,null,58139.4]
["Solceller",-3467.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,-3467.77,null,null,null,3467.77,null,null,null,3467.77]
["Vandkraft",-61.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,-61.98,61.98,null,null,null,61.98]
["Raffinaderi (herunder PtX og biogasopgradering)",-14888.260000000058,null,-328710.15000000002,null,314505.64999999997,null,54606.32,null,91488.27,149030.10999999999,5242.8599999999997,5623.27,1534.5700000000015,6980.25,-499.56,null,0,null,null,null,null,null,null,-9734.99,9550.7899999999991,0,null,null,null,null,null,0,null,null,null,null,-1118.3599999999999,0,null,null,-1118.3599999999999,-599.52,610.59,null,91395.396432549242]
["Tab ved transport af el, fjernvarme, mv.",-32059.089999999997,null,null,null,0,null,null,null,null,null,null,null,null,null,-104.74,null,0,null,null,null,null,null,null,null,-11.69,0,null,null,null,null,null,null,null,null,null,null,-5800.71,0,null,null,-5800.71,-26117.53,-24.42,null,1451528.5557638942]
["Indgang ikke-nettilsluttet VE",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,0]
["Slutforbrug",-614253.58000000007,-4258.0600000000004,0,0,-256587.16999999998,-7715.42,-2899.06,-138692.15999999997,-207.97,-57713.09,-46673.23,-2686.24,0,0,-59030.259999999995,-1223.3870000000002,-47125.972999999998,-1000.953,-4867.41,-1900.6799999999998,-18879.829999999998,-20477.099999999999,0,-1205.0700000000002,-6426.6100000000006,-9500,-7700,-1800,0,0,0,0,-610.99,-11515.96,0,0,-112313.31000000001,0,0,0,-112313.31000000001,-103870.62,-586.17000000000007,19780813.843900125,13066025.259750877,4769964.0002377443]
["Netto eksport/lager",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
["Transport",-224873.23,0,0,0,-211873.23,0,-1500,-106900,0,-56800,-46673.23,0,0,0,-1800,0,0,0,0,0,0,0,0,0,0,-9500,-7700,-1800,0,0,0,0,0,0,0,0,-1700,0,0,0,-1700,0,0,12619205.858900126,138928.58644384073,3286796.2381184231]
["Vejtransport",-163700,0,0,0,-153700,0,0,-97200,0,-56500,0,0,0,0,-300,0,0,0,0,0,0,0,0,0,0,-9500,-7700,-1800,0,0,0,0,0,0,0,0,-200,0,0,0,-200,0,0,11459103.766733067,16344.539581628322,53425.021434028225]
["Personbil ",-102200,null,null,null,-96800,null,null,-42600,null,-54200,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-5200,-3400,-1800,null,null,null,null,null,null,null,null,-200,null,null,null,-200,null,null,7168265.8537370786,16344.539581628322,29625.261208314463]
["Lastbil",-24000,null,null,null,-22200,null,null,-22200,null,null,null,null,null,null,-100,null,0,null,null,null,null,null,null,null,0,-1700,-1700,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,1685069.0941930632,0,9409.2075310961391]
["Varebil",-28600,null,null,null,-26600,null,null,-25100,null,-1500,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,-2000,-2000,0,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,1986652.5229347667,0,11069.655918936634]
["Knallert og motorcykel",-800,null,null,null,-800,null,null,null,null,-800,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,59859.604077189389,0,0]
["Bus",-8100,null,null,null,-7300,null,null,-7300,null,null,null,null,null,null,-200,null,0,null,null,null,null,null,null,null,0,-600,-600,null,null,0,null,null,null,null,null,null,0,null,null,null,0,null,null,559256.69179096806,0,3320.8967756809907]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Jernbanetransport",-4500,0,0,0,-3000,0,0,-3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1500,0,0,0,-1500,0,0,222299.99999999997,122584.04686221242,6331.1686430940736]
["Regionaltog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Intercitytog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Lyntog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Lokalbane",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["S-tog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Metro",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Ikke-kategoriseret",-4500,null,null,null,-3000,null,null,-3000,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,-1500,null,null,null,-1500,null,null,222299.99999999997,122584.04686221242,6331.1686430940736]
["Søtransport, indenrigs",-8300,null,null,null,-6800,null,-1500,-5300,null,null,null,null,null,null,-1500,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,598064.55459127144,0,0]
["Lufttransport",-48373.23,0,0,0,-48373.23,0,0,-1400,0,-300,-46673.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,339737.53757578705,0,3227040.0480413008]
["Indenrigs",-2000,null,null,null,-2000,null,null,null,null,null,-2000,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,148397.53757578708,0,0]
["Udenrigs",-43773.23,null,null,null,-43773.23,null,null,null,null,null,-43773.23,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,3227040.0480413008]
["Ikke-kategoriseret",-2600,null,null,null,-2600,null,null,-1400,null,-300,-900,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,191340,0,0]
["Husholdninger",-182947.27,0,0,0,-8483.630000000001,null,0,-6733.9800000000005,-157.5,-748.21,0,-843.94,null,0,-22878.260000000002,0,-35335.01,0,-2920.45,-81.569999999999993,-16034.89,-16298.1,0,null,-2553.84,0,null,null,null,null,0,0,-519.34,-8259.83,0,0,-36857.69,0,0,null,-36857.69,-67709.31,-350.36,1907828.1572000002,5546209.4081101734,808823.75471895956]
["Fritliggende huse",-133509.76999999999,null,null,null,-6984.43,null,null,-5527.59,-126.64,-748.21,null,-581.99,null,null,-19234.45,null,-35335.01,null,-2920.45,-81.569999999999993,-16034.89,-16298.1,null,null,-2147.09,0,null,null,null,null,null,null,-427.69,-8259.83,null,null,-27884.76,null,null,null,-27884.76,-33046.1,-190.41,1588551.2520000001,3515606.4793734392,441614.80119755515]
["Etageejendomme",-49437.5,null,null,null,-1499.2,null,null,-1206.3900000000001,-30.86,0,null,-261.95,null,null,-3643.81,null,0,null,0,0,0,0,null,null,-406.75,0,null,null,null,null,null,null,-91.65,0,null,null,-8972.93,null,null,null,-8972.93,-34663.21,-159.94999999999999,319276.90520000004,2030602.928736734,367208.95352140447]
["Ikke-kategoriseret",0,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0,0,null,null,null,null,null,null,0,0,0]
["Offentlig service",-24051.919999999998,null,null,null,-760.0200000000001,null,0,-576.69000000000005,-17.440000000000001,null,0,-165.89,null,null,-2526.5700000000002,null,-1468.45,null,null,-147.91999999999999,-1320.53,null,null,null,-282.02999999999997,0,null,null,null,null,null,null,-91.65,null,null,0,-8651.52,null,null,null,-8651.52,-10253.209999999999,-18.47,195764.52440000002,1090763.8444491611,134667.63910363487]
["Erhverv ekskl. fremstillingsvirksomhed",-93760.960000000006,-220.58,0,0,-22854.489999999998,0,-58.589999999999996,-22033.63,-22.07,-139.32,0,-600.88,0,0,-6760.2699999999995,-380.87500000000006,-2625.4450000000002,-311.625,-1946.96,-37.369999999999997,0,-329.49,0,-340.75,-754.63,0,0,0,0,0,0,0,0,-954.82,0,0,-36262.299999999996,0,0,0,-36262.299999999996,-22594.799999999999,-12,2119744.3256000001,3809089.6127156392,369927.64879600238]
["Privat service",-36739.040000000001,0,0,null,-378.76,0,-19.04,-190.04,-11.28,0,0,-158.4,0,0,-3345.91,-380.87500000000006,-464.66499999999996,-311.625,0,-11.13,0,-141.91,null,-237.4,-373.49,0,null,null,null,null,null,0,0,0,0,null,-17762,null,null,null,-17762,-13783.94,-12,248790.22,1967438.5189958857,206817.45241212589]
["Engros- og detailhandel",-20109.849999999999,0,0,null,-274.65000000000003,0,0,-192.17000000000002,-5.8100000000000005,0,0,-76.67,0,0,-1805.12,0,0,0,0,0,0,0,null,0,-201.5,0,null,null,null,null,null,0,0,0,0,null,-10565.349999999999,null,null,null,-10565.349999999999,-7263.23,0,119722.0664,1135263.7222819314,114060.21090547992]
["Landbrug, skovbrug og gartneri ",-25268.680000000004,-220.58,0,null,-12228.349999999999,0,-39.549999999999997,-11835.5,-4.91,-107.81,0,-240.58,0,0,-1329.41,0,-2160.7800000000002,0,-1946.96,-26.24,0,-187.58,null,-103.35,-148.4,0,null,null,null,null,null,0,0,-954.82,0,null,-6575.36,null,null,null,-6575.36,-1547.63,0,998128.85259999998,595278.00858889183,43138.5484026333]
["Fiskeri",-4732,0,0,null,-4732,0,0,-4723.01,0,-7.0000000000000007E-2,0,-8.92,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,0,350543.00299999997,0,0]
["Byggeri- og anlægsvirksomhed",-6911.3899999999994,0,0,null,-5240.7299999999996,0,0,-5092.91,-7.0000000000000007E-2,-31.44,0,-116.31,0,0,-279.83,0,0,0,0,0,0,0,null,0,-31.24,0,null,null,null,null,null,0,0,0,0,null,-1359.59,null,null,null,-1359.59,0,0,402560.18359999993,111109.36284893025,5911.4370757633042]
["Ikke-kategoriseret",0,null,null,null,0,null,null,0,null,0,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Fremstillingsvirksomheder",-88620.2,-4037.48,0,null,-12615.8,-7715.42,-1340.47,-2447.86,-10.96,-25.56,0,-1075.53,0,0,-25065.16,-842.51200000000006,-7697.0680000000002,-689.32799999999997,0,-1633.82,-1524.41,-3849.51,null,-864.32,-2836.11,0,null,null,null,null,null,0,0,-2301.31,0,null,-28841.8,null,null,null,-28841.8,-3313.3,-205.34,2938270.9778,2481033.8080320614,169748.71950072428]
["Non-road",0,null,null,null,0,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,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Offentlig service",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Privat service",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Landbrug, skovbrug og gartneri ",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Fiskeri",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Byggeri- og anlægsvirksomhed",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
["CO2-udledning"]
["Emissionsfaktorer"]
["CO2-emissionsfaktorer (Scope 1) [ton CO2/TJ]",null,94.13,null,null,null,93,79.319999999999993,74.099999999999994,73,73,73,63.1,73,74.099999999999994,55.52,94.4,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,55]
["CO2-emissionsfaktorer (Scope 2) [ton CO2/TJ] (leveret til net)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.722697908141612,null,null,null,null,37.426161079595133]
["CO2-emissionsfaktorer (Residual-el) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.4]
["Faktiske CO2-emissionsfaktorer for biomasse [ton CO2/TJ] (Inkluderes ikke)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,106,98,100,100,80,57]
["Udledning"]
["CO2-udledning fra energi og transport [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28889261.389100127]
["CO2-udledning fra brændsler [ton CO2]",null,3555329.6345999995,0,0,19152165.840399999,717534.06,304300.86839999998,10325433.377999999,15181.81,4213055.5699999994,3407145.79,169514.36399999997,0,0,4767309.7456,1958042.3456000003,-9810824.6799999997,-1596975.3000000003,-1307839,-3041626.54,-3415797.8400000003,-448586,0,0,-168577.5,0,0,0,0,0,0,0,0,0,0,0,9781967.49209968,null,null,null,null,4864957.4403385734,32239.350000000006,19485684.736200001]
["Andre drivhusgasudledninger fra transport [ton CO2e]",null,null,null,null,144751.96569604106,null,null,92355.919249447397,null,18404.250829505745,33991.795617087933,null,null,null,178.3380689127907,null,0,null,null,null,null,null,null,null,0,7563.8131764716745,7035.5868671563812,528.22630931529375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152494.11694142554]
["CO2-udledning fra Kemiske processer, Landbrug, Affald og Spildevand [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17519312.994267646]
["Udledning af CO2e fra Kemiske processer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758922.0438509119]
["Udledning af CO2e fra Landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16000000]
["fra husdyrfordøjelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3740000]
["fra husdyrgødning i stald og lagre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2780000]
["fra landbrugsjorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4179999.9999999995]
["fra dyrkning af organisk jord",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5300000]
["fra øvrig landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["fra biogasreduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Udledning af CO2e fra Affald ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560390.95041673502]
["Udledning af CO2e fra Spildevand    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200000]
[]
["Samlet udledning af CO2e i kommunen [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46408574.383367777]

{"sheet":"Nøgletal","index":5,"n_rows":686,"n_cols":28,"rows_kept":686,"cut":false,"hidden":true,"merged":[[480,0,480,2],[464,0,464,5],[390,0,390,5],[415,0,415,5],[430,0,430,5],[439,0,439,5],[446,0,446,5],[45,10,45,11],[376,0,376,5],[297,0,297,5],[28,0,28,8],[1,0,1,6],[44,0,44,5],[58,0,58,5],[72,0,72,5],[223,0,223,5],[177,0,177,5],[29,10,29,11]]}
[]
["Oversigts Værdier"]
["Årstal",{"$f":"B46","v":2019},{"$f":"E46","v":"BAU2030"},{"$f":"F46","v":"BAU2050"},null,"Scenarie 2030","Scenarie 2050"]
["Samlet slutforbrug",{"$f":"'Balancen 2019'!B23*-1","v":614253.58000000007},{"$f":"'Balancen BAU 2030'!B23*-1","v":620445.92116703081},{"$f":"'Balancen BAU 2050'!B23*-1","v":641995.41198165598},null,{"$f":"'Balancen Scenarie 2030'!B23*-1","v":620755.95891528018},{"$f":"'Balancen Scenarie 2050'!B23*-1","v":641994.41198165517}]
[]
["CO2-udledning",{"$f":"B32","v":46408574.383367777},{"$f":"E32","v":32232371.692137256},{"$f":"F32","v":20484738.232524619},null,{"$f":"H32","v":32258764.646144785},{"$f":"I32","v":20485061.714418918}]
["CO2-mål",null,{"$f":"$H$31","v":23230000},0,null,{"$f":"$H$31","v":23230000},{"$f":"I31","v":0}]
[]
["CO2-udledning i slutforbrug",{"$f":"'Balancen 2019'!AS23","v":19780813.843900125},{"$f":"'Balancen BAU 2030'!AS23","v":13816170.442968156},{"$f":"'Balancen BAU 2050'!AS23","v":3980215.9368404225},null,{"$f":"'Balancen Scenarie 2030'!AS23","v":13843557.034784695},{"$f":"'Balancen Scenarie 2050'!AS23","v":3980215.9368404187}]
["CO2-udledning i konvertering",{"$f":"'Balancen 2019'!AS8","v":6609727.1412000023},{"$f":"'Balancen BAU 2030'!AS8","v":829438.05625556479},{"$f":"'Balancen BAU 2050'!AS8","v":902534.16634399979},null,{"$f":"'Balancen Scenarie 2030'!AS8","v":828444.41844654398},{"$f":"'Balancen Scenarie 2050'!AS8","v":902857.64823830139}]
["Andre drivhusgasser",{"$f":"'Balancen 2019'!AS76","v":17519312.994267646},{"$f":"'Balancen BAU 2030'!AS76","v":16576965.432913534},{"$f":"'Balancen BAU 2050'!AS76","v":15601988.129340198},null,{"$f":"'Balancen Scenarie 2030'!AS76","v":16576965.432913547},{"$f":"'Balancen Scenarie 2050'!AS76","v":15601988.129340198}]
["Fordeling mellem sektorer"]
["Husholdninger (TJ)",{"$f":"'Balancen 2019'!$B$46*-1","v":182947.27},{"$f":"'Balancen BAU 2030'!$B$46*-1","v":186271.21609137434},{"$f":"'Balancen BAU 2050'!$B$46*-1","v":201636.94982078014},null,{"$f":"'Balancen Scenarie 2030'!$B$46*-1","v":186271.21609137449},{"$f":"'Balancen Scenarie 2050'!$B$46*-1","v":201636.94982077999}]
["Offentlig service (TJ)",{"$f":"'Balancen 2019'!$B$50*-1","v":24051.919999999998},{"$f":"('Balancen BAU 2030'!$B$50+'Balancen BAU 2030'!B60)*-1","v":24250.427730627034},{"$f":"('Balancen BAU 2050'!$B$50+'Balancen BAU 2050'!B60)*-1","v":25923.412942811883},null,{"$f":"'Balancen Scenarie 2030'!$B$50*-1","v":24250.427730627027},{"$f":"'Balancen Scenarie 2050'!$B$50*-1","v":25923.412942811821}]
["Privat service (TJ)",{"$f":"'Balancen 2019'!$B$52*-1","v":36739.040000000001},{"$f":"('Balancen BAU 2030'!$B$52+'Balancen BAU 2030'!B61)*-1","v":58568.190159562},{"$f":"('Balancen BAU 2050'!$B$52+'Balancen BAU 2050'!B61)*-1","v":117487.90567762431},null,{"$f":"'Balancen Scenarie 2030'!$B$52*-1","v":58568.190159562102},{"$f":"'Balancen Scenarie 2050'!$B$52*-1","v":117487.90567762431}]
["Engros og detailhandel (TJ)",{"$f":"'Balancen 2019'!$B$53*-1","v":20109.849999999999},{"$f":"'Balancen BAU 2030'!$B$53*-1","v":24527.388337637971},{"$f":"'Balancen BAU 2050'!$B$53*-1","v":38526.369429794118},null,{"$f":"'Balancen Scenarie 2030'!$B$53*-1","v":24527.388337637945},{"$f":"'Balancen Scenarie 2050'!$B$53*-1","v":38526.369429793995}]
["Landbrug, skovbrug og gartneri (TJ)",{"$f":"'Balancen 2019'!$B$54*-1","v":25268.680000000004},{"$f":"('Balancen BAU 2030'!$B$54+'Balancen BAU 2030'!B62)*-1","v":23522.286042184507},{"$f":"('Balancen BAU 2050'!$B$54+'Balancen BAU 2050'!B62)*-1","v":20661.339368546403},null,{"$f":"'Balancen Scenarie 2030'!$B$54*-1","v":23522.286042184478},{"$f":"'Balancen Scenarie 2050'!$B$54*-1","v":20661.339368546327}]
["Fiskeri (TJ)",{"$f":"'Balancen 2019'!$B$55*-1","v":4732},{"$f":"'Balancen BAU 2030'!$B$55*-1","v":4318},{"$f":"'Balancen BAU 2050'!$B$55*-1","v":3655.8461797072805},null,{"$f":"'Balancen Scenarie 2030'!$B$55*-1","v":4318.0000000000064},{"$f":"'Balancen Scenarie 2050'!$B$55*-1","v":3655.8461797072805}]
["Byggeri- og anlægsvirksomhed (TJ)",{"$f":"'Balancen 2019'!$B$56*-1","v":6911.3899999999994},{"$f":"('Balancen BAU 2030'!$B$56+'Balancen BAU 2030'!B64)*-1","v":7834.6387669186015},{"$f":"('Balancen BAU 2050'!$B$56+'Balancen BAU 2050'!B64)*-1","v":9886.8929128047621},null,{"$f":"'Balancen Scenarie 2030'!$B$56*-1","v":7834.6387669186051},{"$f":"'Balancen Scenarie 2050'!$B$56*-1","v":9886.8929128047148}]
["Fremstillingsvirksomhed (TJ)",{"$f":"'Balancen 2019'!$B$58*-1","v":88620.2},{"$f":"'Balancen BAU 2030'!$B$58*-1","v":86923.916977178873},{"$f":"'Balancen BAU 2050'!$B$58*-1","v":85325.128548355759},null,{"$f":"'Balancen Scenarie 2030'!$B$58*-1","v":86923.916977178873},{"$f":"'Balancen Scenarie 2050'!$B$58*-1","v":85325.128548355628}]
["Transport (TJ)",{"$f":"'Balancen 2019'!$B$25*-1","v":224873.23},{"$f":"'Balancen BAU 2030'!$B$25*-1","v":204229.85706154752},{"$f":"'Balancen BAU 2050'!$B$25*-1","v":138891.56710123119},null,{"$f":"'Balancen Scenarie 2030'!$B$25*-1","v":204539.89480979647},{"$f":"'Balancen Scenarie 2050'!$B$25*-1","v":138890.56710123116}]
[]
["Forbrug af forskellige former af primær energi"]
["Naturgas",{"$f":"('Balancen 2019'!$P$23+'Balancen 2019'!P8)*-1","v":85866.53},{"$f":"'Balancen BAU 2030'!$P$23*-1+'Balancen BAU 2030'!$P$8*-1","v":17757.085765982629},{"$f":"'Balancen BAU 2050'!$P$23*-1+'Balancen BAU 2050'!$P$8*-1","v":3221.1790709259449},null,{"$f":"'Balancen Scenarie 2030'!$P$23*-1+'Balancen Scenarie 2030'!$P$8*-1","v":17742.187983966876},{"$f":"'Balancen Scenarie 2050'!$P$23*-1+'Balancen Scenarie 2050'!$P$8*-1","v":3211.5370716747329}]
["Kul",{"$f":"('Balancen 2019'!$C$23+'Balancen 2019'!$C$8)*-1","v":37770.42},{"$f":"'Balancen BAU 2030'!$C$23*-1+'Balancen BAU 2030'!$C$8*-1","v":3534.8140326587122},{"$f":"'Balancen BAU 2050'!$C$23*-1+'Balancen BAU 2050'!$C$8*-1","v":178.01961575522054},null,{"$f":"'Balancen Scenarie 2030'!$C$23*-1+'Balancen Scenarie 2030'!$C$8*-1","v":3534.8140326587118},{"$f":"'Balancen Scenarie 2050'!$C$23*-1+'Balancen Scenarie 2050'!$C$8*-1","v":178.01961575521995}]
["Olieprodukter ",{"$f":"('Balancen 2019'!$F$23+'Balancen 2019'!F11+'Balancen 2019'!F12+'Balancen 2019'!F20)*-1","v":-56328.549999999959},{"$f":"('Balancen BAU 2030'!$F$23+'Balancen BAU 2030'!F11+'Balancen BAU 2030'!F12+'Balancen BAU 2030'!F20)*-1","v":209957.66603819127},{"$f":"('Balancen BAU 2050'!$F$23+'Balancen BAU 2050'!$F$11+'Balancen BAU 2050'!$F$12)*-1","v":95000.002242455332},null,{"$f":"('Balancen Scenarie 2030'!$F$23+'Balancen Scenarie 2030'!$F$11+'Balancen Scenarie 2030'!$F$12)*-1","v":210327.67044295277},{"$f":"('Balancen Scenarie 2050'!$F$23+'Balancen Scenarie 2050'!$F$11+'Balancen Scenarie 2050'!$F$12)*-1","v":95011.592062869982}]
["ikke-bionedbrydelig affald",{"$f":"'Balancen 2019'!$Q$23*-1+'Balancen 2019'!$Q$8*-1","v":20741.974000000002},{"$f":"'Balancen BAU 2030'!$Q$23*-1+'Balancen BAU 2030'!$Q$8*-1","v":9763.4632941791369},{"$f":"'Balancen BAU 2050'!$Q$23*-1+'Balancen BAU 2050'!$Q$8*-1","v":8799.7407317142788},null,{"$f":"'Balancen Scenarie 2030'!$Q$23*-1+'Balancen Scenarie 2030'!$Q$8*-1","v":9763.4632941791351},{"$f":"'Balancen Scenarie 2050'!$Q$23*-1+'Balancen Scenarie 2050'!$Q$8*-1","v":8799.7407317142734}]
[]
["CO2"]
["Årstal",2019,"KF2019 ","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050",null,"Scroller værdier"]
["CO2 mål",null,null,null,null,null,null,23230000,{"$f":"IF(0=L31,0,L31*10)","v":0},null,23230000,0]
["CO2 Udledning",{"$f":"'Balancen 2019'!AS88","v":46408574.383367777},null,null,{"$f":"'Balancen BAU 2030'!AS88","v":32232371.692137256},{"$f":"'Balancen BAU 2050'!AS88","v":20484738.232524619},null,{"$f":"'Balancen Scenarie 2030'!AS88","v":32258764.646144785},{"$f":"'Balancen Scenarie 2050'!AS88","v":20485061.714418918}]
["VE-andele i % (energi)",{"$f":"('Balancen 2019'!$R11+'Balancen 2019'!$R12+'Balancen 2019'!$R13+'Balancen 2019'!$R23+'Balancen 2019'!$R20+'Balancen 2019'!$Y11+'Balancen 2019'!$Y12+'Balancen 2019'!$Y13+'Balancen 2019'!$Y20+'Balancen 2019'!$Y23+'Balancen 2019'!$AH8+'Balancen 2019'!$AH23+'Balancen 2019'!$AI8+'Balancen 2019'!$AI23+'Balancen 2019'!$AJ8+'Balancen 2019'!$AJ23+'Balancen 2019'!$AK8+'Balancen 2019'!$AK23)/('Balancen 2019'!$C11+'Balancen 2019'!$C12+'Balancen 2019'!$C13+'Balancen 2019'!$C23+'Balancen 2019'!$F11+'Balancen 2019'!$F12+'Balancen 2019'!$F13+'Balancen 2019'!$F23+'Balancen 2019'!$P11+'Balancen 2019'!$P12+'Balancen 2019'!$P13+'Balancen 2019'!$P20+'Balancen 2019'!$P23+'Balancen 2019'!$Q11+'Balancen 2019'!$Q12+'Balancen 2019'!$Q13+'Balancen 2019'!$Q23+'Balancen 2019'!$R11+'Balancen 2019'!$R12+'Balancen 2019'!$R13+'Balancen 2019'!$R23+'Balancen 2019'!$R20+'Balancen 2019'!$Y11+'Balancen 2019'!$Y12+'Balancen 2019'!$Y13+'Balancen 2019'!$Y20+'Balancen 2019'!$Y23+'Balancen 2019'!$AH8+'Balancen 2019'!$AH23+'Balancen 2019'!$AI8+'Balancen 2019'!$AI23+'Balancen 2019'!$AJ8+'Balancen 2019'!$AJ23+'Balancen 2019'!$AK8+'Balancen 2019'!$AK23)","v":0.37018412151551255},null,null,{"$f":"('Balancen BAU 2030'!$R11+'Balancen BAU 2030'!$R12+'Balancen BAU 2030'!$R13+'Balancen BAU 2030'!$R23+'Balancen BAU 2030'!$R20+'Balancen BAU 2030'!$Y11+'Balancen BAU 2030'!$Y12+'Balancen BAU 2030'!$Y13+'Balancen BAU 2030'!$Y20+'Balancen BAU 2030'!$Y23+'Balancen BAU 2030'!$AH8+'Balancen BAU 2030'!$AH23+'Balancen BAU 2030'!$AI8+'Balancen BAU 2030'!$AI23+'Balancen BAU 2030'!$AJ8+'Balancen BAU 2030'!$AJ23+'Balancen BAU 2030'!$AK8+'Balancen BAU 2030'!$AK23)/('Balancen BAU 2030'!$C11+'Balancen BAU 2030'!$C12+'Balancen BAU 2030'!$C13+'Balancen BAU 2030'!$C23+'Balancen BAU 2030'!$F11+'Balancen BAU 2030'!$F12+'Balancen BAU 2030'!$F13+'Balancen BAU 2030'!$F23+'Balancen BAU 2030'!$P11+'Balancen BAU 2030'!$P12+'Balancen BAU 2030'!$P13+'Balancen BAU 2030'!$P20+'Balancen BAU 2030'!$P23+'Balancen BAU 2030'!$Q11+'Balancen BAU 2030'!$Q12+'Balancen BAU 2030'!$Q13+'Balancen BAU 2030'!$Q23+'Balancen BAU 2030'!$R11+'Balancen BAU 2030'!$R12+'Balancen BAU 2030'!$R13+'Balancen BAU 2030'!$R23+'Balancen BAU 2030'!$R20+'Balancen BAU 2030'!$Y11+'Balancen BAU 2030'!$Y12+'Balancen BAU 2030'!$Y13+'Balancen BAU 2030'!$Y20+'Balancen BAU 2030'!$Y23+'Balancen BAU 2030'!$AH8+'Balancen BAU 2030'!$AH23+'Balancen BAU 2030'!$AI8+'Balancen BAU 2030'!$AI23+'Balancen BAU 2030'!$AJ8+'Balancen BAU 2030'!$AJ23+'Balancen BAU 2030'!$AK8+'Balancen BAU 2030'!$AK23)","v":0.60836684767193616},{"$f":"('Balancen BAU 2050'!$R11+'Balancen BAU 2050'!$R12+'Balancen BAU 2050'!$R13+'Balancen BAU 2050'!$R23+'Balancen BAU 2050'!$R20+'Balancen BAU 2050'!$Y11+'Balancen BAU 2050'!$Y12+'Balancen BAU 2050'!$Y13+'Balancen BAU 2050'!$Y20+'Balancen BAU 2050'!$Y23+'Balancen BAU 2050'!$AH8+'Balancen BAU 2050'!$AH23+'Balancen BAU 2050'!$AI8+'Balancen BAU 2050'!$AI23+'Balancen BAU 2050'!$AJ8+'Balancen BAU 2050'!$AJ23+'Balancen BAU 2050'!$AK8+'Balancen BAU 2050'!$AK23)/('Balancen BAU 2050'!$C11+'Balancen BAU 2050'!$C12+'Balancen BAU 2050'!$C13+'Balancen BAU 2050'!$C23+'Balancen BAU 2050'!$F11+'Balancen BAU 2050'!$F12+'Balancen BAU 2050'!$F13+'Balancen BAU 2050'!$F23+'Balancen BAU 2050'!$P11+'Balancen BAU 2050'!$P12+'Balancen BAU 2050'!$P13+'Balancen BAU 2050'!$P20+'Balancen BAU 2050'!$P23+'Balancen BAU 2050'!$Q11+'Balancen BAU 2050'!$Q12+'Balancen BAU 2050'!$Q13+'Balancen BAU 2050'!$Q23+'Balancen BAU 2050'!$R11+'Balancen BAU 2050'!$R12+'Balancen BAU 2050'!$R13+'Balancen BAU 2050'!$R23+'Balancen BAU 2050'!$R20+'Balancen BAU 2050'!$Y11+'Balancen BAU 2050'!$Y12+'Balancen BAU 2050'!$Y13+'Balancen BAU 2050'!$Y20+'Balancen BAU 2050'!$Y23+'Balancen BAU 2050'!$AH8+'Balancen BAU 2050'!$AH23+'Balancen BAU 2050'!$AI8+'Balancen BAU 2050'!$AI23+'Balancen BAU 2050'!$AJ8+'Balancen BAU 2050'!$AJ23+'Balancen BAU 2050'!$AK8+'Balancen BAU 2050'!$AK23)","v":0.77350000620263026},null,{"$f":"('Balancen Scenarie 2030'!$R11+'Balancen Scenarie 2030'!$R12+'Balancen Scenarie 2030'!$R13+'Balancen Scenarie 2030'!$R23+'Balancen Scenarie 2030'!$R20+'Balancen Scenarie 2030'!$Y11+'Balancen Scenarie 2030'!$Y12+'Balancen Scenarie 2030'!$Y13+'Balancen Scenarie 2030'!$Y20+'Balancen Scenarie 2030'!$Y23+'Balancen Scenarie 2030'!$AH8+'Balancen Scenarie 2030'!$AH23+'Balancen Scenarie 2030'!$AI8+'Balancen Scenarie 2030'!$AI23+'Balancen Scenarie 2030'!$AJ8+'Balancen Scenarie 2030'!$AJ23+'Balancen Scenarie 2030'!$AK8+'Balancen Scenarie 2030'!$AK23)/('Balancen Scenarie 2030'!$C11+'Balancen Scenarie 2030'!$C12+'Balancen Scenarie 2030'!$C13+'Balancen Scenarie 2030'!$C23+'Balancen Scenarie 2030'!$F11+'Balancen Scenarie 2030'!$F12+'Balancen Scenarie 2030'!$F13+'Balancen Scenarie 2030'!$F23+'Balancen Scenarie 2030'!$P11+'Balancen Scenarie 2030'!$P12+'Balancen Scenarie 2030'!$P13+'Balancen Scenarie 2030'!$P20+'Balancen Scenarie 2030'!$P23+'Balancen Scenarie 2030'!$Q11+'Balancen Scenarie 2030'!$Q12+'Balancen Scenarie 2030'!$Q13+'Balancen Scenarie 2030'!$Q23+'Balancen Scenarie 2030'!$R11+'Balancen Scenarie 2030'!$R12+'Balancen Scenarie 2030'!$R13+'Balancen Scenarie 2030'!$R23+'Balancen Scenarie 2030'!$R20+'Balancen Scenarie 2030'!$Y11+'Balancen Scenarie 2030'!$Y12+'Balancen Scenarie 2030'!$Y13+'Balancen Scenarie 2030'!$Y20+'Balancen Scenarie 2030'!$Y23+'Balancen Scenarie 2030'!$AH8+'Balancen Scenarie 2030'!$AH23+'Balancen Scenarie 2030'!$AI8+'Balancen Scenarie 2030'!$AI23+'Balancen Scenarie 2030'!$AJ8+'Balancen Scenarie 2030'!$AJ23+'Balancen Scenarie 2030'!$AK8+'Balancen Scenarie 2030'!$AK23)","v":0.60719578290660026},{"$f":"('Balancen Scenarie 2050'!$R11+'Balancen Scenarie 2050'!$R12+'Balancen Scenarie 2050'!$R13+'Balancen Scenarie 2050'!$R23+'Balancen Scenarie 2050'!$R20+'Balancen Scenarie 2050'!$Y11+'Balancen Scenarie 2050'!$Y12+'Balancen Scenarie 2050'!$Y13+'Balancen Scenarie 2050'!$Y20+'Balancen Scenarie 2050'!$Y23+'Balancen Scenarie 2050'!$AH8+'Balancen Scenarie 2050'!$AH23+'Balancen Scenarie 2050'!$AI8+'Balancen Scenarie 2050'!$AI23+'Balancen Scenarie 2050'!$AJ8+'Balancen Scenarie 2050'!$AJ23+'Balancen Scenarie 2050'!$AK8+'Balancen Scenarie 2050'!$AK23)/('Balancen Scenarie 2050'!$C11+'Balancen Scenarie 2050'!$C12+'Balancen Scenarie 2050'!$C13+'Balancen Scenarie 2050'!$C23+'Balancen Scenarie 2050'!$F11+'Balancen Scenarie 2050'!$F12+'Balancen Scenarie 2050'!$F13+'Balancen Scenarie 2050'!$F23+'Balancen Scenarie 2050'!$P11+'Balancen Scenarie 2050'!$P12+'Balancen Scenarie 2050'!$P13+'Balancen Scenarie 2050'!$P20+'Balancen Scenarie 2050'!$P23+'Balancen Scenarie 2050'!$Q11+'Balancen Scenarie 2050'!$Q12+'Balancen Scenarie 2050'!$Q13+'Balancen Scenarie 2050'!$Q23+'Balancen Scenarie 2050'!$R11+'Balancen Scenarie 2050'!$R12+'Balancen Scenarie 2050'!$R13+'Balancen Scenarie 2050'!$R23+'Balancen Scenarie 2050'!$R20+'Balancen Scenarie 2050'!$Y11+'Balancen Scenarie 2050'!$Y12+'Balancen Scenarie 2050'!$Y13+'Balancen Scenarie 2050'!$Y20+'Balancen Scenarie 2050'!$Y23+'Balancen Scenarie 2050'!$AH8+'Balancen Scenarie 2050'!$AH23+'Balancen Scenarie 2050'!$AI8+'Balancen Scenarie 2050'!$AI23+'Balancen Scenarie 2050'!$AJ8+'Balancen Scenarie 2050'!$AJ23+'Balancen Scenarie 2050'!$AK8+'Balancen Scenarie 2050'!$AK23)","v":0.77225951660029202}]
["VE-andele i % (el + fjernvarme)",{"$f":"('Balancen 2019'!$R11+'Balancen 2019'!$R12+'Balancen 2019'!$R13+'Balancen 2019'!$Y11+'Balancen 2019'!$Y12+'Balancen 2019'!$Y13+'Balancen 2019'!$Z11+'Balancen 2019'!$Z12+'Balancen 2019'!$Z13+'Balancen 2019'!$AA11+'Balancen 2019'!$AA12+'Balancen 2019'!$AA13+'Balancen 2019'!$AH13+'Balancen 2019'!$AI13+'Balancen 2019'!$AJ14+'Balancen 2019'!$AH18+'Balancen 2019'!$AK19)/('Balancen 2019'!$C11+'Balancen 2019'!$C12+'Balancen 2019'!$C13+'Balancen 2019'!$F11+'Balancen 2019'!$F12+'Balancen 2019'!$F13+'Balancen 2019'!$P11+'Balancen 2019'!$P12+'Balancen 2019'!$P13+'Balancen 2019'!$Q11+'Balancen 2019'!$Q12+'Balancen 2019'!$Q13+'Balancen 2019'!$R11+'Balancen 2019'!$R12+'Balancen 2019'!$R13+'Balancen 2019'!$Y11+'Balancen 2019'!$Y12+'Balancen 2019'!$Y13+'Balancen 2019'!$Z11+'Balancen 2019'!$Z12+'Balancen 2019'!$Z13+'Balancen 2019'!$AA11+'Balancen 2019'!$AA12+'Balancen 2019'!$AA13+'Balancen 2019'!$AH13+'Balancen 2019'!$AI13+'Balancen 2019'!$AJ14+'Balancen 2019'!$AH18+'Balancen 2019'!$AK19)","v":0.6758140621471006},null,null,{"$f":"('Balancen BAU 2030'!$R11+'Balancen BAU 2030'!$R12+'Balancen BAU 2030'!$R13+'Balancen BAU 2030'!$Y11+'Balancen BAU 2030'!$Y12+'Balancen BAU 2030'!$Y13+'Balancen BAU 2030'!$Z11+'Balancen BAU 2030'!$Z12+'Balancen BAU 2030'!$Z13+'Balancen BAU 2030'!$AA11+'Balancen BAU 2030'!$AA12+'Balancen BAU 2030'!$AA13+'Balancen BAU 2030'!$AH13+'Balancen BAU 2030'!$AI13+'Balancen BAU 2030'!$AJ14+'Balancen BAU 2030'!$AH18+'Balancen BAU 2030'!$AK19)/('Balancen BAU 2030'!$C11+'Balancen BAU 2030'!$C12+'Balancen BAU 2030'!$C13+'Balancen BAU 2030'!$F11+'Balancen BAU 2030'!$F12+'Balancen BAU 2030'!$F13+'Balancen BAU 2030'!$P11+'Balancen BAU 2030'!$P12+'Balancen BAU 2030'!$P13+'Balancen BAU 2030'!$Q11+'Balancen BAU 2030'!$Q12+'Balancen BAU 2030'!$Q13+'Balancen BAU 2030'!$R11+'Balancen BAU 2030'!$R12+'Balancen BAU 2030'!$R13+'Balancen BAU 2030'!$Y11+'Balancen BAU 2030'!$Y12+'Balancen BAU 2030'!$Y13+'Balancen BAU 2030'!$Z11+'Balancen BAU 2030'!$Z12+'Balancen BAU 2030'!$Z13+'Balancen BAU 2030'!$AA11+'Balancen BAU 2030'!$AA12+'Balancen BAU 2030'!$AA13+'Balancen BAU 2030'!$AH13+'Balancen BAU 2030'!$AI13+'Balancen BAU 2030'!$AJ14+'Balancen BAU 2030'!$AH18+'Balancen BAU 2030'!$AK19)","v":0.96850795585053517},{"$f":"('Balancen BAU 2050'!$R11+'Balancen BAU 2050'!$R12+'Balancen BAU 2050'!$R13+'Balancen BAU 2050'!$Y11+'Balancen BAU 2050'!$Y12+'Balancen BAU 2050'!$Y13+'Balancen BAU 2050'!$Z11+'Balancen BAU 2050'!$Z12+'Balancen BAU 2050'!$Z13+'Balancen BAU 2050'!$AA11+'Balancen BAU 2050'!$AA12+'Balancen BAU 2050'!$AA13+'Balancen BAU 2050'!$AH13+'Balancen BAU 2050'!$AI13+'Balancen BAU 2050'!$AJ14+'Balancen BAU 2050'!$AH18+'Balancen BAU 2050'!$AK19)/('Balancen BAU 2050'!$C11+'Balancen BAU 2050'!$C12+'Balancen BAU 2050'!$C13+'Balancen BAU 2050'!$F11+'Balancen BAU 2050'!$F12+'Balancen BAU 2050'!$F13+'Balancen BAU 2050'!$P11+'Balancen BAU 2050'!$P12+'Balancen BAU 2050'!$P13+'Balancen BAU 2050'!$Q11+'Balancen BAU 2050'!$Q12+'Balancen BAU 2050'!$Q13+'Balancen BAU 2050'!$R11+'Balancen BAU 2050'!$R12+'Balancen BAU 2050'!$R13+'Balancen BAU 2050'!$Y11+'Balancen BAU 2050'!$Y12+'Balancen BAU 2050'!$Y13+'Balancen BAU 2050'!$Z11+'Balancen BAU 2050'!$Z12+'Balancen BAU 2050'!$Z13+'Balancen BAU 2050'!$AA11+'Balancen BAU 2050'!$AA12+'Balancen BAU 2050'!$AA13+'Balancen BAU 2050'!$AH13+'Balancen BAU 2050'!$AI13+'Balancen BAU 2050'!$AJ14+'Balancen BAU 2050'!$AH18+'Balancen BAU 2050'!$AK19)","v":0.96707512766021797},null,{"$f":"('Balancen Scenarie 2030'!$R11+'Balancen Scenarie 2030'!$R12+'Balancen Scenarie 2030'!$R13+'Balancen Scenarie 2030'!$Y11+'Balancen Scenarie 2030'!$Y12+'Balancen Scenarie 2030'!$Y13+'Balancen Scenarie 2030'!$Z11+'Balancen Scenarie 2030'!$Z12+'Balancen Scenarie 2030'!$Z13+'Balancen Scenarie 2030'!$AA11+'Balancen Scenarie 2030'!$AA12+'Balancen Scenarie 2030'!$AA13+'Balancen Scenarie 2030'!$AH13+'Balancen Scenarie 2030'!$AI13+'Balancen Scenarie 2030'!$AJ14+'Balancen Scenarie 2030'!$AH18+'Balancen Scenarie 2030'!$AK19)/('Balancen Scenarie 2030'!$C11+'Balancen Scenarie 2030'!$C12+'Balancen Scenarie 2030'!$C13+'Balancen Scenarie 2030'!$F11+'Balancen Scenarie 2030'!$F12+'Balancen Scenarie 2030'!$F13+'Balancen Scenarie 2030'!$P11+'Balancen Scenarie 2030'!$P12+'Balancen Scenarie 2030'!$P13+'Balancen Scenarie 2030'!$Q11+'Balancen Scenarie 2030'!$Q12+'Balancen Scenarie 2030'!$Q13+'Balancen Scenarie 2030'!$R11+'Balancen Scenarie 2030'!$R12+'Balancen Scenarie 2030'!$R13+'Balancen Scenarie 2030'!$Y11+'Balancen Scenarie 2030'!$Y12+'Balancen Scenarie 2030'!$Y13+'Balancen Scenarie 2030'!$Z11+'Balancen Scenarie 2030'!$Z12+'Balancen Scenarie 2030'!$Z13+'Balancen Scenarie 2030'!$AA11+'Balancen Scenarie 2030'!$AA12+'Balancen Scenarie 2030'!$AA13+'Balancen Scenarie 2030'!$AH13+'Balancen Scenarie 2030'!$AI13+'Balancen Scenarie 2030'!$AJ14+'Balancen Scenarie 2030'!$AH18+'Balancen Scenarie 2030'!$AK19)","v":0.96849072718347617},{"$f":"('Balancen Scenarie 2050'!$R11+'Balancen Scenarie 2050'!$R12+'Balancen Scenarie 2050'!$R13+'Balancen Scenarie 2050'!$Y11+'Balancen Scenarie 2050'!$Y12+'Balancen Scenarie 2050'!$Y13+'Balancen Scenarie 2050'!$Z11+'Balancen Scenarie 2050'!$Z12+'Balancen Scenarie 2050'!$Z13+'Balancen Scenarie 2050'!$AA11+'Balancen Scenarie 2050'!$AA12+'Balancen Scenarie 2050'!$AA13+'Balancen Scenarie 2050'!$AH13+'Balancen Scenarie 2050'!$AI13+'Balancen Scenarie 2050'!$AJ14+'Balancen Scenarie 2050'!$AH18+'Balancen Scenarie 2050'!$AK19)/('Balancen Scenarie 2050'!$C11+'Balancen Scenarie 2050'!$C12+'Balancen Scenarie 2050'!$C13+'Balancen Scenarie 2050'!$F11+'Balancen Scenarie 2050'!$F12+'Balancen Scenarie 2050'!$F13+'Balancen Scenarie 2050'!$P11+'Balancen Scenarie 2050'!$P12+'Balancen Scenarie 2050'!$P13+'Balancen Scenarie 2050'!$Q11+'Balancen Scenarie 2050'!$Q12+'Balancen Scenarie 2050'!$Q13+'Balancen Scenarie 2050'!$R11+'Balancen Scenarie 2050'!$R12+'Balancen Scenarie 2050'!$R13+'Balancen Scenarie 2050'!$Y11+'Balancen Scenarie 2050'!$Y12+'Balancen Scenarie 2050'!$Y13+'Balancen Scenarie 2050'!$Z11+'Balancen Scenarie 2050'!$Z12+'Balancen Scenarie 2050'!$Z13+'Balancen Scenarie 2050'!$AA11+'Balancen Scenarie 2050'!$AA12+'Balancen Scenarie 2050'!$AA13+'Balancen Scenarie 2050'!$AH13+'Balancen Scenarie 2050'!$AI13+'Balancen Scenarie 2050'!$AJ14+'Balancen Scenarie 2050'!$AH18+'Balancen Scenarie 2050'!$AK19)","v":0.96704442864855245}]
["El- og VE-andele i % (transport)",{"$f":"1-('Balancen 2019'!$F25+'Balancen 2019'!$P25)/'Balancen 2019'!$B25","v":4.9805839494545423E-2},null,null,{"$f":"1-('Balancen BAU 2030'!$F25+'Balancen BAU 2030'!$P25)/'Balancen BAU 2030'!$B25","v":0.12143454608746052},{"$f":"1-('Balancen BAU 2050'!$F25+'Balancen BAU 2050'!$P25)/'Balancen BAU 2050'!$B25","v":0.36835270501058182},null,{"$f":"1-('Balancen Scenarie 2030'!$F25+'Balancen Scenarie 2030'!$P25)/'Balancen Scenarie 2030'!$B25","v":0.12094631327507499},{"$f":"1-('Balancen Scenarie 2050'!$F25+'Balancen Scenarie 2050'!$P25)/'Balancen Scenarie 2050'!$B25","v":0.36834815720500969}]
["Biomasseforbrug (TJ)",{"$f":"'Balancen 2019'!$R3","v":144209.64600000001},null,null,{"$f":"'Balancen BAU 2030'!$R3","v":127029.60596836035},{"$f":"'Balancen BAU 2050'!$R3","v":99440.933346962775},null,{"$f":"'Balancen Scenarie 2030'!$R3","v":126288.56535714598},{"$f":"'Balancen Scenarie 2050'!$R3","v":99070.561775652663}]
["Biomasseforbrug (lastbiler per time)",{"$f":"B36*1000/15/8760/30","v":36.582863013698635},null,null,{"$f":"E36*1000/15/8760/30","v":32.224659048290299},{"$f":"F36*1000/15/8760/30","v":25.22601048882871},null,{"$f":"H36*1000/15/8760/30","v":32.036673099225261},{"$f":"I36*1000/15/8760/30","v":25.132055244965162}]
["Elimport (TJ)",{"$f":"'Balancen 2019'!$AL10","v":16035.860000000015},null,null,{"$f":"'Balancen BAU 2030'!$AL10","v":-780.2244002816733},{"$f":"'Balancen BAU 2050'!$AL10","v":110241.56598654613},null,{"$f":"'Balancen Scenarie 2030'!$AL10","v":-56.370803500030888},{"$f":"'Balancen Scenarie 2050'!$AL10","v":113863.58664895315}]
["Elimport (solcelleareal i hektar)",{"$f":"B38/3.6*1000/759","v":5868.7820231298547},null,null,{"$f":"E38/3.6*1000/750","v":-288.9720001043234},{"$f":"F38/3.6*1000/750","v":40830.209624646719},null,{"$f":"H38/3.6*1000/750","v":-20.878075370381808},{"$f":"I38/3.6*1000/750","v":42171.698758871535}]
["Vindmøllekapacitet (MW)",{"$f":"'Balancen 2019'!$AJ14*-1/3.6/B477*1000","v":4614.2380952380954},null,null,{"$f":"'Balancen BAU 2030'!$AJ14*-1/3.6/E477*1000","v":9062.7083333333339},{"$f":"'Balancen BAU 2050'!$AJ14*-1/3.6/F477*1000","v":9062.7083333333339},null,{"$f":"'Balancen Scenarie 2030'!$AJ14*-1/3.6/H477*1000","v":9062.375},{"$f":"'Balancen Scenarie 2050'!$AJ14*-1/3.6/I477*1000","v":9062.7083333333339}]
["Solcellekapacitet (MW)",{"$f":"'Balancen 2019'!$AH18*-1/3.6/B478*1000","v":875.69949494949492},null,null,{"$f":"'Balancen BAU 2030'!$AH18*-1/3.6/E478*1000","v":10027.525252525253},{"$f":"'Balancen BAU 2050'!$AH18*-1/3.6/F478*1000","v":10027.525252525253},null,{"$f":"'Balancen Scenarie 2030'!$AH18*-1/3.6/H478*1000","v":10027.525252525253},{"$f":"'Balancen Scenarie 2050'!$AH18*-1/3.6/I478*1000","v":10027.525252525253}]
["Solcellekapacitet (hektar)",{"$f":"'Balancen 2019'!$AH18*-1/3.6*1000/759","v":1269.129702825355},null,null,{"$f":"'Balancen BAU 2030'!$AH18/3.6*1000/759*-1","v":14532.645293514859},{"$f":"'Balancen BAU 2050'!$AH18*-1/3.6*1000/759","v":14532.645293514859},null,{"$f":"'Balancen Scenarie 2030'!$AH18*-1/3.6*1000/750","v":14707.037037037036},{"$f":"'Balancen Scenarie 2050'!$AH18*-1/3.6*1000/750","v":14707.037037037036},null,"Værdi for 2019 eller BAU"]
[null,null,null,null,null,null,null,null,null,null,1]
[]
["Belysning, elektronik, elektriske motorer, ventilation  mv."]
["Årstal",2019,null,null,"BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050",null,"Scroller værdier"]
["Husholdninger (TJ)",{"$f":"('Balancen 2019'!$AP46)*-1","v":36857.69},null,null,{"$f":"('Balancen BAU 2030'!$AP46)*-1","v":45358.817003106531},{"$f":"('Balancen BAU 2050'!$AP46)*-1","v":66151.699087050743},null,{"$f":"B47*(1+(K47/1000-1))^(30-19)","v":45358.817003106531},{"$f":"B47*(1+(L47/1000-1))^(2050-2019)","v":66151.699087050743},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E47^(1/11))/B47^(1/11),1000))","v":1019.0464120175014},{"$f":"IF($K$43=0,1000,IFERROR((1000*F47^(1/31))/B47^(1/31),1000))","v":1019.0464120175013}]
["Offentlig service (TJ)",{"$f":"('Balancen 2019'!$AP50)*-1","v":8651.52},null,null,{"$f":"('Balancen BAU 2030'!$AP50)*-1","v":7885.8376986025787},{"$f":"('Balancen BAU 2050'!$AP50)*-1","v":6663.0928905133605},null,{"$f":"B48*(1+(K48/1000-1))^(30-19)","v":7885.8376986025487},{"$f":"B48*(1+(L48/1000-1))^(2050-2019)","v":6663.0928905133605},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E48^(1/11))/B48^(1/11),1000))","v":991.61115044898906},{"$f":"IF($K$43=0,1000,IFERROR((1000*F48^(1/31))/B48^(1/31),1000))","v":991.61115044898941}]
["Privat service (TJ)",{"$f":"('Balancen 2019'!$AP52)*-1","v":17762},null,null,{"$f":"('Balancen BAU 2030'!$AP52)*-1","v":36062.956113809276},{"$f":"('Balancen BAU 2050'!$AP52)*-1","v":80604.657490797399},null,36062.956113809349,80604.657490797399,null,1066.5000000000002,1050]
["Engros og detailhandel (TJ)",{"$f":"('Balancen 2019'!$AP53)*-1","v":10565.349999999999},null,null,{"$f":"('Balancen BAU 2030'!$AP53)*-1","v":12528.260798699261},{"$f":"('Balancen BAU 2050'!$AP53)*-1","v":17078.462865731886},null,12528.260798699261,17078.462865731886,null,1015.61217787334,1015.61217787334]
["Landbrug, skovbrug og gartneri (TJ)",{"$f":"('Balancen 2019'!$AP54)*-1","v":6575.36},null,null,{"$f":"('Balancen BAU 2030'!$AP54)*-1","v":6166.9011972223498},{"$f":"('Balancen BAU 2050'!$AP54)*-1","v":5488.1503392992563},null,6166.9011972223416,5488.1503392992199,null,994.18670345887153,994.18670345887142]
["Fiskeri (TJ)",{"$f":"('Balancen 2019'!$AP55)*-1","v":0},null,null,{"$f":"('Balancen BAU 2030'!$AP55)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AP55)*-1","v":0},null,{"$f":"IF($K$43=0,B52,E52)","v":0},{"$f":"IF($K$43=0,B52,F52)","v":0}]
["Byggeri- og anlægsvirksomhed (TJ)",{"$f":"('Balancen 2019'!$AP56)*-1","v":1359.59},null,null,{"$f":"('Balancen BAU 2030'!$AP56)*-1","v":1673.3780654647333},{"$f":"('Balancen BAU 2050'!$AP56)*-1","v":2441.0058380295113},null,1673.3780654647369,2441.0058380295113,null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E53^(1/11))/B53^(1/11),1000))","v":1019.0576118748912},{"$f":"IF($K$43=0,1000,IFERROR((1000*F53^(1/31))/B53^(1/31),1000))","v":1019.0576118748911}]
["Fremstillingsvirksomhed (TJ)",{"$f":"'Balancen 2019'!$AP58*-1","v":28841.8},null,null,{"$f":"'Balancen BAU 2030'!$AP58*-1","v":31253.163606557391},{"$f":"'Balancen BAU 2050'!$AP58*-1","v":36165.70529514263},null,{"$f":"IF(K43=0,B54,E54)","v":31253.163606557391},{"$f":"IF(K43=0,B54,F54)","v":36165.70529514263}]
[]
["Tab i elnet [%]",{"$f":"'Balancen 2019'!$AL21/'Balancen 2019'!$AL23","v":5.1647574094290334E-2},null,null,{"$f":"'Balancen BAU 2030'!$AL21/'Balancen BAU 2030'!$AL23","v":6.4840589067547458E-2},{"$f":"'Balancen BAU 2050'!$AL21/'Balancen BAU 2050'!$AL23","v":6.3175740082828655E-2},null,{"$f":"K56/1000","v":6.4840589067547458E-2},{"$f":"L56/1000","v":6.3175740082828655E-2},null,{"$f":"IF($K$43=0,$B$56*1000,E56*1000)","v":64.840589067547455},{"$f":"IF($K$43=0,$B$56*1000,F56*1000)","v":63.175740082828653}]
[]
[]
["Fjernvarme"]
["Årstal",2019,"KF2019 ","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Husholdninger ",{"$f":"('Balancen 2019'!$AQ46)*-1","v":67709.31},null,null,{"$f":"('Balancen BAU 2030'!$AQ46)*-1","v":72466.015126782571},{"$f":"('Balancen BAU 2050'!$AQ46)*-1","v":81987.05284407048},null,{"$f":"B61*(1+(K61/1000-1))^(30-19)","v":72466.015126782571},{"$f":"B61*(1+(L61/1000-1))^(2050-2019)","v":81987.05284407048},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E61^(1/11))/B61^(1/11),1000))","v":1006.1912695455081},{"$f":"IF($K$43=0,1000,IFERROR((1000*F61^(1/31))/B61^(1/31),1000))","v":1006.1912695455081}]
["Offentlig service",{"$f":"('Balancen 2019'!$AQ50)*-1","v":10253.209999999999},null,null,{"$f":"('Balancen BAU 2030'!$AQ50)*-1","v":9790.1246158170834},{"$f":"('Balancen BAU 2050'!$AQ50)*-1","v":9001.0742135921446},null,{"$f":"B62*(1+(K62/1000-1))^(30-19)","v":9790.1246158170943},{"$f":"B62*(1+(L62/1000-1))^(2050-2019)","v":9001.0742135920809},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E62^(1/11))/B62^(1/11),1000))","v":995.80730110345166},{"$f":"IF($K$43=0,1000,IFERROR((1000*F62^(1/31))/B62^(1/31),1000))","v":995.80730110345132}]
["Privat service",{"$f":"('Balancen 2019'!$AQ52)*-1","v":13783.94},null,null,{"$f":"('Balancen BAU 2030'!$AQ52)*-1","v":13627.337071164711},{"$f":"('Balancen BAU 2050'!$AQ52)*-1","v":13347.148639922461},null,13627.337071164746,13347.148639922461,null,998.96178546853844,998.96178546853821]
["Engros og detailhandel",{"$f":"('Balancen 2019'!$AQ53)*-1","v":7263.23},null,null,{"$f":"('Balancen BAU 2030'!$AQ53)*-1","v":7831.3468898316314},{"$f":"('Balancen BAU 2050'!$AQ53)*-1","v":8980.5539120604208},null,7831.3468898316132,8980.5539120603626,null,1006.8698424217005,1006.8698424217005]
["Landbrug, skovbrug og gartneri",{"$f":"('Balancen 2019'!$AQ54)*-1","v":1547.63},null,null,{"$f":"('Balancen BAU 2030'!$AQ54)*-1","v":1512.6499694563233},{"$f":"('Balancen BAU 2050'!$AQ54)*-1","v":1451.062995510104},null,{"$f":"B65*(1+(K65/1000-1))^(30-19)","v":1512.6499694563213},{"$f":"B65*(1+(L65/1000-1))^(2050-2019)","v":1451.062995510099},null,997.92382468127209,997.92382468127209]
["Fiskeri",{"$f":"('Balancen 2019'!$AQ55)*-1","v":0},null,null,{"$f":"('Balancen BAU 2030'!$AQ55)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AQ55)*-1","v":0},null,{"$f":"IF($K$43=0,B66,E66)","v":0},{"$f":"IF($K$43=0,B66,F66)","v":0}]
["Byggeri- og anlægsvirksomhed",{"$f":"('Balancen 2019'!$AQ56)*-1","v":0},null,null,{"$f":"('Balancen BAU 2030'!$AQ56)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AQ56)*-1","v":0},null,{"$f":"IF($K$43=0,B67,E67)","v":0},{"$f":"IF($K$43=0,B67,F67)","v":0}]
["Fremstillingsvirksomhed",{"$f":"'Balancen 2019'!$AQ58*-1","v":3313.3},null,null,{"$f":"'Balancen BAU 2030'!$AQ58*-1","v":3639.3113852556526},{"$f":"'Balancen BAU 2050'!$AQ58*-1","v":4316.4379185064872},null,3639.3113852556526,4316.4379185065154,null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E68^(1/11))/B68^(1/11),1000))","v":1008.5683006608147},{"$f":"IF($K$43=0,1000,IFERROR((1000*F68^(1/31))/B68^(1/31),1000))","v":1008.5683006608148}]
[]
["Tab i fjernvarmenet [%]",{"$f":"'Balancen 2019'!$AQ21/'Balancen 2019'!$AQ23","v":0.25144290079331383},null,null,{"$f":"'Balancen BAU 2030'!$AQ21/'Balancen BAU 2030'!$AQ23","v":0.25000220795393324},{"$f":"'Balancen BAU 2050'!$AQ21/'Balancen BAU 2050'!$AQ23","v":0.25000220795393324},null,{"$f":"K70/1000","v":0.25000220795393324},{"$f":"L70/1000","v":0.25000220795393324},null,{"$f":"IF($K$43=0,B70*1000,E70*1000)","v":250.00220795393324},{"$f":"IF($K$43=0,B70*1000,F70*1000)","v":250.00220795393324}]
[]
[]
["Opvarmning og Proces"]
["Årstal",2019,null,null,"BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Husholdninger ",{"$f":"('Balancen 2019'!$B46+B47+B61)*-1","v":78380.26999999999},null,null,{"$f":"('Balancen BAU 2030'!$B46+E47+E61)*-1","v":68446.383961485248},{"$f":"('Balancen BAU 2050'!$B46+F47+F61)*-1","v":53498.197889658913},null,{"$f":"B75*(1+(K75/1000-1))^(30-19)","v":68446.383961485393},{"$f":"B75*(1+(L75/1000-1))^(2050-2019)","v":53498.197889658761},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E75^(1/11))/B75^(1/11),1000))","v":987.75544449036283},{"$f":"IF($K$43=0,1000,IFERROR((1000*F75^(1/31))/B75^(1/31),1000))","v":987.75544449036249}]
["Offentlig service",{"$f":"('Balancen 2019'!$B50+'Balancen 2019'!$B60+B48+B62)*-1","v":5147.1899999999987},null,null,{"$f":"('Balancen BAU 2030'!$B50+'Balancen BAU 2030'!$B60+E48+E62)*-1","v":6574.4654162073712},{"$f":"('Balancen BAU 2050'!$B50+'Balancen BAU 2050'!$B60+F48+F62)*-1","v":10259.245838706376},null,{"$f":"B76*(1+(K76/1000-1))^(30-19)","v":6574.4654162073866},{"$f":"B76*(1+(L76/1000-1))^(2050-2019)","v":10259.245838706378},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E76^(1/11))/B76^(1/11),1000))","v":1022.4986648258249},{"$f":"IF($K$43=0,1000,IFERROR((1000*F76^(1/31))/B76^(1/31),1000))","v":1022.4986648258248}]
["Privat service",{"$f":"('Balancen 2019'!$B52+'Balancen 2019'!$B61+B49+B63)*-1","v":5193.1000000000004},null,null,{"$f":"('Balancen BAU 2030'!$B52+'Balancen BAU 2030'!$B61+E49+E63)*-1","v":8877.8969745880131},{"$f":"('Balancen BAU 2050'!$B52+'Balancen BAU 2050'!$B61+F49+F63)*-1","v":23536.09954690445},null,8877.8969745880113,23536.099546904439,null,1049.9562898429808,1049.9562898429808]
["Engros og detailhandel",{"$f":"('Balancen 2019'!$B53+B50+B64)*-1","v":2281.2700000000004},null,null,{"$f":"('Balancen BAU 2030'!$B53+E50+E64)*-1","v":4167.7806491070787},{"$f":"('Balancen BAU 2050'!$B53+F50+F64)*-1","v":12467.352652001811},null,4167.7806491070742,12467.352652001742,null,1056.3150548734575,1056.3150548734573]
["Landbrug, skovbrug og gartneri",{"$f":"('Balancen 2019'!$B54+'Balancen 2019'!$B62+B51+B65)*-1","v":17145.690000000002},null,null,{"$f":"('Balancen BAU 2030'!$B54+'Balancen BAU 2030'!$B62+E51+E65)*-1","v":15842.734875505836},{"$f":"('Balancen BAU 2050'!$B54+'Balancen BAU 2050'!$B62+F51+F65)*-1","v":13722.126033737044},null,15842.734875505819,13722.126033737009,null,992.84067798831541,992.84067798831541]
["Fiskeri",{"$f":"('Balancen 2019'!$B55+'Balancen 2019'!$B63+B52+B66)*-1","v":4732},null,null,{"$f":"('Balancen BAU 2030'!$B55+'Balancen BAU 2030'!$B63+E52+E66)*-1","v":4318},{"$f":"('Balancen BAU 2050'!$B55+'Balancen BAU 2050'!$B63+F52+F66)*-1","v":3655.8461797072805},null,{"$f":"B80*(1+(K80/1000-1))^(30-19)","v":4318.0000000000064},{"$f":"B80*(1+(L80/1000-1))^(2050-2019)","v":3655.8461797072805},null,991.71130460302891,991.71130460302879]
["Byggeri- og anlægsvirksomhed",{"$f":"('Balancen 2019'!$B56+'Balancen 2019'!$B64+B53+B67)*-1","v":5551.7999999999993},null,null,{"$f":"('Balancen BAU 2030'!$B56+'Balancen BAU 2030'!$B64+E53+E67)*-1","v":6161.260701453868},{"$f":"('Balancen BAU 2050'!$B56+'Balancen BAU 2050'!$B64+F53+F67)*-1","v":7445.8870747752508},null,6161.260701453868,7445.8870747752035,null,1009.5139926804154,1009.5139926804152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ekstra ændringt",2]
["Fremstillingsvirksomhed",{"$f":"('Balancen 2019'!$B58-'Balancen 2019'!$AQ58-'Balancen 2019'!$AP58)*-1","v":56465.099999999991},null,null,{"$f":"('Balancen BAU 2030'!$B58-'Balancen BAU 2030'!$AQ58-'Balancen BAU 2030'!$AP58)*-1","v":52031.441985365826},{"$f":"('Balancen BAU 2050'!$B58-'Balancen BAU 2050'!$AQ58-'Balancen BAU 2050'!$AP58)*-1","v":44842.985334706638},null,52031.441985365826,44842.985334706471,null,992.59351341186346,992.59351341186334,null,null,2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050",null,2030,2050]
["Husholdninger",null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",null,null,null,null,null,null,"Forbrug beregnet på basis af ændrings-%","Forbrug beregnet på basis af ændrings-%"]
["Naturgas",{"$f":"('Balancen 2019'!$P$46)*-1","v":22878.260000000002},null,null,{"$f":"U84/$U$95","v":7.2973998376676202E-2},{"$f":"V84/$V$95","v":1.1995998829341273E-3},null,{"$f":"K84/100","v":7.2973998376676202E-2},{"$f":"L84/100","v":1.1995998829341273E-3},null,{"$f":"IF($K$43=0,(B84/SUM($B$84:$B$94))*100,E84*100)","v":7.2973998376676201},{"$f":"IF($K$43=0,(B84/SUM($B$84:$B$94))*100,F84*100)","v":0.11995998829341273},null,"Naturgas",{"$f":"B84","v":22878.260000000002},{"$f":"$E$75*E84","v":4994.8063120947809},{"$f":"$F$75*F84","v":64.1764319256216},{"$f":"$H$75*H84","v":4994.8063120947909},{"$f":"$I$75*I84","v":64.176431925621429},null,{"$f":"('Balancen BAU 2030'!$P$46)*-1","v":4994.8063120947791},{"$f":"('Balancen BAU 2050'!$P$46)*-1","v":64.176431925621642}]
["Kul",{"$f":"('Balancen 2019'!$C$46)*-1","v":0},null,null,0,{"$f":"V85/$V$95","v":0},null,{"$f":"K85/100","v":0},{"$f":"L85/100","v":0},null,{"$f":"IF($K$43=0,(B85/SUM($B$84:$B$94))*100,E85*100)","v":0},{"$f":"IF($K$43=0,(B85/SUM($B$84:$B$94))*100,F85*100)","v":0},null,"Kul",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$C$46)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$46)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$46)*-1","v":8483.630000000001},null,null,3.1502804195164852E-2,6.8274434222052871E-4,null,3.1502804195164852E-2,6.8274434222052871E-4,null,3.1502804195164851,6.8274434222052871E-2,null,"Olieprodukter",8483.630000000001,2156.2530318057416,36.525591928158853,2156.2530318057461,36.525591928158747,null,{"$f":"('Balancen BAU 2030'!$F$46)*-1","v":2156.2530318057411},{"$f":"('Balancen BAU 2050'!$F$46)*-1","v":36.525591928158875}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$46)*-1","v":0},null,null,6.6609070969614564E-4,1.3312946563898017E-3,null,6.6609070969614564E-4,1.3312946563898017E-3,null,6.6609070969614562E-2,0.13312946563898018,null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",0,45.591500469040589,71.221864976987078,45.591500469040689,71.221864976986879,null,{"$f":"('Balancen BAU 2030'!$AA$46)*-1","v":45.591500469040582},{"$f":"('Balancen BAU 2050'!$AA$46)*-1","v":71.221864976987121}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$46)*-1","v":2553.84},null,null,0.16097964215620492,0.6007553291970773,null,0.16097964215620494,0.6007553291970773,null,16.097964215620493,60.075532919707733,null,"Bionaturgas",2553.84,11018.474397006099,32139.327484652425,11018.474397006124,32139.327484652335,null,{"$f":"('Balancen BAU 2030'!$Z$46)*-1","v":11018.474397006095},{"$f":"('Balancen BAU 2050'!$Z$46)*-1","v":32139.327484652444}]
["Biomasse",{"$f":"('Balancen 2019'!$R$46)*-1","v":35335.01},null,null,0.4575308941811847,9.6072233351504985E-2,null,0.45753089418118476,9.6072233351504929E-2,null,{"$f":"100-SUM(K90:K94)-SUM(K84:K88)","v":45.753089418118478},{"$f":"100-SUM(L90:L94)-SUM(L84:L88)","v":9.6072233351504934},null,"Biomasse",35335.01,31316.335257367045,5139.691351540303,31316.335257367115,5139.6913515402848,null,{"$f":"('Balancen BAU 2030'!$R$46)*-1","v":31316.335257367038},{"$f":"('Balancen BAU 2050'!$R$46)*-1","v":5139.6913515403057}]
["Biogas",{"$f":"('Balancen 2019'!$Y$46)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B90/SUM($B$84:$B$94))*100,E90*100)","v":0},{"$f":"IF($K$43=0,(B90/SUM($B$84:$B$94))*100,F90*100)","v":0},null,"Biogas",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$Y$46)*-1","v":0},{"$f":"('Balancen BAU 2050'!$Y$46)*-1","v":0}]
["Bygas",{"$f":"('Balancen 2019'!$AR$46)*-1","v":350.36},null,null,5.0188214470954073E-3,1.2663289023440512E-3,null,5.0188214470954073E-3,1.2663289023440514E-3,null,{"$f":"IF($K$43=0,(B91/SUM($B$84:$B$94))*100,E91*100)","v":0.50188214470954073},{"$f":"IF($K$43=0,(B91/SUM($B$84:$B$94))*100,F91*100)","v":0.12663289023440513},null,"Bygas",350.36,343.52017980202925,67.746314210996601,343.52017980202999,67.746314210996431,null,{"$f":"('Balancen BAU 2030'!$AR$46)*-1","v":343.52017980202919},{"$f":"('Balancen BAU 2050'!$AR$46)*-1","v":67.746314210996644}]
["Sol",{"$f":"('Balancen 2019'!$AH$46)*-1","v":519.34},null,null,3.4972233245280761E-3,2.2368646852668336E-4,null,3.4972233245280761E-3,2.2368646852668336E-4,null,0.34972233245280759,2.2368646852668338E-2,null,"Sol",519.34,239.37229046971063,11.966822958479467,239.37229046971115,11.966822958479433,null,{"$f":"('Balancen BAU 2030'!$AH$46)*-1","v":239.37229046971058},{"$f":"('Balancen BAU 2050'!$AH$46)*-1","v":11.966822958479474}]
["Varmepumpe (el + omgivelsesvarme)",{"$f":"('Balancen 2019'!$AM46+'Balancen 2019'!$AI46)*-1","v":8259.83},null,null,0.26783052560944959,0.2984687831990025,null,0.26783052560944959,0.2984687831990025,null,26.783052560944959,29.846878319900249,null,"Varmepumpe (el + omgivelsesvarme)",8259.83,18332.030992470794,15967.542027465939,18332.030992470834,15967.542027465894,null,{"$f":"('Balancen BAU 2030'!$AM46+'Balancen BAU 2030'!$AI46)*-1","v":18332.030992470791},{"$f":"('Balancen BAU 2050'!$AM46+'Balancen BAU 2050'!$AI46)*-1","v":15967.542027465948}]
["Elpaneler",{"$f":"'Balancen 2019'!$AN46*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Elpaneler",0,0,0,0,0,null,{"$f":"'Balancen BAU 2030'!$AN46*-1","v":0},{"$f":"'Balancen BAU 2050'!$AN46*-1","v":0}]
["Offentlig service",null,null,null,null,null,null,null,null,null,null,null,null,"Offentlig service",null,null,null,null,null,null,{"$f":"SUM(U84:U94)","v":68446.383961485233},{"$f":"SUM(V84:V94)","v":53498.197889658943}]
["Naturgas",{"$f":"('Balancen 2019'!$P$50)*-1","v":2526.5700000000002},null,null,{"$f":"U96/$U$107","v":4.8874307068955659E-2},{"$f":"V96/$V$107","v":2.4049800595520135E-4},null,4.8874307068955659E-2,2.4049800595520135E-4,null,{"$f":"IF($K$43=0,(B96/SUM($B$96:$B$106))*100,E96*100)","v":4.8874307068955662},{"$f":"IF($K$43=0,(B96/SUM($B$96:$B$106))*100,F96*100)","v":2.4049800595520136E-2},null,"Naturgas",{"$f":"B96","v":2526.5700000000002},{"$f":"$E$76*E96","v":321.32244156594845},{"$f":"$F$76*F96","v":2.4673281668130809},{"$f":"$H$76*H96","v":321.32244156594919},{"$f":"$I$76*I96","v":2.4673281668130813},null,{"$f":"('Balancen BAU 2030'!$P$50)*-1","v":321.32244156594845},{"$f":"('Balancen BAU 2050'!$P$50)*-1","v":2.4673281668130813}]
["Kul",{"$f":"('Balancen 2019'!$C$50)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B97/SUM($B$96:$B$106))*100,E97*100)","v":0},{"$f":"IF($K$43=0,(B97/SUM($B$96:$B$106))*100,F97*100)","v":0},null,"Kul",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$C$50)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$50)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$50+'Balancen 2019'!$F60)*-1","v":760.0200000000001},null,null,4.426032980418769E-2,1.6154766625151829E-3,null,4.4260329804187683E-2,1.6154766625151829E-3,null,4.4260329804187686,0.16154766625151828,null,"Olieprodukter",760.0200000000001,290.98800760756433,16.573572227436156,290.98800760756495,16.573572227436159,null,{"$f":"('Balancen BAU 2030'!$F$50+'Balancen BAU 2030'!$F60)*-1","v":290.98800760756433},{"$f":"('Balancen BAU 2050'!$F$50+'Balancen BAU 2050'!$F60)*-1","v":16.573572227436159}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$50)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AA$50)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AA$50)*-1","v":0}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$50)*-1","v":282.02999999999997},null,null,0.14255922701526624,0.26464513790044819,null,0.14255922701526624,0.26464513790044819,null,14.255922701526625,26.464513790044819,null,"Bionaturgas",282.02999999999997,937.25070777312351,2715.0595297390482,937.25070777312567,2715.0595297390487,null,{"$f":"('Balancen BAU 2030'!$Z$50)*-1","v":937.25070777312351},{"$f":"('Balancen BAU 2050'!$Z$50)*-1","v":2715.0595297390487}]
["Biomasse",{"$f":"('Balancen 2019'!$R$50)*-1","v":1468.45},null,null,0.32240800891185484,0.13140556041701248,null,0.32240800891185484,0.13140556041701248,null,32.240800891185486,13.140556041701249,null,"Biomasse",1468.45,2119.6603044992676,1348.1219488911147,2119.6603044992726,1348.1219488911149,null,{"$f":"('Balancen BAU 2030'!$R$50)*-1","v":2119.6603044992676},{"$f":"('Balancen BAU 2050'!$R$50)*-1","v":1348.1219488911149}]
["Biogas",{"$f":"('Balancen 2019'!$Y$50)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Biogas",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$Y$50)*-1","v":0},{"$f":"('Balancen BAU 2050'!$Y$50)*-1","v":0}]
["Bygas",{"$f":"('Balancen 2019'!$AR$50)*-1","v":18.47},null,null,1.2537888473861697E-3,6.0470416267944141E-5,null,1.2537888473861697E-3,6.0470416267944148E-5,null,0.12537888473861697,6.0470416267944145E-3,null,"Bygas",18.47,8.2429914163668752,0.62038086646174828,8.2429914163668947,0.6203808664617485,null,{"$f":"('Balancen BAU 2030'!$AR$50)*-1","v":8.2429914163668752},{"$f":"('Balancen BAU 2050'!$AR$50)*-1","v":0.62038086646174839}]
["Sol",{"$f":"('Balancen 2019'!$AH$50)*-1","v":91.65},null,null,2.4555098881859364E-2,1.4373226296428385E-2,null,2.4555098881859364E-2,1.4373226296428385E-2,null,2.4555098881859365,1.4373226296428385,null,"Sol",91.65,161.43664839033667,147.45846207041797,161.43664839033707,147.45846207041799,null,{"$f":"('Balancen BAU 2030'!$AH$50)*-1","v":161.43664839033667},{"$f":"('Balancen BAU 2050'!$AH$50)*-1","v":147.45846207041799}]
["Varmepumpe (el + omgivelsesvarme)",{"$f":"('Balancen 2019'!$AI50+'Balancen 2019'!$AM50)*-1","v":0},null,null,0.41608923947049004,0.58765963030137258,null,0.41608923947048998,0.58765963030137269,null,{"$f":"100-K106-SUM(K96:K104)","v":41.608923947049},{"$f":"100-L106-SUM(L96:L104)","v":58.765963030137264},null,"Varmepumpe (el + omgivelsesvarme)",0,2735.5643149547636,6028.9446167450842,2735.56431495477,6028.944616745086,null,{"$f":"('Balancen BAU 2030'!$AI50+'Balancen BAU 2030'!$AM50)*-1","v":2735.5643149547636},{"$f":"('Balancen BAU 2050'!$AI50+'Balancen BAU 2050'!$AM50)*-1","v":6028.9446167450851}]
["El til paneler og proces",{"$f":"('Balancen 2019'!$AO50+'Balancen 2019'!$AN50)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B106/SUM($B$96:$B$106))*100,E106*100)","v":0},{"$f":"IF($K$43=0,(B106/SUM($B$96:$B$106))*100,F106*100)","v":0},null,"El til paneler og proces",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AO50+'Balancen BAU 2030'!$AN50)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AO50+'Balancen BAU 2050'!$AN50)*-1","v":0}]
["Privat service",null,null,null,null,null,null,null,null,null,null,null,null,"Privat service",null,null,null,null,null,null,{"$f":"SUM(U96:U106)","v":6574.4654162073712},{"$f":"SUM(V96:V106)","v":10259.245838706378}]
["Naturgas",{"$f":"('Balancen 2019'!$P$52)*-1","v":3345.91},null,null,{"$f":"U108/$U$120","v":6.9562749497343784E-2},{"$f":"V108/$V$120","v":3.2034277695914333E-4},null,6.9562749497343784E-2,3.2034277695914333E-4,null,{"$f":"IF($K$43=0,(B108/SUM($B$108:$B$119))*100,E108*100)","v":6.9562749497343788},{"$f":"IF($K$43=0,(B108/SUM($B$108:$B$119))*100,F108*100)","v":3.2034277695914333E-2},null,"Naturgas",{"$f":"B108","v":3345.91},{"$f":"$E$77*E108","v":617.5709233064922},{"$f":"$F$77*F108","v":7.5396194876422067},{"$f":"$H$77*H108","v":617.57092330649209},{"$f":"$I$77*I108","v":7.5396194876422031},null,{"$f":"('Balancen BAU 2030'!$P$52)*-1","v":617.57092330649209},{"$f":"('Balancen BAU 2050'!$P$52)*-1","v":7.5396194876422022}]
["Kul",{"$f":"('Balancen 2019'!$C$52)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B109/SUM($B$108:$B$119))*100,E109*100)","v":0},{"$f":"IF($K$43=0,(B109/SUM($B$108:$B$119))*100,F109*100)","v":0},null,"Kul",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$C$52)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$52)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$52+'Balancen 2019'!$F61)*-1","v":378.76},null,null,3.1754642656974204E-2,1.8454451054721339E-3,null,3.1754642656974204E-2,1.8454451054721339E-3,null,3.1754642656974204,0.18454451054721338,null,"Olieprodukter",378.76,281.91444597347476,43.434579710739726,281.9144459734747,43.434579710739705,null,{"$f":"('Balancen BAU 2030'!$F$52+'Balancen BAU 2030'!$F61)*-1","v":281.9144459734747},{"$f":"('Balancen BAU 2050'!$F$52+'Balancen BAU 2050'!$F61)*-1","v":43.434579710739698}]
["Affald ikke-bionedbrydeligt",{"$f":"'Balancen 2019'!$Q$52*-1","v":380.87500000000006},null,null,4.3438307963107235E-2,{"$f":"V111/$V$120","v":4.4173510245519307E-3},null,4.3438307963107235E-2,4.4173510245519307E-3,null,4.3438307963107237,0.4417351024551931,null,"Affald ikke-bionedbrydeligt",380.87500000000006,385.64082284689215,103.96721344747461,385.64082284689204,103.96721344747456,null,{"$f":"'Balancen BAU 2030'!$Q$52*-1","v":385.64082284689204},{"$f":"'Balancen BAU 2050'!$Q$52*-1","v":103.96721344747453}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$52)*-1","v":0},null,null,8.6964815451677524E-4,1.1124054243480432E-3,null,8.6964815451677534E-4,1.1124054243480432E-3,null,8.696481545167753E-2,0.11124054243480432,null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",0,7.720646719940528,26.181684803972033,7.7206467199405271,26.181684803972018,null,{"$f":"('Balancen BAU 2030'!$AA$52)*-1","v":7.7206467199405262},{"$f":"('Balancen BAU 2050'!$AA$52)*-1","v":26.181684803972015}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$52)*-1","v":373.49},null,null,0.17667820481705387,0.23865436598828205,null,0.17667820481705387,0.23865436598828205,null,17.667820481705387,23.865436598828204,null,"Bionaturgas",373.49,1568.5309000209638,5616.9929152035738,1568.5309000209636,5616.9929152035711,null,{"$f":"('Balancen BAU 2030'!$Z$52)*-1","v":1568.5309000209636},{"$f":"('Balancen BAU 2050'!$Z$52)*-1","v":5616.9929152035702}]
["Biomasse",{"$f":"('Balancen 2019'!$R$52)*-1","v":464.66499999999996},null,null,5.1971571216929288E-2,5.1011109831711225E-3,null,5.1971571216929281E-2,5.1011109831711225E-3,null,5.1971571216929284,0.51011109831711221,null,"Biomasse",464.66499999999996,461.39825487136198,120.06025589972317,461.39825487136181,120.06025589972312,null,{"$f":"('Balancen BAU 2030'!$R$52)*-1","v":461.39825487136187},{"$f":"('Balancen BAU 2050'!$R$52)*-1","v":120.06025589972309}]
["Biogas",{"$f":"('Balancen 2019'!$Y$52)*-1","v":237.4},null,null,6.226058619157579E-2,2.8776185972092264E-2,null,6.226058619157579E-2,2.8776185972092264E-2,null,6.2260586191575786,2.8776185972092265,null,"Biogas",237.4,552.74306978626691,677.27917761939887,552.7430697862668,677.27917761939864,null,{"$f":"('Balancen BAU 2030'!$Y$52)*-1","v":552.7430697862668},{"$f":"('Balancen BAU 2050'!$Y$52)*-1","v":677.27917761939852}]
["Bygas",{"$f":"('Balancen 2019'!$AR$52)*-1","v":12},null,null,7.8860520512240881E-4,2.9434321808394389E-5,null,7.8860520512240881E-4,2.9434321808394392E-5,null,7.8860520512240878E-2,2.9434321808394391E-3,null,"Bygas",12,7.0011557647005924,0.69276912817799097,7.0011557647005915,0.69276912817799075,null,{"$f":"('Balancen BAU 2030'!$AR$52)*-1","v":7.0011557647005915},{"$f":"('Balancen BAU 2050'!$AR$52)*-1","v":0.69276912817799052}]
["Sol",{"$f":"('Balancen 2019'!$AH$52)*-1","v":0},null,null,6.087537081617426E-3,7.7868379704363021E-3,null,6.087537081617426E-3,7.7868379704363021E-3,null,0.60875370816174257,0.77868379704363022,null,"Sol",0,54.044527039583691,183.27179362780421,54.044527039583677,183.27179362780413,null,{"$f":"('Balancen BAU 2030'!$AH$52)*-1","v":54.044527039583677},{"$f":"('Balancen BAU 2050'!$AH$52)*-1","v":183.2717936278041}]
["Varmepumpe (el + omgivelsesvarme)",{"$f":"('Balancen 2019'!$AI52+'Balancen 2019'!$AM52)*-1","v":0},null,null,0.55658814721575922,0.71195652043287871,null,0.55658814721575922,0.7119565204328786,null,{"$f":"100-K119-SUM(K108:K117)","v":55.658814721575922},{"$f":"100-L119-SUM(L108:L117)","v":71.195652043287865},null,"Varmepumpe (el + omgivelsesvarme)",0,4941.3322282583367,16756.679537975946,4941.3322282583358,16756.679537975935,null,{"$f":"('Balancen BAU 2030'!$AI52+'Balancen BAU 2030'!$AM52)*-1","v":4941.3322282583358},{"$f":"('Balancen BAU 2050'!$AI52+'Balancen BAU 2050'!$AM52)*-1","v":16756.679537975935}]
["El til paneler og proces",{"$f":"('Balancen 2019'!$AN52+'Balancen 2019'!$AO52)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B119/SUM($B$108:$B$119))*100,E119*100)","v":0},{"$f":"IF($K$43=0,(B119/SUM($B$108:$B$119))*100,F119*100)","v":0},null,"El til paneler og proces",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AN52+'Balancen BAU 2030'!$AO52)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AN52+'Balancen BAU 2050'!$AO52)*-1","v":0}]
["Engros og detailhandel",null,null,null,null,null,null,null,null,null,null,null,null,"Engros og detailhandel",null,null,null,null,null,null,{"$f":"SUM(U108:U119)","v":8877.8969745880113},{"$f":"SUM(V108:V119)","v":23536.099546904436}]
["Naturgas",{"$f":"('Balancen 2019'!$P$53)*-1","v":1805.12},null,null,{"$f":"U121/IF($U$133=0,1,$U$133)","v":0.10069531570406523},{"$f":"V121/IF($V$133=0,1,$V$133)","v":3.1999909596819228E-4},null,0.10069531570406523,3.1999909596819228E-4,null,{"$f":"IF($K$43=0,(B121/SUM($B$121:$B$132))*100,E121*100)","v":10.069531570406523},{"$f":"IF($K$43=0,(B121/SUM($B$121:$B$132))*100,F121*100)","v":3.1999909596819226E-2},null,"Naturgas",{"$f":"B121","v":1805.12},{"$f":"$E$78*E121","v":419.67598824713122},{"$f":"$F$78*F121","v":3.9895415777572243},{"$f":"$H$78*H121","v":419.67598824713076},{"$f":"$I$78*I121","v":3.9895415777572021},null,{"$f":"('Balancen BAU 2030'!$P$53)*-1","v":419.67598824713082},{"$f":"('Balancen BAU 2050'!$P$53)*-1","v":3.9895415777572243}]
["Kul",{"$f":"('Balancen 2019'!$C$53)*-1","v":0},null,null,{"$f":"U122/IF($U$133=0,1,$U$133)","v":0},{"$f":"V122/IF($V$133=0,1,$V$133)","v":0},null,0,0,null,{"$f":"IF($K$43=0,(B122/SUM($B$121:$B$132))*100,E122*100)","v":0},{"$f":"IF($K$43=0,(B122/SUM($B$121:$B$132))*100,F122*100)","v":0},null,"Kul",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$C$53)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$53)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$53)*-1","v":274.65000000000003},null,null,3.0709283152917839E-2,3.4552241552077931E-4,null,3.0709283152917835E-2,3.4552241552077931E-4,null,3.0709283152917837,3.4552241552077929E-2,null,"Olieprodukter",274.65000000000003,127.98955607268098,4.3077498034690596,127.98955607268083,4.3077498034690356,null,{"$f":"('Balancen BAU 2030'!$F$53)*-1","v":127.98955607268087},{"$f":"('Balancen BAU 2050'!$F$53)*-1","v":4.3077498034690596}]
["Affald ikke-bionedbrydeligt",{"$f":"'Balancen 2019'!$Q$53*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Affald ikke-bionedbrydeligt",0,0,0,0,0,null,{"$f":"'Balancen BAU 2030'!$Q$53*-1","v":0},{"$f":"'Balancen BAU 2050'!$Q$53*-1","v":0}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$53)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AA$53)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AA$53)*-1","v":0}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$53)*-1","v":201.5},null,null,0.25627859103485057,0.23978547885104207,null,0.25627859103485057,0.23978547885104207,null,25.627859103485058,23.978547885104206,null,"Bionaturgas",201.5,1068.112952495477,2989.4901256650637,1068.1129524954758,2989.4901256650469,null,{"$f":"('Balancen BAU 2030'!$Z$53)*-1","v":1068.1129524954761},{"$f":"('Balancen BAU 2050'!$Z$53)*-1","v":2989.4901256650637}]
["Biomasse",{"$f":"('Balancen 2019'!$R$53)*-1","v":0},null,null,4.183631545595326E-3,5.1895899358819653E-3,null,4.183631545595326E-3,5.1895899358819653E-3,null,0.4183631545595326,0.51895899358819653,null,"Biomasse",0,17.436458598726137,64.700447849919925,17.436458598726119,64.70044784991957,null,{"$f":"('Balancen BAU 2030'!$R$53)*-1","v":17.436458598726123},{"$f":"('Balancen BAU 2050'!$R$53)*-1","v":64.700447849919925}]
["Biogas",{"$f":"('Balancen 2019'!$Y$53)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Biogas",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$Y$53)*-1","v":0},{"$f":"('Balancen BAU 2050'!$Y$53)*-1","v":0}]
["Bygas",{"$f":"('Balancen 2019'!$AR$53)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Bygas",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AR$53)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AR$53)*-1","v":0}]
["Sol",{"$f":"('Balancen 2019'!$AH$53)*-1","v":0},null,null,6.5078712931482862E-3,8.0726954558163911E-3,null,6.5078712931482862E-3,8.0726954558163911E-3,null,0.65078712931482863,0.8072695455816391,null,"Sol",0,27.123380042462887,100.64514109987546,27.123380042462859,100.64514109987489,null,{"$f":"('Balancen BAU 2030'!$AH$53)*-1","v":27.123380042462863},{"$f":"('Balancen BAU 2050'!$AH$53)*-1","v":100.64514109987546}]
["Varmepumpe (el + omgivelsesvarme)",{"$f":"('Balancen 2019'!$AI$53+'Balancen 2019'!$AM53)*-1","v":0},null,null,0.60162530726942265,0.74628671424577053,null,0.60162530726942276,0.74628671424577064,null,{"$f":"100-K132-SUM(K121:K130)","v":60.162530726942272},{"$f":"100-L132-SUM(L121:L130)","v":74.628671424577064},null,"Varmepumpe (el + omgivelsesvarme)",0,2507.4423136506002,9304.2196460057257,2507.442313650598,9304.2196460056748,null,{"$f":"('Balancen BAU 2030'!$AI$53+'Balancen BAU 2030'!$AM53)*-1","v":2507.442313650598},{"$f":"('Balancen BAU 2050'!$AI$53+'Balancen BAU 2050'!$AM53)*-1","v":9304.2196460057257}]
["El til paneler og proces",{"$f":"('Balancen 2019'!$AN53+'Balancen 2019'!$AO53)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B132/SUM($B$121:$B$132))*100,E132*100)","v":0},{"$f":"IF($K$43=0,(B132/SUM($B$121:$B$132))*100,F132*100)","v":0},null,"El til paneler og proces",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AN53+'Balancen BAU 2030'!$AO53)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AN53+'Balancen BAU 2050'!$AO53)*-1","v":0}]
["Landbrug, skovbrug og gartneri",null,null,null,null,null,null,null,null,null,null,null,null,"Landbrug, skovbrug og gartneri",null,null,null,null,null,null,{"$f":"SUM(U121:U132)","v":4167.7806491070751},{"$f":"SUM(V121:V132)","v":12467.352652001811}]
["Naturgas",{"$f":"('Balancen 2019'!$P$54)*-1","v":1329.41},null,null,{"$f":"U134/$U$146","v":2.2072787943558821E-2},{"$f":"V134/$V$146","v":6.0065751430342363E-4},null,2.2072787943558821E-2,6.0065751430342363E-4,null,{"$f":"IF($K$43=0,(B134/SUM($B$134:$B$145))*100,E134*100)","v":2.207278794355882},{"$f":"IF($K$43=0,(B134/SUM($B$134:$B$145))*100,F134*100)","v":6.006575143034236E-2},null,"Naturgas",{"$f":"B134","v":1329.41},{"$f":"$E$79*E134","v":349.69332735306409},{"$f":"$F$79*F134","v":8.2422981143827894},{"$f":"$H$79*H134","v":349.69332735306369},{"$f":"$I$79*I134","v":8.2422981143827698},null,{"$f":"('Balancen BAU 2030'!$P$54)*-1","v":349.69332735306398},{"$f":"('Balancen BAU 2050'!$P$54)*-1","v":8.2422981143827911}]
["Kul",{"$f":"('Balancen 2019'!$C$54)*-1","v":220.58},null,null,1.1625323438246219E-2,2.5837393530365603E-3,null,1.1625323438246217E-2,2.5837393530365603E-3,null,{"$f":"IF($K$43=0,(B135/SUM($B$134:$B$145))*100,E135*100)","v":1.1625323438246218},{"$f":"IF($K$43=0,(B135/SUM($B$134:$B$145))*100,F135*100)","v":0.25837393530365604},null,"Kul",220.58,184.17691707413877,35.454397040693891,184.17691707413857,35.454397040693806,null,{"$f":"('Balancen BAU 2030'!$C$54)*-1","v":184.17691707413874},{"$f":"('Balancen BAU 2050'!$C$54)*-1","v":35.454397040693898}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$54+'Balancen 2019'!$F62)*-1","v":12228.349999999999},null,null,0.60525046774369773,0.12000352154996667,null,0.60525046774369751,0.12000352154996677,null,{"$f":"100-K135-K134-SUM(K137:K145)","v":60.525046774369756},{"$f":"100-L135-L134-SUM(L137:L145)","v":12.000352154996676},null,"Olieprodukter",12228.349999999999,9588.8226937392992,1646.703447200922,9588.8226937392865,1646.7034472009193,null,{"$f":"('Balancen BAU 2030'!$F$54+'Balancen BAU 2030'!$F62)*-1","v":9588.8226937392974},{"$f":"('Balancen BAU 2050'!$F$54+'Balancen BAU 2050'!$F62)*-1","v":1646.7034472009223}]
["Affald ikke-bionedbrydeligt",{"$f":"'Balancen 2019'!$Q$54*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B137/SUM($B$134:$B$145))*100,E137*100)","v":0},{"$f":"IF($K$43=0,(B137/SUM($B$134:$B$145))*100,F137*100)","v":0},null,"Affald ikke-bionedbrydeligt",0,0,0,0,0,null,{"$f":"'Balancen BAU 2030'!$Q$54*-1","v":0},{"$f":"'Balancen BAU 2050'!$Q$54*-1","v":0}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$54)*-1","v":0},null,null,2.5096962038175415E-2,4.8965050073459838E-2,null,2.5096962038175415E-2,4.8965050073459838E-2,null,{"$f":"IF($K$43=0,(B138/SUM($B$134:$B$145))*100,E138*100)","v":2.5096962038175414},{"$f":"IF($K$43=0,(B138/SUM($B$134:$B$145))*100,F138*100)","v":4.8965050073459837},null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",0,397.60451575144765,671.90458835626123,397.60451575144725,671.90458835625952,null,{"$f":"('Balancen BAU 2030'!$AA$54)*-1","v":397.60451575144759},{"$f":"('Balancen BAU 2050'!$AA$54)*-1","v":671.90458835626134}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$54)*-1","v":148.4},null,null,5.6075483893695335E-2,0.44778714825189592,null,5.6075483893695335E-2,0.44778714825189586,null,5.6075483893695335,44.778714825189589,null,"Bionaturgas",148.4,888.3890243435128,6144.5916846002101,888.38902434351189,6144.5916846001937,null,{"$f":"('Balancen BAU 2030'!$Z$54)*-1","v":888.38902434351269},{"$f":"('Balancen BAU 2050'!$Z$54)*-1","v":6144.591684600211}]
["Biomasse",{"$f":"('Balancen 2019'!$R$54)*-1","v":2160.7800000000002},null,null,0.13515610900306071,4.1013516065395099E-2,null,0.13515610900306071,4.1013516065395092E-2,null,13.515610900306072,4.1013516065395095,null,"Biomasse",2160.7800000000002,2141.2424017404583,562.79263653605062,2141.242401740456,562.79263653604903,null,{"$f":"('Balancen BAU 2030'!$R$54)*-1","v":2141.2424017404578},{"$f":"('Balancen BAU 2050'!$R$54)*-1","v":562.79263653605062}]
["Biogas",{"$f":"('Balancen 2019'!$Y$54)*-1","v":103.35},null,null,3.5583413809280776E-2,0.23993191845669376,null,3.5583413809280776E-2,0.23993191845669376,null,3.5583413809280775,23.993191845669376,null,"Biogas",103.35,563.7385909458485,3292.3760245790709,563.73859094584793,3292.3760245790627,null,{"$f":"('Balancen BAU 2030'!$Y$54)*-1","v":563.73859094584839},{"$f":"('Balancen BAU 2050'!$Y$54)*-1","v":3292.3760245790713}]
["Bygas",{"$f":"('Balancen 2019'!$AR$54)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Bygas",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AR$54)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AR$54)*-1","v":0}]
["Sol",{"$f":"('Balancen 2019'!$AH$54)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Sol",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AH$54)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AH$54)*-1","v":0}]
["Varmepumpe (el + omgivelsesvarme)",{"$f":"('Balancen 2019'!$AI$54+'Balancen 2019'!$AM54)*-1","v":954.82},null,null,0.1091394521302851,9.9114448735248759E-2,null,0.1091394521302851,9.9114448735248745E-2,null,10.91394521302851,9.911444873524875,null,"Varmepumpe (el + omgivelsesvarme)",954.82,1729.0674045580674,1360.0609573094525,1729.0674045580656,1360.0609573094491,null,{"$f":"('Balancen BAU 2030'!$AI$54+'Balancen BAU 2030'!$AM54)*-1","v":1729.067404558067},{"$f":"('Balancen BAU 2050'!$AI$54+'Balancen BAU 2050'!$AM54)*-1","v":1360.0609573094528}]
["El til paneler og proces",{"$f":"('Balancen 2019'!$AN54+'Balancen 2019'!$AO54)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"El til paneler og proces",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AN54+'Balancen BAU 2030'!$AO54)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AN54+'Balancen BAU 2050'!$AO54)*-1","v":0}]
["Fiskeri",null,null,null,null,null,null,null,null,null,null,null,null,"Fiskeri",null,null,null,null,null,null,{"$f":"SUM(U134:U145)","v":15842.734875505832},{"$f":"SUM(V134:V145)","v":13722.126033737046}]
["Kul",{"$f":"('Balancen 2019'!$C$55)*-1","v":0},null,null,{"$f":"U147/IF($U$151=0,1,$U$151)","v":0},{"$f":"V147/IF($V$151=0,1,$V$151)","v":0},null,0,0,null,{"$f":"IF($K$43=0,(B147/SUM($B$147:$B$150))*100,E147*100)","v":0},{"$f":"IF($K$43=0,(B147/SUM($B$147:$B$150))*100,F147*100)","v":0},null,"Kul",{"$f":"B147","v":0},{"$f":"$E$80*E147","v":0},{"$f":"$F$80*F147","v":0},{"$f":"$H$80*H147","v":0},{"$f":"$I$80*I147","v":0},null,{"$f":"('Balancen BAU 2030'!$C$55)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$55)*-1","v":0}]
["Biobrændsler og e-brændsler",{"$f":"('Balancen 2019'!$AA$55-'Balancen 2019'!$Z$55)*-1","v":0},null,null,{"$f":"U148/IF($U$151=0,1,$U$151)","v":0},{"$f":"V148/IF($V$151=0,1,$V$151)","v":0},null,0,0,null,{"$f":"IF($K$43=0,(B148/SUM($B$147:$B$150))*100,E148*100)","v":0},{"$f":"IF($K$43=0,(B148/SUM($B$147:$B$150))*100,F148*100)","v":0},null,"Biobrændsler og e-brændsler",{"$f":"B148","v":0},{"$f":"$E$80*E148","v":0},{"$f":"$F$80*F148","v":0},{"$f":"$H$80*H148","v":0},{"$f":"$I$80*I148","v":0},null,{"$f":"('Balancen BAU 2030'!$AA$55-'Balancen BAU 2030'!$Z$55)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AA$55-'Balancen BAU 2050'!$Z$55)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$55+'Balancen 2019'!$F63)*-1","v":4732},null,null,1,1,null,{"$f":"K149/100","v":1},{"$f":"L149/100","v":1},null,{"$f":"100-K147-K148-K150","v":100},{"$f":"100-L147-L148-L150","v":100},null,"Olieprodukter",{"$f":"B149","v":4732},{"$f":"$E$80*E149","v":4318},{"$f":"$F$80*F149","v":3655.8461797072805},{"$f":"$H$80*H149","v":4318.0000000000064},{"$f":"$I$80*I149","v":3655.8461797072805},null,{"$f":"('Balancen BAU 2030'!$F$55+'Balancen BAU 2030'!$F63)*-1","v":4318},{"$f":"('Balancen BAU 2050'!$F$55+'Balancen BAU 2050'!$F63)*-1","v":3655.8461797072805}]
["El til paneler og proces",{"$f":"('Balancen 2019'!$AI55+'Balancen 2019'!$AM55+'Balancen 2019'!$AN55+'Balancen 2019'!$AO55)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B150/SUM($B$147:$B$150))*100,E150*100)","v":0},{"$f":"IF($K$43=0,(B150/SUM($B$147:$B$150))*100,F150*100)","v":0},null,"El til paneler og proces",{"$f":"B150","v":0},{"$f":"$E$80*E150","v":0},{"$f":"$F$80*F150","v":0},{"$f":"$H$80*H150","v":0},{"$f":"$I$80*I150","v":0},null,{"$f":"('Balancen BAU 2030'!$AI55+'Balancen BAU 2030'!$AM55+'Balancen BAU 2030'!$AN55+'Balancen BAU 2030'!$AO55)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AI55+'Balancen BAU 2050'!$AM55+'Balancen BAU 2050'!$AN55+'Balancen BAU 2050'!$AO55)*-1","v":0}]
["Byggeri og anlægsvirksomhed",null,null,null,null,null,null,null,null,null,null,null,null,"Byggeri og anlægsvirksomhed",null,null,null,null,null,null,{"$f":"SUM(U147:U150)","v":4318},{"$f":"SUM(V147:V150)","v":3655.8461797072805}]
["Naturgas",{"$f":"('Balancen 2019'!$P$56)*-1","v":279.83},null,null,{"$f":"U152/IF($U$164=0,1,$U$164)","v":2.0908146149095207E-2},{"$f":"V152/IF($V$164=0,1,$V$164)","v":9.1737271617104473E-4},null,2.0908146149095207E-2,9.1737271617104473E-4,null,{"$f":"IF($K$43=0,(B152/SUM($B$152:$B$163))*100,E152*100)","v":2.0908146149095206},{"$f":"IF($K$43=0,(B152/SUM($B$152:$B$163))*100,F152*100)","v":9.1737271617104474E-2},null,"Naturgas",{"$f":"B152","v":279.83},{"$f":"$E$81*E152","v":128.82053920867432},{"$f":"$F$81*F152","v":6.830653650089447},{"$f":"$H$81*H152","v":128.82053920867432},{"$f":"$I$81*I152","v":6.8306536500894035},null,{"$f":"('Balancen BAU 2030'!$P$56)*-1","v":128.82053920867432},{"$f":"('Balancen BAU 2050'!$P$56)*-1","v":6.8306536500894461}]
["Kul",{"$f":"('Balancen 2019'!$C$56)*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B153/SUM($B$152:$B$163))*100,E153*100)","v":0},{"$f":"IF($K$43=0,(B153/SUM($B$152:$B$163))*100,F153*100)","v":0},null,"Kul",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$C$56)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$56)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$56+'Balancen 2019'!$F64)*-1","v":5240.7299999999996},null,null,0.83823286947025744,0.14675671182238129,null,0.83823286947025732,0.1467567118223812,null,{"$f":"100-K153-K152-SUM(K155:K163)","v":83.823286947025736},{"$f":"100-L153-L152-SUM(L155:L163)","v":14.675671182238119},null,"Olieprodukter",5240.7299999999996,5164.5712373340066,1092.7339036947851,5164.5712373340066,1092.7339036947774,null,{"$f":"('Balancen BAU 2030'!$F$56+'Balancen BAU 2030'!$F64)*-1","v":5164.5712373340066},{"$f":"('Balancen BAU 2050'!$F$56+'Balancen BAU 2050'!$F64)*-1","v":1092.7339036947849}]
["Affald ikke-bionedbrydeligt",{"$f":"'Balancen 2019'!$Q$56*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B155/SUM($B$152:$B$163))*100,E155*100)","v":0},{"$f":"IF($K$43=0,(B155/SUM($B$152:$B$163))*100,F155*100)","v":0},null,"Affald ikke-bionedbrydeligt",0,0,0,0,0,null,{"$f":"'Balancen BAU 2030'!$Q$56*-1","v":0},{"$f":"'Balancen BAU 2050'!$Q$56*-1","v":0}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$56)*-1","v":0},null,null,8.500162065584442E-2,0.15663812166080962,null,8.500162065584442E-2,0.15663812166080962,null,{"$f":"IF($K$43=0,(B156/SUM($B$152:$B$163))*100,E156*100)","v":8.5001620655844423},{"$f":"IF($K$43=0,(B156/SUM($B$152:$B$163))*100,F156*100)","v":15.663812166080962},null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",0,523.71714490674356,1166.3097654912956,523.71714490674356,1166.3097654912881,null,{"$f":"('Balancen BAU 2030'!$AA$56)*-1","v":523.71714490674356},{"$f":"('Balancen BAU 2050'!$AA$56)*-1","v":1166.3097654912954}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$56)*-1","v":31.24},null,null,5.3414406136452132E-2,0.69463134565144957,null,5.3414406136452132E-2,0.69463134565144957,null,5.3414406136452133,69.463134565144955,null,"Bionaturgas",31.24,329.10008142001885,5172.1465583198678,329.10008142001885,5172.1465583198351,null,{"$f":"('Balancen BAU 2030'!$Z$56)*-1","v":329.10008142001885},{"$f":"('Balancen BAU 2050'!$Z$56)*-1","v":5172.1465583198669}]
["Biomasse",{"$f":"('Balancen 2019'!$R$56)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Biomasse",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$R$56)*-1","v":0},{"$f":"('Balancen BAU 2050'!$R$56)*-1","v":0}]
["Biogas",{"$f":"('Balancen 2019'!$Y$56)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Biogas",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$Y$56)*-1","v":0},{"$f":"('Balancen BAU 2050'!$Y$56)*-1","v":0}]
["Bygas",{"$f":"('Balancen 2019'!$AR$56)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Bygas",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AR$56)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AR$56)*-1","v":0}]
["Sol",{"$f":"('Balancen 2019'!$AH$56)*-1","v":0},null,null,3.2320007853933231E-4,5.9558221163805928E-4,null,3.2320007853933237E-4,5.9558221163805928E-4,null,3.2320007853933234E-2,5.9558221163805929E-2,null,"Sol",0,1.9913199426111918,4.4346378916018834,1.9913199426111923,4.434637891601855,null,{"$f":"('Balancen BAU 2030'!$AH$56)*-1","v":1.9913199426111918},{"$f":"('Balancen BAU 2050'!$AH$56)*-1","v":4.4346378916018834}]
["Varmepumpe (el + omgivelsesvarme)",{"$f":"('Balancen 2019'!$AI$56+'Balancen 2019'!$AM56)*-1","v":0},null,null,2.1197575098115505E-3,4.6086593755050183E-4,null,2.1197575098115505E-3,4.6086593755050183E-4,null,0.21197575098115506,4.6086593755050184E-2,null,"Varmepumpe (el + omgivelsesvarme)",0,13.060378641813617,3.4315557276114594,13.060378641813617,3.4315557276114377,null,{"$f":"('Balancen BAU 2030'!$AI$56+'Balancen BAU 2030'!$AM56)*-1","v":13.060378641813617},{"$f":"('Balancen BAU 2050'!$AI$56+'Balancen BAU 2050'!$AM56)*-1","v":3.431555727611459}]
["El til paneler og proces",{"$f":"('Balancen 2019'!$AN56+'Balancen 2019'!$AO56)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"El til paneler og proces",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AN56+'Balancen BAU 2030'!$AO56)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AN56+'Balancen BAU 2050'!$AO56)*-1","v":0}]
["Fremstillingsvirksomhed",null,null,null,null,null,null,null,null,null,null,null,null,"Fremstillingsvirksomhed",null,null,null,null,null,null,{"$f":"SUM(U152:U163)","v":6161.260701453868},{"$f":"SUM(V152:V163)","v":7445.8870747752499}]
["Naturgas",{"$f":"'Balancen 2019'!$P58*-1","v":25065.16},null,null,{"$f":"U165/$U$177","v":0.15211659673738415},{"$f":"V165/$V$177","v":1.2961139115111426E-3},null,0.15211659673738415,1.2961139115111426E-3,null,{"$f":"IF($K$43=0,(B165/SUM($B$165:$B$176))*100,E165*100)","v":15.211659673738415},{"$f":"IF($K$43=0,(B165/SUM($B$165:$B$176))*100,F165*100)","v":0.12961139115111425},null,"Naturgas",{"$f":"B165","v":25065.16},{"$f":"$E$82*E165","v":7914.8458781524914},{"$f":"$F$82*F165","v":58.121617126003429},{"$f":"$H$82*H165","v":7914.8458781524914},{"$f":"$I$82*I165","v":58.121617126003208},null,{"$f":"'Balancen BAU 2030'!$P58*-1","v":7914.8458781524932},{"$f":"'Balancen BAU 2050'!$P58*-1","v":58.121617126003414}]
["Kul",{"$f":"'Balancen 2019'!$C58*-1","v":4037.48},null,null,6.4396391638097614E-2,3.1792089141796502E-3,null,6.4396391638097614E-2,3.1792089141796502E-3,null,{"$f":"IF($K$43=0,(B166/SUM($B$165:$B$176))*100,E166*100)","v":6.439639163809761},{"$f":"IF($K$43=0,(B166/SUM($B$165:$B$176))*100,F166*100)","v":0.31792089141796503},null,"Kul",4037.48,3350.6371155845732,142.56521871452668,3350.6371155845732,142.56521871452614,null,{"$f":"'Balancen BAU 2030'!$C58*-1","v":3350.6371155845736},{"$f":"'Balancen BAU 2050'!$C58*-1","v":142.56521871452665}]
["Olieprodukter",{"$f":"'Balancen 2019'!$F58*-1","v":12615.8},null,null,0.15937375734265533,5.1497365696975871E-3,null,0.15937375734265533,5.1497365696975871E-3,null,15.937375734265533,0.51497365696975872,null,"Olieprodukter",12615.8,8292.4464091641421,230.92956147255137,8292.4464091641421,230.92956147255052,null,{"$f":"'Balancen BAU 2030'!$F58*-1","v":8292.4464091641439},{"$f":"'Balancen BAU 2050'!$F58*-1","v":230.92956147255134}]
["Affald ikke-bionedbrydeligt",{"$f":"'Balancen 2019'!$Q58*-1","v":842.51200000000006},null,null,5.608329903052417E-2,3.7194983889047385E-2,null,5.608329903052417E-2,3.7194983889047385E-2,null,5.6083299030524172,3.7194983889047384,null,"Affald ikke-bionedbrydeligt",842.51200000000006,2918.0949198546418,1667.9341170612015,2918.0949198546418,1667.9341170611954,null,{"$f":"'Balancen BAU 2030'!$Q58*-1","v":2918.0949198546427},{"$f":"'Balancen BAU 2050'!$Q58*-1","v":1667.9341170612013}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"'Balancen 2019'!$AA58*-1","v":0},null,null,1.2351996612023781E-4,1.2351996612023787E-4,null,1.2351996612023781E-4,1.2351996612023787E-4,null,1.2351996612023781E-2,1.2351996612023786E-2,null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",0,6.4269219512195059,5.5390040292732872,6.4269219512195059,5.5390040292732667,null,{"$f":"'Balancen BAU 2030'!$AA58*-1","v":6.4269219512195086},{"$f":"'Balancen BAU 2050'!$AA58*-1","v":5.5390040292732872}]
["Bionaturgas",{"$f":"'Balancen 2019'!$Z58*-1","v":2836.11},null,null,0.38612061945638221,0.9405028548538048,null,0.38612061945638226,0.94050285485380469,null,{"$f":"100-SUM(K171:K176)-SUM(K165:K169)","v":38.612061945638224},{"$f":"100-SUM(L171:L176)-SUM(L165:L169)","v":94.050285485380471},null,"Bionaturgas",2836.11,20090.412610598265,42174.955727458895,20090.412610598269,42174.955727458735,null,{"$f":"'Balancen BAU 2030'!$Z58*-1","v":20090.412610598272},{"$f":"'Balancen BAU 2050'!$Z58*-1","v":42174.955727458888}]
["Biomasse",{"$f":"'Balancen 2019'!$R58*-1","v":7697.0680000000002},null,null,0.12739648523729585,6.7274908461532395E-3,null,0.12739648523729585,6.7274908461532387E-3,null,{"$f":"IF($K$43=0,(B171/SUM($B$165:$B$176))*100,E171*100)","v":12.739648523729585},{"$f":"IF($K$43=0,(B171/SUM($B$165:$B$176))*100,F171*100)","v":0.6727490846153239},null,"Biomasse",7697.0680000000002,6628.622830763873,301.68077335342286,6628.622830763873,301.68077335342173,null,{"$f":"'Balancen BAU 2030'!$R58*-1","v":6628.6228307638748},{"$f":"'Balancen BAU 2050'!$R58*-1","v":301.68077335342281}]
["Biogas",{"$f":"'Balancen 2019'!$Y58*-1","v":864.32},null,null,2.7553385012008814E-2,4.7912552959897773E-3,null,2.7553385012008814E-2,4.7912552959897773E-3,null,{"$f":"IF($K$43=0,(B172/SUM($B$165:$B$176))*100,E172*100)","v":2.7553385012008813},{"$f":"IF($K$43=0,(B172/SUM($B$165:$B$176))*100,F172*100)","v":0.47912552959897775},null,"Biogas",864.32,1433.6423537527849,214.85419097290509,1433.6423537527849,214.85419097290429,null,{"$f":"'Balancen BAU 2030'!$Y58*-1","v":1433.6423537527853},{"$f":"'Balancen BAU 2050'!$Y58*-1","v":214.85419097290506}]
["Bygas",{"$f":"'Balancen 2019'!$AR58*-1","v":205.34},null,null,3.9465553294140429E-3,2.7348695755999324E-4,null,3.9465553294140429E-3,2.7348695755999324E-4,null,0.39465553294140432,2.7348695755999325E-2,null,"Bygas",205.34,205.3449646644431,12.263971627096314,205.3449646644431,12.263971627096268,null,{"$f":"'Balancen BAU 2030'!$AR58*-1","v":205.34496466444313},{"$f":"'Balancen BAU 2050'!$AR58*-1","v":12.263971627096311}]
["Sol",{"$f":"'Balancen 2019'!$AH58*-1","v":0},null,null,2.9997706057772046E-4,2.9997706057772057E-4,null,2.9997706057772046E-4,2.9997706057772057E-4,null,2.9997706057772047E-2,2.9997706057772057E-2,null,"Sol",0,15.608239024390231,13.451866928235129,15.608239024390231,13.451866928235077,null,{"$f":"'Balancen BAU 2030'!$AH58*-1","v":15.608239024390235},{"$f":"'Balancen BAU 2050'!$AH58*-1","v":13.451866928235125}]
["Varmepumpe (el + omgivelsesvarme)",{"$f":"('Balancen 2019'!$AM58+'Balancen 2019'!$AI58)*-1","v":2301.31},null,null,2.2589413189539762E-2,4.6137173535868049E-4,null,2.2589413189539762E-2,4.6137173535868049E-4,null,2.2589413189539762,4.6137173535868048E-2,null,"Varmepumpe (el + omgivelsesvarme)",2301.31,1175.3597418549957,20.689285962537461,1175.3597418549957,20.689285962537383,null,{"$f":"('Balancen BAU 2030'!$AM58+'Balancen BAU 2030'!$AI58)*-1","v":1175.3597418549959},{"$f":"('Balancen BAU 2050'!$AM58+'Balancen BAU 2050'!$AI58)*-1","v":20.689285962537458}]
["El til paneler og proces",{"$f":"('Balancen 2019'!$AN58+'Balancen 2019'!$AO58)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"El til paneler og proces",0,0,0,0,0,null,{"$f":"('Balancen BAU 2030'!$AN58+'Balancen BAU 2030'!$AO58)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AN58+'Balancen BAU 2050'!$AO58)*-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U165:U176)","v":52031.44198536584},{"$f":"SUM(V165:V176)","v":44842.985334706631}]
["Transport Modes "]
["Antal passagerer per kkm",2019,"DK2019","DK2030","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Personbil",1.3,1.3,1.3,1.3,1.3,null,{"$f":"B180*(1+(K180/1000-1))^(30-19)","v":1.3000000000000032},{"$f":"B180*(1+(L180/1000-1))^(2050-2019)","v":1.3},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E180^(1/11))/B180^(1/11),1000))","v":1000.0000000000001},{"$f":"IF($K$43=0,1000,IFERROR((1000*F180^(1/31))/B180^(1/31),1000))","v":1000}]
["Motorcykel og knallert",1,1,1,1,1,null,{"$f":"B181*(1+(K181/1000-1))^(30-19)","v":1},{"$f":"B181*(1+(L181/1000-1))^(2050-2019)","v":1},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E181^(1/11))/B181^(1/11),1000))","v":1000},{"$f":"IF($K$43=0,1000,IFERROR((1000*F181^(1/31))/B181^(1/31),1000))","v":1000}]
["Bus",10,10,10,10,10,null,{"$f":"B182*(1+(K182/1000-1))^(30-19)*H210/E210","v":9.811251979302936},{"$f":"B182*(1+(L182/1000-1))^(2050-2019)*I210/F210","v":10},null,1000,1000]
["Banetransport",150,150,150,150,150,null,149.99999999999983,150,null,999.99999999999989,1000]
["Indenrigs luftfart",50,50,50,50,50,null,49.999999999999936,50,null,999.99999999999989,1000]
["Indenrigs søfart",180,180,180,180,180,null,{"$f":"B185*(1+(K185/1000-1))^(30-19)","v":180},180.00000000000125,null,1000,1000.0000000000001]
[]
["Antal ton per kkm",2019,"DK2019","DK2030","BAU2030","BAU2050"]
["Varebil",1,1,1,1,1,null,{"$f":"B188*(1+(K188/1000-1))^(30-19)","v":1},{"$f":"B188*(1+(L188/1000-1))^(2050-2019)","v":1},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E188^(1/11))/B188^(1/11),1000))","v":1000},{"$f":"IF($K$43=0,1000,IFERROR((1000*F188^(1/31))/B188^(1/31),1000))","v":1000},null,null,{"$f":"B210/(SUM(B207:B213))","v":7.5799792010658881E-2}]
["Lastbil",10,10,10,10,10,null,{"$f":"B189*(1+(K189/1000-1))^(30-19)","v":10},{"$f":"B189*(1+(L189/1000-1))^(2050-2019)","v":10},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E189^(1/11))/B189^(1/11),1000))","v":1000},{"$f":"IF($K$43=0,1000,IFERROR((1000*F189^(1/31))/B189^(1/31),1000))","v":1000}]
["Banetransport",500,500,500,500,500,null,500,499.99999999999829,null,1000,999.99999999999989]
["Indenrigs luftfart",300,300,300,300,300,null,300,299.99999999999898,null,1000,999.99999999999989]
["Indenrigs søfart",1500,1500,1500,1500,1500,null,{"$f":"B192*(1+(K192/1000-1))^(30-19)","v":1500},{"$f":"B192*(1+(L192/1000-1))^(2050-2019)","v":1500},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E192^(1/11))/B192^(1/11),1000))","v":1000},1000]
[]
["Fordeling mellem person og gods",2019,"DK2019","DK2030","BAU2030","BAU2050"]
["Banetransport (person)",0.9,0.9,0.9,0.9,0.9,null,{"$f":"K195/100","v":0.9},{"$f":"L195/100","v":0.9},null,{"$f":"IF($K$43=0,B195*100,E195*100)","v":90},{"$f":"IF($K$43=0,B195*100,F195*100)","v":90}]
["Banetransport (gods)",0.1,0.1,0.1,0.1,0.1,null,{"$f":"K196/100","v":0.1},{"$f":"L196/100","v":0.1},null,{"$f":"100-K195","v":10},{"$f":"100-L195","v":10}]
["Indenrigs luftfart (person)",0.95,0.95,0.95,0.95,0.95,null,0.95,0.95,null,{"$f":"IF($K$43=0,B197*100,E197*100)","v":95},{"$f":"IF($K$43=0,B197*100,F197*100)","v":95}]
["Indenrigs luftfart (gods)",0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,null,{"$f":"100-K197","v":5},{"$f":"100-L197","v":5}]
["Indenrigs søfart (person)",0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,null,{"$f":"IF($K$43=0,B199*100,E199*100)","v":50},{"$f":"IF($K$43=0,B199*100,F199*100)","v":50}]
["Indenrigs søfart (gods)",0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,null,{"$f":"100-K199","v":50},{"$f":"100-L199","v":50}]
[]
[]
["Årstal",2019,"%-fordeling KF2030 ","KF2030 årlig ændring","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050",null,null,null,null,"Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
["Person-km/borger",{"$f":"'Ekstra transport'!D7","v":14693.701153260439},null,null,{"$f":"'Ekstra transport'!G7","v":15530.308054159905},{"$f":"'Ekstra transport'!H7","v":17501.932888207135},null,{"$f":"E204*(1+(K204/1000-1))^(30-19)","v":15530.308054159905},{"$f":"F204*(1+(L204/1000-1))^(2050-2019)","v":17501.932888207135},null,1000,1000,null,"Person-km/borger"]
["Ton-km/borger",{"$f":"'Ekstra transport'!D8","v":10534.36515901876},null,null,{"$f":"'Ekstra transport'!G8","v":11332.956506947739},{"$f":"'Ekstra transport'!H8","v":13058.034902300697},null,{"$f":"E205*(1+(K205/1000-1))^(30-19)","v":11332.956506947739},{"$f":"F205*(1+(L205/1000-1))^(2050-2019)","v":13058.034902300697},null,1000,1000,null,"Ton-km/borger"]
["Fordeling person-km","Danmark","Fordeling DK2030","Årlig ændring DK2030",null,null,null,null,null,null,null,null,null,"Fordeling person-km"]
["Personbil",{"$f":"'Ekstra transport'!D$7*'Ekstra transport'!D11","v":10761.22912482577},null,null,{"$f":"'Ekstra transport'!G11","v":0.73824051107089972},{"$f":"'Ekstra transport'!H11","v":0.66525686082768176},null,{"$f":"K207/100","v":0.73958716504295807},{"$f":"L207/100","v":0.66525686082768176},null,{"$f":"100-SUM(K208:K213)","v":73.958716504295808},{"$f":"100-SUM(L208:L213)","v":66.525686082768175},null,"Personbil",{"$f":"B207","v":10761.22912482577},{"$f":"$E$204*E207","v":11465.102554991518},{"$f":"$F$204*F207","v":11643.280931625441},{"$f":"$H$204*H207","v":11486.016506019943},{"$f":"$I$204*I207","v":11643.280931625441}]
["Motorcykel og knallert",{"$f":"'Ekstra transport'!D$7*'Ekstra transport'!D12","v":110.23096659984489},null,null,{"$f":"'Ekstra transport'!G12","v":7.7293152423435303E-3},{"$f":"'Ekstra transport'!H12","v":8.0082860396268225E-3},null,{"$f":"K208/100","v":7.7293152423435312E-3},{"$f":"L208/100","v":8.0082860396268225E-3},null,{"$f":"IF($K$43=0,(B208/SUM($B$207:$B$213))*100,E208*100)","v":0.77293152423435307},{"$f":"IF($K$43=0,(B208/SUM($B$207:$B$213))*100,F208*100)","v":0.80082860396268229},null,"Motorcykel og knallert",110.23096659984489,120.03864676130864,140.16048481511476,120.03864676130866,140.16048481511476]
["Cykling og gang",{"$f":"'Ekstra transport'!D$7*'Ekstra transport'!D13","v":587.74804613041761},null,null,{"$f":"'Ekstra transport'!G13","v":0.04},{"$f":"'Ekstra transport'!H13","v":0.04},null,0.04,0.04,null,4,4,null,"Cykling og gang",587.74804613041761,621.21232216639623,700.07731552828545,621.21232216639623,700.07731552828545]
["Bus ",{"$f":"'Ekstra transport'!D$7*'Ekstra transport'!D14","v":1113.7794912839202},null,null,{"$f":"'Ekstra transport'!G14","v":7.1346653972058444E-2},{"$f":"'Ekstra transport'!H14","v":5.9031636563550552E-2},null,7.0000000000000007E-2,5.9031636563550552E-2,null,7,5.9031636563550549,null,"Bus ",1113.7794912839202,1108.035514819619,1033.1677414162962,1087.1215637911935,1033.1677414162962]
["Banetransport",{"$f":"'Ekstra transport'!D$7*'Ekstra transport'!D15","v":1521.9389138501313},null,null,{"$f":"'Ekstra transport'!G15","v":9.9724381972893614E-2},{"$f":"'Ekstra transport'!H15","v":0.18102810841677797},null,9.9724381972893628E-2,0.18102810841677797,null,9.9724381972893621,18.102810841677798,null,"Banetransport",1521.9389138501313,1548.7503725497486,3168.3418043895331,1548.7503725497488,3168.3418043895331]
["Indenrigs luftfart",{"$f":"'Ekstra transport'!D$7*'Ekstra transport'!D16","v":104.71941826985261},null,null,{"$f":"'Ekstra transport'!G16","v":8.2842404392297238E-3},{"$f":"'Ekstra transport'!H16","v":1.0688143769284437E-2},null,8.2842404392297238E-3,1.0688143769284437E-2,null,0.82842404392297242,1.0688143769284437,null,"Indenrigs luftfart",104.71941826985261,128.65680601596657,187.06317494952546,128.65680601596657,187.06317494952546]
["Indenrigs søfart",{"$f":"'Ekstra transport'!D$7*'Ekstra transport'!D17","v":494.0551923005047},null,null,{"$f":"'Ekstra transport'!G17","v":3.4674897302574968E-2},{"$f":"'Ekstra transport'!H17","v":3.5986964383078406E-2},null,3.4674897302574968E-2,3.5986964383078406E-2,null,3.4674897302574967,3.5986964383078406,null,"Indenrigs søfart",494.0551923005047,538.51183685534761,629.84143548293878,538.51183685534761,629.84143548293878]
["Fordeling ton-km",null,null,null,null,null,null,null,null,null,null,null,null,"Fordeling ton-km"]
["Lastbil",{"$f":"'Ekstra transport'!D8*'Ekstra transport'!D22","v":3978.499756972265},null,null,{"$f":"'Ekstra transport'!G22","v":0.37567833153752056},{"$f":"'Ekstra transport'!H22","v":0.34166264633755528},null,0.37567833153752056,0.34166264633755522,null,{"$f":"IF($K$43=0,(B215/SUM($B$215:$B$219))*100,E215*100)","v":37.567833153752055},{"$f":"IF($K$43=0,(B215/SUM($B$215:$B$219))*100,F215*100)","v":34.166264633755524},null,"Lastbil",{"$f":"B215","v":3978.499756972265},{"$f":"$E$205*E215","v":4257.546191917414},{"$f":"$F$205*F215","v":4461.4427606882164},{"$f":"$H$205*H215","v":4257.546191917414},{"$f":"$I$205*I215","v":4461.4427606882155}]
["Varebil",{"$f":"'Ekstra transport'!D8*'Ekstra transport'!D21","v":1645.5768898715874},null,null,{"$f":"'Ekstra transport'!G21","v":0.15538711025940372},{"$f":"'Ekstra transport'!H21","v":0.14131762958138841},null,0.15538711025940372,0.14131762958138841,null,{"$f":"IF($K$43=0,(B216/SUM($B$215:$B$219))*100,E216*100)","v":15.538711025940371},{"$f":"IF($K$43=0,(B216/SUM($B$215:$B$219))*100,F216*100)","v":14.131762958138841},null,"Varebil",{"$f":"B216","v":1645.5768898715874},{"$f":"$E$205*E216","v":1760.9953623101151},{"$f":"$F$205*F216","v":1845.3305393841713},{"$f":"$H$205*H216","v":1760.9953623101151},{"$f":"$I$205*I216","v":1845.3305393841713}]
["Banetransport",{"$f":"'Ekstra transport'!D8*'Ekstra transport'!D23","v":587.16779083724191},null,null,{"$f":"'Ekstra transport'!G23","v":5.2723375179140476E-2},{"$f":"'Ekstra transport'!H23","v":9.3609344770881203E-2},null,5.2723375179140476E-2,9.3609344770881203E-2,null,5.2723375179140479,9.3609344770881204,null,"Banetransport",{"$f":"B217","v":587.16779083724191},{"$f":"$E$205*E217","v":597.51171780468701},{"$f":"$F$205*F217","v":1222.3540911996658},{"$f":"$H$205*H217","v":597.51171780468701},{"$f":"$I$205*I217","v":1222.3540911996658}]
["Indenrigs luftfart",{"$f":"'Ekstra transport'!D8*'Ekstra transport'!D24","v":34.44717706245153},null,null,{"$f":"'Ekstra transport'!G24","v":3.7343580858591238E-3},{"$f":"'Ekstra transport'!H24","v":4.7123429818135736E-3},null,3.7343580858591238E-3,4.7123429818135736E-3,null,{"$f":"IF($K$43=0,(B218/SUM($B$215:$B$219))*100,E218*100)","v":0.37343580858591235},0.47123429818135737,null,"Indenrigs luftfart",{"$f":"B218","v":34.44717706245153},{"$f":"$E$205*E218","v":42.321317768410061},{"$f":"$F$205*F218","v":61.533939128133383},{"$f":"$H$205*H218","v":42.321317768410061},{"$f":"$I$205*I218","v":61.533939128133383}]
["Indenrigs søfart",{"$f":"'Ekstra transport'!D8*'Ekstra transport'!D25","v":4288.6735442752151},null,null,{"$f":"'Ekstra transport'!G25","v":0.41247682493807619},{"$f":"'Ekstra transport'!H25","v":0.41869803632836156},null,0.41247682493807614,0.4186980363283615,null,{"$f":"100-SUM(K215:K218)","v":41.247682493807616},{"$f":"100-SUM(L215:L218)","v":41.869803632836152},null,"Indenrigs søfart",{"$f":"B219","v":4288.6735442752151},{"$f":"$E$205*E219","v":4674.5819171471139},{"$f":"$F$205*F219","v":5467.3735719005099},{"$f":"$H$205*H219","v":4674.5819171471139},{"$f":"$I$205*I219","v":5467.3735719005099}]
[]
["Årlig kørsel per diesel- og benzinbil",15000,null,null,15000,15000,null,15000,15000,null,null,null,null,"Antal diesel- og benzinbiler",{"$f":"('Ekstra transport'!D130+'Ekstra transport'!D131)/B221","v":3180935.7406328865},{"$f":"('Ekstra transport'!G130+'Ekstra transport'!G131)/E221","v":2790514.349804238},{"$f":"('Ekstra transport'!H130+'Ekstra transport'!H131)/F221","v":29845.545539157876},{"$f":"('Ekstra transport'!J130+'Ekstra transport'!J131)/H221","v":2804215.2091774014},{"$f":"('Ekstra transport'!K130+'Ekstra transport'!K131)/I221","v":29845.545539158011}]
["Årlig kørsel per elbil",10000,null,null,10000,10000,null,10000,10000,null,null,null,null,"Antal elbiler",{"$f":"'Ekstra transport'!D132/B222","v":26974.549922167655},{"$f":"'Ekstra transport'!G132/E222","v":812967.84657234373},{"$f":"'Ekstra transport'!H132/F222","v":5360392.2289757906},{"$f":"'Ekstra transport'!J132/H222","v":801534.95744955621},{"$f":"'Ekstra transport'!K132/I222","v":5360392.2289757906}]
[]
["Fordeling af kørte kilometer"]
["Årstal",2019,"KF2030 ","årlig ændring KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Vejtransport"]
["Personbiler",null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
["Biodiesel",{"$f":"'Ekstra transport'!D72*SUM('Ekstra transport'!D$130:D$136)","v":1360000000},null,null,{"$f":"'Ekstra transport'!G72","v":3.600934972333255E-2},{"$f":"'Ekstra transport'!H72","v":8.955878272255424E-4},null,{"$f":"K228/100","v":3.600934972333255E-2},{"$f":"L228/100","v":8.955878272255424E-4},null,{"$f":"IF($K$43=0,(IFERROR(B228/SUM($B$228:$B$234)*100,0)),E228*100)","v":3.6009349723332549},{"$f":"IF($K$43=0,(IFERROR(B228/SUM($B$228:$B$234)*100,0)),F228*100)","v":8.9558782722554242E-2},null,{"$f":"IF(((B228/SUM($B$228:$B$234))*100)=K228,B228/SUM($B$228:$B$234),K228/100)","v":3.600934972333255E-2},{"$f":"IF(((B228/SUM($B$228:$B$234))*100)=L228,B228/SUM($B$228:$B$234),L228/100)","v":8.955878272255424E-4}]
["Bioethanol og e-brændsler",{"$f":"'Ekstra transport'!D73*SUM('Ekstra transport'!D$130:D$136)","v":720000000},null,null,{"$f":"'Ekstra transport'!G73","v":2.6815473198226379E-2},{"$f":"'Ekstra transport'!H73","v":1.2401961118835055E-3},null,{"$f":"K229/100","v":2.6815473198226379E-2},{"$f":"L229/100","v":1.2401961118835055E-3},null,{"$f":"IF($K$43=0,(IFERROR(B229/SUM($B$228:$B$234)*100,0)),E229*100)","v":2.6815473198226378},{"$f":"IF($K$43=0,(IFERROR(B229/SUM($B$228:$B$234)*100,0)),F229*100)","v":0.12401961118835056},null,2.6815473198226379E-2,1.2401961118835055E-3]
["Bionaturgas ",{"$f":"'Ekstra transport'!D74*SUM('Ekstra transport'!D$130:D$136)","v":0},null,null,{"$f":"'Ekstra transport'!G74","v":0},{"$f":"'Ekstra transport'!H74","v":0},null,0,0,null,0,0,null,0,0]
["Naturgas",{"$f":"'Ekstra transport'!D75*SUM('Ekstra transport'!D$130:D$136)","v":0},null,null,{"$f":"'Ekstra transport'!G75","v":0},{"$f":"'Ekstra transport'!H75","v":0},null,0,0,null,0,0,null,0,0]
["Benzin",{"$f":"'Ekstra transport'!D69*SUM('Ekstra transport'!D$130:D$136)","v":26831683168.31683},null,null,{"$f":"'Ekstra transport'!G69","v":0.46083168226089122},{"$f":"'Ekstra transport'!H69","v":5.2173485854645103E-3},null,0.4632487676460848,5.2173485854645476E-3,null,{"$f":"100-K233-K234-K231-K230-K229-K228","v":46.324876764608483},{"$f":"100-L233-L234-L231-L230-L229-L228","v":0.52173485854645474},null,0.4632487676460848,5.2173485854645476E-3]
["Diesel",{"$f":"'Ekstra transport'!D70*SUM('Ekstra transport'!D$130:D$136)","v":20882352941.176468},null,null,{"$f":"'Ekstra transport'!G70","v":0.32392640943235623},{"$f":"'Ekstra transport'!H70","v":3.0474758286696811E-3},null,0.32392640943235629,3.0474758286696811E-3,null,{"$f":"IF($K$43=0,(IFERROR(B233/SUM($B$228:$B$234)*100,0)),E233*100)","v":32.392640943235627},{"$f":"IF($K$43=0,(IFERROR(B233/SUM($B$228:$B$234)*100,0)),F233*100)","v":0.30474758286696813},null,0.32392640943235629,3.0474758286696811E-3]
["El",{"$f":"'Ekstra transport'!D71*SUM('Ekstra transport'!D$130:D$136)","v":269745499.22167653},null,null,{"$f":"'Ekstra transport'!G71","v":0.15241708538519372},{"$f":"'Ekstra transport'!H71","v":0.9895993916467567},null,0.15,0.9895993916467567,null,15,{"$f":"IF($K$43=0,(IFERROR(B234/SUM($B$228:$B$234)*100,0)),F234*100)","v":98.959939164675674},null,0.15,0.9895993916467567]
["Lastbiler"]
["Naturgas",{"$f":"'Ekstra transport'!D147","v":9624639.0760346483},null,null,{"$f":"'Ekstra transport'!G87","v":0},{"$f":"'Ekstra transport'!H87","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B236/SUM($B$236:$B$240)*100,0)),E236*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B236/SUM($B$236:$B$240)*100,0)),F236*100)","v":0},null,{"$f":"IF(((B236/SUM($B$236:$B$240))*100)=K236,B236/SUM($B$236:$B$240),K236/100)","v":0},{"$f":"IF(((B236/SUM($B$236:$B$240))*100)=L236,B236/SUM($B$236:$B$240),L236/100)","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D149","v":163618864.29258901},null,null,{"$f":"'Ekstra transport'!G88","v":0.12107623318385637},{"$f":"'Ekstra transport'!H88","v":0.28604588931485297},null,0.12107623318385637,0.28604588931485297,null,{"$f":"IF($K$43=0,(IFERROR(B237/SUM($B$236:$B$240)*100,0)),E237*100)","v":12.107623318385636},{"$f":"IF($K$43=0,(IFERROR(B237/SUM($B$236:$B$240)*100,0)),F237*100)","v":28.604588931485296},null,{"$f":"IF(((B237/SUM($B$236:$B$240))*100)=K237,B237/SUM($B$236:$B$240),K237/100)","v":0.12107623318385637},{"$f":"IF(((B237/SUM($B$236:$B$240))*100)=L237,B237/SUM($B$236:$B$240),L237/100)","v":0.28604588931485297}]
["Bionaturgas",{"$f":"'Ekstra transport'!D148","v":0},null,null,{"$f":"'Ekstra transport'!G86","v":0},{"$f":"'Ekstra transport'!H86","v":0},null,0,0,null,0,0,null,{"$f":"IF(((B238/SUM($B$236:$B$240))*100)=K238,B238/SUM($B$236:$B$240),K238/100)","v":0},{"$f":"IF(((B238/SUM($B$236:$B$240))*100)=L238,B238/SUM($B$236:$B$240),L238/100)","v":0}]
["Diesel",{"$f":"'Ekstra transport'!D146","v":2136669874.8796921},null,null,{"$f":"'Ekstra transport'!G85","v":0.8789237668161437},{"$f":"'Ekstra transport'!H85","v":0.71395411068514703},null,0.8789237668161437,0.71395411068514703,null,{"$f":"100-K240-K238-K237-K236","v":87.892376681614365},{"$f":"100-L240-L238-L237-L236","v":71.395411068514704},null,{"$f":"IF(((B239/SUM($B$236:$B$240))*100)=K239,B239/SUM($B$236:$B$240),K239/100)","v":0.8789237668161437},{"$f":"IF(((B239/SUM($B$236:$B$240))*100)=L239,B239/SUM($B$236:$B$240),L239/100)","v":0.71395411068514703}]
["El",{"$f":"'Ekstra transport'!D150","v":0},null,null,{"$f":"'Ekstra transport'!G89","v":0},{"$f":"'Ekstra transport'!H89","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B240/SUM($B$236:$B$240)*100,0)),E240*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B240/SUM($B$236:$B$240)*100,0)),F240*100)","v":0},null,{"$f":"IF(((B240/SUM($B$236:$B$240))*100)=K240,B240/SUM($B$236:$B$240),K240/100)","v":0},{"$f":"IF(((BB240/SUM($B$236:$B$240))*100)=L240,B240/SUM($B$236:$B$240),L240/100)","v":0}]
["Varebiler"]
["Naturgas",{"$f":"'Ekstra transport'!D140","v":0},null,null,{"$f":"'Ekstra transport'!G80","v":0},{"$f":"'Ekstra transport'!H80","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B242/SUM($B$242:$B$248)*100,0)),E242*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B242/SUM($B$242:$B$248)*100,0)),F242*100)","v":0},null,{"$f":"IF(((B242/SUM($B$242:$B$248))*100)=K242,B242/SUM($B$242:$B$248),K242/100)","v":0},{"$f":"IF(((B242/SUM($B$242:$B$248))*100)=L242,B242/SUM($B$242:$B$248),L242/100)","v":0}]
["Biodiesel",{"$f":"'Ekstra transport'!D143","v":628180298.41799605},null,null,{"$f":"'Ekstra transport'!G82","v":0.10238832691465509},{"$f":"'Ekstra transport'!H82","v":0.21932744406105453},null,0.10238832691465509,0.21932744406105453,null,{"$f":"IF($K$43=0,(IFERROR(B243/SUM($B$242:$B$248)*100,0)),E243*100)","v":10.238832691465509},{"$f":"IF($K$43=0,(IFERROR(B243/SUM($B$242:$B$248)*100,0)),F243*100)","v":21.932744406105453},null,0.10238832691465509,0.21932744406105453]
["Bioethanol og e-brændsler",{"$f":"'Ekstra transport'!D144","v":0},null,null,{"$f":"'Ekstra transport'!G83","v":0},{"$f":"'Ekstra transport'!H83","v":0},null,0,0,null,0,0,null,0,0]
["Bionaturgas",{"$f":"'Ekstra transport'!D141","v":0},null,null,{"$f":"'Ekstra transport'!G79","v":0},{"$f":"'Ekstra transport'!H79","v":0},null,0,0,null,0,0,null,0,0]
["Benzin",{"$f":"'Ekstra transport'!D138","v":559357647.31776667},null,null,{"$f":"'Ekstra transport'!G77","v":2.9342323006580736E-2},{"$f":"'Ekstra transport'!H77","v":8.0008256069671602E-3},null,2.9342323006580736E-2,8.0008256069671602E-3,null,2.9342323006580737,0.80008256069671602,null,2.9342323006580736E-2,8.0008256069671602E-3]
["Diesel",{"$f":"'Ekstra transport'!D139","v":8366666666.666666},null,null,{"$f":"'Ekstra transport'!G78","v":0.79060459338323585},{"$f":"'Ekstra transport'!H78","v":0.628536448533075},null,0.79060459338323585,0.628536448533075,null,{"$f":"100-K248-SUM(K242:K246)","v":79.060459338323582},{"$f":"100-L248-SUM(L242:L246)","v":62.8536448533075},null,0.79060459338323585,0.628536448533075]
["El",{"$f":"'Ekstra transport'!D142","v":0},null,null,{"$f":"'Ekstra transport'!G81","v":7.7664756695528275E-2},{"$f":"'Ekstra transport'!H81","v":0.14413528179890331},null,7.7664756695528275E-2,0.14413528179890331,null,{"$f":"IF($K$43=0,(IFERROR(B248/SUM($B$242:$B$248)*100,0)),E248*100)","v":7.7664756695528272},{"$f":"IF($K$43=0,(IFERROR(B248/SUM($B$242:$B$248)*100,0)),F248*100)","v":14.413528179890331},null,7.7664756695528275E-2,0.14413528179890331]
["Motorcykler og knalleter"]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D159","v":0},null,null,{"$f":"'Ekstra transport'!G98","v":0.10256410256410257},{"$f":"'Ekstra transport'!H98","v":0.12214187334127236},null,0.10256410256410257,0.12214187334127236,null,{"$f":"IF($K$43=0,(IFERROR(B250/SUM($B$250:$B$251)*100,0)),E250*100)","v":10.256410256410257},{"$f":"IF($K$43=0,(IFERROR(B250/SUM($B$250:$B$251)*100,0)),F250*100)","v":12.214187334127235},null,{"$f":"IF(((B250/SUM($B$250:$B$251))*100)=K250,B250/SUM($B$250:$B$251),K250/100)","v":0.10256410256410257},{"$f":"IF(((B250/SUM($B$250:$B$251))*100)=L250,B250/SUM($B$250:$B$251),L250/100)","v":0.12214187334127236}]
["Benzin",{"$f":"'Ekstra transport'!D158","v":666666666.66666675},null,null,{"$f":"'Ekstra transport'!G97","v":0.89743589743589736},{"$f":"'Ekstra transport'!H97","v":0.87785812665872753},null,0.89743589743589736,0.87785812665872764,null,{"$f":"100-K250","v":89.743589743589737},{"$f":"100-L250","v":87.785812665872768},null,{"$f":"IF(((B251/SUM($B$250:$B$251))*100)=K251,B251/SUM($B$250:$B$251),K251/100)","v":0.89743589743589736},{"$f":"IF(((B251/SUM($B$250:$B$251))*100)=L251,B251/SUM($B$250:$B$251),L251/100)","v":0.87785812665872764}]
["Busser"]
["Naturgas",{"$f":"'Ekstra transport'!D156","v":12515644.555694617},null,null,{"$f":"'Ekstra transport'!G95","v":1.0429831172220671E-2},{"$f":"'Ekstra transport'!H95","v":4.6240606293403005E-3},null,1.0429831172220672E-2,4.6240606293403005E-3,null,{"$f":"IF($K$43=0,(IFERROR(B253/SUM($B$253:$B$257)*100,0)),E253*100)","v":1.0429831172220672},{"$f":"IF($K$43=0,(IFERROR(B253/SUM($B$253:$B$257)*100,0)),F253*100)","v":0.46240606293403003},null,{"$f":"IF(((B253/SUM($B$253:$B$257))*100)=K253,B253/SUM($B$253:$B$257),K253/100)","v":1.0429831172220672E-2},{"$f":"IF(((B253/SUM($B$253:$B$257))*100)=L253,B253/SUM($B$253:$B$257),L253/100)","v":4.6240606293403005E-3}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D154","v":50209205.020920508},null,null,{"$f":"'Ekstra transport'!G93","v":9.7630202085740969E-2},{"$f":"'Ekstra transport'!H93","v":0.20201291247907885},null,9.7630202085740969E-2,0.20201291247907885,null,{"$f":"IF($K$43=0,(IFERROR(B254/SUM($B$253:$B$257)*100,0)),E254*100)","v":9.7630202085740976},{"$f":"IF($K$43=0,(IFERROR(B254/SUM($B$253:$B$257)*100,0)),F254*100)","v":20.201291247907886},null,{"$f":"IF(((B254/SUM($B$253:$B$257))*100)=K254,B254/SUM($B$253:$B$257),K254/100)","v":9.7630202085740969E-2},{"$f":"IF(((B254/SUM($B$253:$B$257))*100)=L254,B254/SUM($B$253:$B$257),L254/100)","v":0.20201291247907885}]
["Bionaturgas",{"$f":"'Ekstra transport'!D155","v":0},null,null,{"$f":"'Ekstra transport'!G94","v":3.1289493516662027E-2},{"$f":"'Ekstra transport'!H94","v":3.7070888945477991E-2},null,3.1289493516662027E-2,3.7070888945477991E-2,null,3.1289493516662028,3.7070888945477991,null,{"$f":"IF(((B255/SUM($B$253:$B$257))*100)=K255,B255/SUM($B$253:$B$257),K255/100)","v":3.1289493516662027E-2},{"$f":"IF(((B255/SUM($B$253:$B$257))*100)=L255,B255/SUM($B$253:$B$257),L255/100)","v":3.7070888945477991E-2}]
["Diesel",{"$f":"'Ekstra transport'!D152","v":610878661.08786619},null,null,{"$f":"'Ekstra transport'!G91","v":0.7113057580532558},{"$f":"'Ekstra transport'!H91","v":0.57935282929952625},null,0.71130575805325591,0.57935282929952625,null,{"$f":"100-K257-SUM(K253:K255)","v":71.130575805325591},{"$f":"100-L257-SUM(L253:L255)","v":57.935282929952628},null,{"$f":"IF(((B256/SUM($B$253:$B$257))*100)=K256,B256/SUM($B$253:$B$257),K256/100)","v":0.71130575805325591},{"$f":"IF(((B256/SUM($B$253:$B$257))*100)=L256,B256/SUM($B$253:$B$257),L256/100)","v":0.57935282929952625}]
["El",{"$f":"'Ekstra transport'!D153","v":0},null,null,{"$f":"'Ekstra transport'!G92","v":0.14934471517212042},{"$f":"'Ekstra transport'!H92","v":0.17693930864657653},null,0.14934471517212042,0.17693930864657653,null,{"$f":"IF($K$43=0,(IFERROR(B257/SUM($B$253:$B$257)*100,0)),E257*100)","v":14.934471517212042},{"$f":"IF($K$43=0,(IFERROR(B257/SUM($B$253:$B$257)*100,0)),F257*100)","v":17.693930864657652},null,{"$f":"IF(((B257/SUM($B$253:$B$257))*100)=K257,B257/SUM($B$253:$B$257),K257/100)","v":0.14934471517212042},{"$f":"IF(((B257/SUM($B$253:$B$257))*100)=L257,B257/SUM($B$253:$B$257),L257/100)","v":0.17693930864657653}]
["Banetransport"]
["Regionaltog"]
["Diesel",{"$f":"'Ekstra transport'!D161","v":0},null,null,{"$f":"'Ekstra transport'!G100","v":0},{"$f":"'Ekstra transport'!H100","v":0},null,1,1,null,{"$f":"100-K261-K262","v":100},{"$f":"100-L261-L262","v":100},null,{"$f":"IFERROR(IF(((B260/SUM($B$260:$B$262))*100)=K260,B260/SUM($B$260:$B$262),K260/100),0)","v":0},{"$f":"IFERROR(IF(((B260/SUM($B$260:$B$262))*100)=L260,B260/SUM($B$260:$B$262),L260/100),0)","v":0}]
["El",{"$f":"'Ekstra transport'!D162","v":0},null,null,{"$f":"'Ekstra transport'!G101","v":0},{"$f":"'Ekstra transport'!H101","v":0},null,{"$f":"K261/100","v":0},{"$f":"L261/100","v":0},null,{"$f":"IF($K$43=0,(IFERROR(B261/SUM($B$260:$B$262)*100,0)),E261*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B261/SUM($B$260:$B$262)*100,0)),F261*100)","v":0},null,{"$f":"IFERROR(IF(((B261/SUM($B$260:$B$262))*100)=K261,B261/SUM($B$260:$B$262),K261/100),0)","v":0},{"$f":"IFERROR(IF(((B261/SUM($B$260:$B$262))*100)=L261,B261/SUM($B$260:$B$262),L261/100),0)","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D163","v":0},null,null,{"$f":"'Ekstra transport'!G102","v":0},{"$f":"'Ekstra transport'!H102","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B262/SUM($B$260:$B$262)*100,0)),E262*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B262/SUM($B$260:$B$262)*100,0)),F262*100)","v":0},null,{"$f":"IFERROR(IF(((B262/SUM($B$260:$B$262))*100)=K262,B262/SUM($B$260:$B$262),K262/100),0)","v":0},{"$f":"IFERROR(IF(((B262/SUM($B$260:$B$262))*100)=L262,B262/SUM($B$260:$B$262),L262/100),0)","v":0}]
["Intercitytog"]
["Diesel",{"$f":"'Ekstra transport'!D164","v":0},null,null,{"$f":"'Ekstra transport'!G103","v":0},{"$f":"'Ekstra transport'!H103","v":0},null,1,1,null,{"$f":"100-K265-K266","v":100},{"$f":"100-L265-L266","v":100},null,{"$f":"IFERROR(IF(((B264/SUM($B$260:$B$262))*100)=K264,B264/SUM($B$260:$B$262),K264/100),0)","v":0},{"$f":"IFERROR(IF(((B264/SUM($B$260:$B$262))*100)=L264,B264/SUM($B$260:$B$262),L264/100),0)","v":0}]
["El",{"$f":"'Ekstra transport'!D165","v":0},null,null,{"$f":"'Ekstra transport'!G104","v":0},{"$f":"'Ekstra transport'!H104","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B265/SUM($B$264:$B$266)*100,0)),E265*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B265/SUM($B$264:$B$266)*100,0)),F265*100)","v":0},null,{"$f":"IFERROR(IF(((B265/SUM($B$260:$B$262))*100)=K265,B265/SUM($B$260:$B$262),K265/100),0)","v":0},{"$f":"IFERROR(IF(((B265/SUM($B$260:$B$262))*100)=L265,B265/SUM($B$260:$B$262),L265/100),0)","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D166","v":0},null,null,{"$f":"'Ekstra transport'!G105","v":0},{"$f":"'Ekstra transport'!H105","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B266/SUM($B$264:$B$266)*100,0)),E266*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B266/SUM($B$264:$B$266)*100,0)),F266*100)","v":0},null,{"$f":"IFERROR(IF(((B266/SUM($B$260:$B$262))*100)=K266,B266/SUM($B$260:$B$262),K266/100),0)","v":0},{"$f":"IFERROR(IF(((B266/SUM($B$260:$B$262))*100)=L266,B266/SUM($B$260:$B$262),L266/100),0)","v":0}]
["Lyntog"]
["Diesel",{"$f":"'Ekstra transport'!D167","v":0},null,null,{"$f":"'Ekstra transport'!G106","v":0},{"$f":"'Ekstra transport'!H106","v":0},null,1,1,null,{"$f":"100-K269-K270","v":100},{"$f":"100-L269-L270","v":100},null,{"$f":"IFERROR(IF(((B268/SUM($B$260:$B$262))*100)=K268,B268/SUM($B$260:$B$262),K268/100),0)","v":0},{"$f":"IFERROR(IF(((B268/SUM($B$260:$B$262))*100)=L268,B268/SUM($B$260:$B$262),L268/100),0)","v":0}]
["El",{"$f":"'Ekstra transport'!D168","v":0},null,null,{"$f":"'Ekstra transport'!G107","v":0},{"$f":"'Ekstra transport'!H107","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B269/SUM($B$268:$B$270)*100,0)),E269*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B269/SUM($B$268:$B$270)*100,0)),F269*100)","v":0},null,{"$f":"IFERROR(IF(((B269/SUM($B$260:$B$262))*100)=K269,B269/SUM($B$260:$B$262),K269/100),0)","v":0},{"$f":"IFERROR(IF(((B269/SUM($B$260:$B$262))*100)=L269,B269/SUM($B$260:$B$262),L269/100),0)","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D169","v":0},null,null,{"$f":"'Ekstra transport'!G108","v":0},{"$f":"'Ekstra transport'!H108","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B270/SUM($B$268:$B$270)*100,0)),E270*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B270/SUM($B$268:$B$270)*100,0)),F270*100)","v":0},null,{"$f":"IFERROR(IF(((B270/SUM($B$260:$B$262))*100)=K270,B270/SUM($B$260:$B$262),K270/100),0)","v":0},{"$f":"IFERROR(IF(((B270/SUM($B$260:$B$262))*100)=L270,B270/SUM($B$260:$B$262),L270/100),0)","v":0}]
["Lokalbane"]
["Diesel",{"$f":"'Ekstra transport'!D170","v":0},null,null,{"$f":"'Ekstra transport'!G109","v":0},{"$f":"'Ekstra transport'!H109","v":0},null,1,1,null,{"$f":"100-K274-K273","v":100},{"$f":"100-L274-L273","v":100}]
["El",{"$f":"'Ekstra transport'!D171","v":0},null,null,{"$f":"'Ekstra transport'!G110","v":0},{"$f":"'Ekstra transport'!H110","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B273/SUM($B$272:$B$274)*100,0)),E273*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B273/SUM($B$272:$B$274)*100,0)),F273*100)","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D172","v":0},null,null,{"$f":"'Ekstra transport'!G111","v":0},{"$f":"'Ekstra transport'!H111","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B274/SUM($B$272:$B$274)*100,0)),E274*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B274/SUM($B$272:$B$274)*100,0)),F274*100)","v":0}]
["S-tog"]
["El",{"$f":"'Ekstra transport'!D173","v":0},null,null,{"$f":"'Ekstra transport'!G112","v":0},{"$f":"'Ekstra transport'!H112","v":0},null,0,{"$f":"L276/100","v":0},null,{"$f":"IF($K$43=0,(IFERROR(B276/SUM($B$276:$B$276)*100,0)),E276*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B276/SUM($B$276:$B$276)*100,0)),F276*100)","v":0}]
["Metro"]
["El",{"$f":"'Ekstra transport'!D174","v":0},null,null,{"$f":"'Ekstra transport'!G113","v":0},{"$f":"'Ekstra transport'!H113","v":0},null,{"$f":"K278/100","v":0},{"$f":"L278/100","v":0},null,{"$f":"IF($K$43=0,(IFERROR(B278/SUM($B$278:$B$278)*100,0)),E278*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B278/SUM($B$278:$B$278)*100,0)),F278*100)","v":0}]
["Ikke kategoriseret banetransport"]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D178","v":0},null,null,{"$f":"'Ekstra transport'!G117","v":2.4390243902439022E-2},{"$f":"'Ekstra transport'!H117","v":1.5048486396731519E-2},null,2.4390243902439025E-2,1.5048486396731519E-2,null,{"$f":"IF($K$43=0,(IFERROR(B280/SUM($B$280:$B$283)*100,0)),E280*100)","v":2.4390243902439024},{"$f":"IF($K$43=0,(IFERROR(B280/SUM($B$280:$B$283)*100,0)),F280*100)","v":1.504848639673152}]
["Diesel",{"$f":"'Ekstra transport'!D175","v":45454545.454545453},null,null,{"$f":"'Ekstra transport'!G114","v":0.19512195121951217},{"$f":"'Ekstra transport'!H114","v":5.5834694398307974E-3},null,0.1951219512195122,5.5834694398307974E-3,null,{"$f":"IF($K$43=0,(IFERROR(B281/SUM($B$280:$B$283)*100,0)),E281*100)","v":19.512195121951219},{"$f":"IF($K$43=0,(IFERROR(B281/SUM($B$280:$B$283)*100,0)),F281*100)","v":0.55834694398307971}]
["Benzin",{"$f":"'Ekstra transport'!D177","v":0},null,null,{"$f":"'Ekstra transport'!G116","v":0},{"$f":"'Ekstra transport'!H116","v":0},null,0,0,null,0,0]
["El",{"$f":"'Ekstra transport'!D176","v":22727272.727272727},null,null,{"$f":"'Ekstra transport'!G115","v":0.78048780487804881},{"$f":"'Ekstra transport'!H115","v":0.97936804416343759},null,0.78048780487804881,0.97936804416343759,null,{"$f":"100-K282-K281-K280","v":78.048780487804876},{"$f":"100-L282-L281-L280","v":97.936804416343762}]
["Indenrigs luftfart"]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D182","v":0},null,null,{"$f":"'Ekstra transport'!G121","v":0},{"$f":"'Ekstra transport'!H121","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B285/SUM($B$285:$B$287)*100,0)),E285*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B285/SUM($B$285:$B$287)*100,0)),F285*100)","v":0}]
["JP1, JP4 og benzin",{"$f":"'Ekstra transport'!D180","v":13333333.333333334},null,null,{"$f":"'Ekstra transport'!G119","v":1},{"$f":"'Ekstra transport'!H119","v":1},null,1,1,null,{"$f":"100-K287-K285","v":100},{"$f":"100-L287-L285","v":100}]
["El",{"$f":"'Ekstra transport'!D181","v":0},null,null,{"$f":"'Ekstra transport'!G120","v":0},{"$f":"'Ekstra transport'!H120","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B287/SUM($B$285:$B$287)*100,0)),E287*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B287/SUM($B$285:$B$287)*100,0)),F287*100)","v":0}]
["Udenrigs luftfart"]
["JP1, JP4 og benzin",{"$f":"('Balancen 2019'!K44+'Balancen 2019'!L44)*-1","v":43773.23},null,null,null,null,null,{"$f":"K289/1000-1","v":0},{"$f":"L289/1000-1","v":0},null,1000,1000]
["Indenrigs søfart"]
["Naturgas",{"$f":"'Ekstra transport'!D188","v":6000000},null,null,{"$f":"'Ekstra transport'!G125","v":0.18518518518518526},{"$f":"'Ekstra transport'!H125","v":0.19341112706792402},null,0.18518518518518526,0.19341112706792402,null,{"$f":"IF($K$43=0,(IFERROR(B291/SUM($B$291:$B$295)*100,0)),E291*100)","v":18.518518518518526},{"$f":"IF($K$43=0,(IFERROR(B291/SUM($B$291:$B$295)*100,0)),F291*100)","v":19.341112706792401}]
["Fuelolie og Spildolie",{"$f":"'Ekstra transport'!D186","v":6000000},null,null,{"$f":"'Ekstra transport'!G123","v":0.18518518518518526},{"$f":"'Ekstra transport'!H123","v":0.19341112706792402},null,0.18518518518518526,0.19341112706792402,null,{"$f":"IF($K$43=0,(IFERROR(B292/SUM($B$291:$B$295)*100,0)),E292*100)","v":18.518518518518526},{"$f":"IF($K$43=0,(IFERROR(B292/SUM($B$291:$B$295)*100,0)),F292*100)","v":19.341112706792401}]
["Diesel",{"$f":"'Ekstra transport'!D189","v":21200000},null,null,{"$f":"'Ekstra transport'!G126","v":0.62962962962962954},{"$f":"'Ekstra transport'!H126","v":0.61317774586415208},null,0.62962962962962943,0.61317774586415197,null,{"$f":"100-K294-K292-K291-K295","v":62.962962962962941},{"$f":"100-L294-L292-L291-L295","v":61.317774586415197}]
["El",{"$f":"'Ekstra transport'!D187","v":0},null,null,{"$f":"'Ekstra transport'!G124","v":0},{"$f":"'Ekstra transport'!H124","v":0},null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B294/SUM($B$291:$B$295)*100,0)),E294*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B294/SUM($B$291:$B$295)*100,0)),F294*100)","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D190","v":0},null,null,{"$f":"'Ekstra transport'!G127","v":0},{"$f":"'Ekstra transport'!H127","v":0},null,{"$f":"K295/100","v":0},{"$f":"L295/100","v":0},null,{"$f":"IF($K$43=0,(IFERROR(B295/SUM($B$291:$B$295)*100,0)),E295*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B295/SUM($B$291:$B$295)*100,0)),F295*100)","v":0}]
[]
[]
["Beregnet energiforbrug til transport"]
["Årstal",2019,null,null,"BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Vejtransport"]
["Personbiler"]
["Benzin",{"$f":"'Ekstra transport'!D195","v":54200},null,null,{"$f":"'Ekstra transport'!G195","v":44454.994009541871},{"$f":"'Ekstra transport'!H195","v":418.05113353981983},null,{"$f":"'Ekstra transport'!J195","v":44769.68015291122},{"$f":"'Ekstra transport'!K195","v":418.05113353982284}]
["Biodiesel",{"$f":"'Ekstra transport'!D196","v":3400},null,null,{"$f":"'Ekstra transport'!G196","v":4299.1455112108433},{"$f":"'Ekstra transport'!H196","v":88.812965694243658},null,{"$f":"'Ekstra transport'!J196","v":4306.9877540738407},{"$f":"'Ekstra transport'!K196","v":88.812965694243658}]
["Bioethanol",{"$f":"'Ekstra transport'!D197","v":1800},null,null,{"$f":"'Ekstra transport'!G197","v":3201.4913381357355},{"$f":"'Ekstra transport'!H197","v":122.98681535239916},null,{"$f":"'Ekstra transport'!J197","v":3207.3313062252023},{"$f":"'Ekstra transport'!K197","v":122.98681535239916}]
["Bionaturgas",{"$f":"'Ekstra transport'!D198","v":0},null,null,{"$f":"'Ekstra transport'!G198","v":0},{"$f":"'Ekstra transport'!H198","v":0},null,{"$f":"'Ekstra transport'!J198","v":0},{"$f":"'Ekstra transport'!K198","v":0}]
["Elektricitet",{"$f":"'Ekstra transport'!D199","v":200},null,null,{"$f":"'Ekstra transport'!G199","v":5396.799684285952},{"$f":"'Ekstra transport'!H199","v":29104.717619197792},null,{"$f":"'Ekstra transport'!J199","v":5320.9036784740601},{"$f":"'Ekstra transport'!K199","v":29104.717619197792}]
["Diesel",{"$f":"'Ekstra transport'!D200","v":42600},null,null,{"$f":"'Ekstra transport'!G200","v":31557.557475909372},{"$f":"'Ekstra transport'!H200","v":246.60314949159428},null,{"$f":"'Ekstra transport'!J200","v":31615.122875648405},{"$f":"'Ekstra transport'!K200","v":246.60314949159425}]
["Naturgas",{"$f":"'Ekstra transport'!D201","v":0},null,null,{"$f":"'Ekstra transport'!G201","v":0},{"$f":"'Ekstra transport'!H201","v":0},null,{"$f":"'Ekstra transport'!J201","v":0},{"$f":"'Ekstra transport'!K201","v":0}]
[]
["Lastbiler"]
["Biodiesel",{"$f":"'Ekstra transport'!D211","v":1700},null,null,{"$f":"'Ekstra transport'!G211","v":2784.1800424169192},{"$f":"'Ekstra transport'!H211","v":5637.596318024177},null,{"$f":"'Ekstra transport'!J211","v":2784.1800424169192},{"$f":"'Ekstra transport'!K211","v":5637.5963180241779}]
["Bionaturgas",{"$f":"'Ekstra transport'!D212","v":0},null,null,{"$f":"'Ekstra transport'!G212","v":0},{"$f":"'Ekstra transport'!H212","v":0},null,{"$f":"'Ekstra transport'!J212","v":0},{"$f":"'Ekstra transport'!K212","v":0}]
["Diesel",{"$f":"'Ekstra transport'!D213","v":22200},null,null,{"$f":"'Ekstra transport'!G213","v":20211.084752359886},{"$f":"'Ekstra transport'!H213","v":14071.116614462086},null,{"$f":"'Ekstra transport'!J213","v":20211.084752359886},{"$f":"'Ekstra transport'!K213","v":14071.116614462086}]
["Naturgas",{"$f":"'Ekstra transport'!D214","v":100},null,null,{"$f":"'Ekstra transport'!G214","v":0},{"$f":"'Ekstra transport'!H214","v":0},null,{"$f":"'Ekstra transport'!J214","v":0},{"$f":"'Ekstra transport'!K214","v":0}]
["Elektricitet",{"$f":"'Ekstra transport'!D215","v":0},null,null,{"$f":"'Ekstra transport'!G215","v":0},{"$f":"'Ekstra transport'!H215","v":0},null,{"$f":"'Ekstra transport'!J215","v":0},{"$f":"'Ekstra transport'!K215","v":0}]
[]
["Varebiler"]
["Benzin",{"$f":"'Ekstra transport'!D203","v":1500},null,null,{"$f":"'Ekstra transport'!G203","v":720.30741209964685},{"$f":"'Ekstra transport'!H203","v":168.33640314219778},null,{"$f":"'Ekstra transport'!J203","v":720.30741209964685},{"$f":"'Ekstra transport'!K203","v":168.33640314219778}]
["Biodiesel",{"$f":"'Ekstra transport'!D204","v":2000},null,null,{"$f":"'Ekstra transport'!G204","v":2984.1307072699665},{"$f":"'Ekstra transport'!H204","v":5478.7340802644339},null,{"$f":"'Ekstra transport'!J204","v":2984.1307072699665},{"$f":"'Ekstra transport'!K204","v":5478.7340802644339}]
["Bioethanol",{"$f":"'Ekstra transport'!D205","v":0},null,null,{"$f":"'Ekstra transport'!G205","v":0},{"$f":"'Ekstra transport'!H205","v":0},null,{"$f":"'Ekstra transport'!J205","v":0},{"$f":"'Ekstra transport'!K205","v":0}]
["Bionaturgas",{"$f":"'Ekstra transport'!D206","v":0},null,null,{"$f":"'Ekstra transport'!G206","v":0},{"$f":"'Ekstra transport'!H206","v":0},null,{"$f":"'Ekstra transport'!J206","v":0},{"$f":"'Ekstra transport'!K206","v":0}]
["Diesel",{"$f":"'Ekstra transport'!D207","v":25100},null,null,{"$f":"'Ekstra transport'!G207","v":21712.123421860764},{"$f":"'Ekstra transport'!H207","v":14794.261195819792},null,{"$f":"'Ekstra transport'!J207","v":21712.123421860764},{"$f":"'Ekstra transport'!K207","v":14794.261195819792}]
["Naturgas",{"$f":"'Ekstra transport'!D208","v":0},null,null,{"$f":"'Ekstra transport'!G208","v":0},{"$f":"'Ekstra transport'!H208","v":0},null,{"$f":"'Ekstra transport'!J208","v":0},{"$f":"'Ekstra transport'!K208","v":0}]
["Elektricitet",{"$f":"'Ekstra transport'!D209","v":0},null,null,{"$f":"'Ekstra transport'!G209","v":1234.8127064565365},{"$f":"'Ekstra transport'!H209","v":1964.1165458847765},null,{"$f":"'Ekstra transport'!J209","v":1234.8127064565365},{"$f":"'Ekstra transport'!K209","v":1964.1165458847765}]
[]
["Motorcykler og knalleter"]
["Benzin",{"$f":"'Ekstra transport'!D224","v":800},null,null,{"$f":"'Ekstra transport'!G224","v":700.00000000000023},{"$f":"'Ekstra transport'!H224","v":653.92407809439931},null,{"$f":"'Ekstra transport'!J224","v":700.00000000000011},{"$f":"'Ekstra transport'!K224","v":653.92407809439942}]
["Bioethanol",{"$f":"'Ekstra transport'!D225","v":0},null,null,{"$f":"'Ekstra transport'!G225","v":100.00000000000004},{"$f":"'Ekstra transport'!H225","v":113.730666573394},null,{"$f":"'Ekstra transport'!J225","v":100.00000000000004},{"$f":"'Ekstra transport'!K225","v":113.73066657339402}]
[]
["Busser"]
["Biodiesel",{"$f":"'Ekstra transport'!D217","v":600},null,null,{"$f":"'Ekstra transport'!G217","v":700.00000000000011},{"$f":"'Ekstra transport'!H217","v":1104.6228706704617},null,{"$f":"'Ekstra transport'!J217","v":700.00000000000011},{"$f":"'Ekstra transport'!K217","v":1104.6228706704617}]
["Bionaturgas",{"$f":"'Ekstra transport'!D218","v":0},null,null,{"$f":"'Ekstra transport'!G218","v":300.00000000000011},{"$f":"'Ekstra transport'!H218","v":271.06707586929667},null,{"$f":"'Ekstra transport'!J218","v":300.00000000000011},{"$f":"'Ekstra transport'!K218","v":271.06707586929667}]
["Diesel",{"$f":"'Ekstra transport'!D219","v":7300},null,null,{"$f":"'Ekstra transport'!G219","v":5100.0000000000018},{"$f":"'Ekstra transport'!H219","v":3167.9479176766672},null,{"$f":"'Ekstra transport'!J219","v":5100.0000000000027},{"$f":"'Ekstra transport'!K219","v":3167.9479176766672}]
["Naturgas",{"$f":"'Ekstra transport'!D220","v":200},null,null,{"$f":"'Ekstra transport'!G220","v":100},{"$f":"'Ekstra transport'!H220","v":33.811722057194203},null,{"$f":"'Ekstra transport'!J220","v":100.00000000000001},{"$f":"'Ekstra transport'!K220","v":33.811722057194196}]
["Brint"]
["Elektricitet",{"$f":"'Ekstra transport'!D222","v":0},null,null,{"$f":"'Ekstra transport'!G222","v":500.00000000000023},{"$f":"'Ekstra transport'!H222","v":451.77845978216106},null,{"$f":"'Ekstra transport'!J222","v":500.00000000000023},{"$f":"'Ekstra transport'!K222","v":451.77845978216095}]
[]
["Regionaltog"]
["Diesel",{"$f":"'Ekstra transport'!D242","v":0},null,null,{"$f":"'Ekstra transport'!G242","v":0},{"$f":"'Ekstra transport'!H242","v":0},null,{"$f":"'Ekstra transport'!J242","v":0},{"$f":"'Ekstra transport'!K242","v":0}]
["El",{"$f":"'Ekstra transport'!D243","v":0},null,null,{"$f":"'Ekstra transport'!G243","v":0},{"$f":"'Ekstra transport'!H243","v":0},null,{"$f":"'Ekstra transport'!J243","v":0},{"$f":"'Ekstra transport'!K243","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D244","v":0},null,null,{"$f":"'Ekstra transport'!G244","v":0},{"$f":"'Ekstra transport'!H244","v":0},null,{"$f":"'Ekstra transport'!J244","v":0},{"$f":"'Ekstra transport'!K244","v":0}]
["Intercitytog"]
["Diesel",{"$f":"'Ekstra transport'!D245","v":0},null,null,{"$f":"'Ekstra transport'!G245","v":0},{"$f":"'Ekstra transport'!H245","v":0},null,{"$f":"'Ekstra transport'!J245","v":0},{"$f":"'Ekstra transport'!K245","v":0}]
["El",{"$f":"'Ekstra transport'!D246","v":0},null,null,{"$f":"'Ekstra transport'!G246","v":0},{"$f":"'Ekstra transport'!H246","v":0},null,{"$f":"'Ekstra transport'!J246","v":0},{"$f":"'Ekstra transport'!K246","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D247","v":0},null,null,{"$f":"'Ekstra transport'!G247","v":0},{"$f":"'Ekstra transport'!H247","v":0},null,{"$f":"'Ekstra transport'!J247","v":0},{"$f":"'Ekstra transport'!K247","v":0}]
["Lyntog"]
["Diesel",{"$f":"'Ekstra transport'!D248","v":0},null,null,{"$f":"'Ekstra transport'!G248","v":0},{"$f":"'Ekstra transport'!H248","v":0},null,{"$f":"'Ekstra transport'!J248","v":0},{"$f":"'Ekstra transport'!K248","v":0}]
["El",{"$f":"'Ekstra transport'!D249","v":0},null,null,{"$f":"'Ekstra transport'!G249","v":0},{"$f":"'Ekstra transport'!H249","v":0},null,{"$f":"'Ekstra transport'!J249","v":0},{"$f":"'Ekstra transport'!K249","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D250","v":0},null,null,{"$f":"'Ekstra transport'!G250","v":0},{"$f":"'Ekstra transport'!H250","v":0},null,{"$f":"'Ekstra transport'!J250","v":0},{"$f":"'Ekstra transport'!K250","v":0}]
["Lokalbane"]
["Diesel",{"$f":"'Ekstra transport'!D251","v":0},null,null,{"$f":"'Ekstra transport'!G251","v":0},{"$f":"'Ekstra transport'!H251","v":0},null,{"$f":"'Ekstra transport'!J251","v":0},{"$f":"'Ekstra transport'!K251","v":0}]
["El",{"$f":"'Ekstra transport'!D252","v":0},null,null,{"$f":"'Ekstra transport'!G252","v":0},{"$f":"'Ekstra transport'!H252","v":0},null,{"$f":"'Ekstra transport'!J252","v":0},{"$f":"'Ekstra transport'!K252","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D253","v":0},null,null,{"$f":"'Ekstra transport'!G253","v":0},{"$f":"'Ekstra transport'!H253","v":0},null,{"$f":"'Ekstra transport'!J253","v":0},{"$f":"'Ekstra transport'!K253","v":0}]
["S-tog"]
["El",{"$f":"'Ekstra transport'!D254","v":0},null,null,{"$f":"'Ekstra transport'!G254","v":0},{"$f":"'Ekstra transport'!H254","v":0},null,{"$f":"'Ekstra transport'!J254","v":0},{"$f":"'Ekstra transport'!K254","v":0}]
["Metro"]
["El",{"$f":"'Ekstra transport'!D255","v":0},null,null,{"$f":"'Ekstra transport'!G255","v":0},{"$f":"'Ekstra transport'!H255","v":0},null,{"$f":"'Ekstra transport'!J255","v":0},{"$f":"'Ekstra transport'!K255","v":0}]
["Ikke kategoriseret banetransport"]
["Benzin",{"$f":"'Ekstra transport'!D238","v":0},null,null,{"$f":"'Ekstra transport'!G238","v":0},{"$f":"'Ekstra transport'!H238","v":0},null,{"$f":"'Ekstra transport'!J238","v":0},{"$f":"'Ekstra transport'!K238","v":0}]
["Elektricitet",{"$f":"'Ekstra transport'!D239","v":1500},null,null,{"$f":"'Ekstra transport'!G239","v":3199.9999999999955},{"$f":"'Ekstra transport'!H239","v":6718.6850267451646},null,{"$f":"'Ekstra transport'!J239","v":3199.9999999999991},{"$f":"'Ekstra transport'!K239","v":6718.6850267451655}]
["Diesel",{"$f":"'Ekstra transport'!D240","v":3000},null,null,{"$f":"'Ekstra transport'!G240","v":799.99999999999864},{"$f":"'Ekstra transport'!H240","v":38.303855987790527},null,{"$f":"'Ekstra transport'!J240","v":799.99999999999977},{"$f":"'Ekstra transport'!K240","v":38.303855987790534}]
["Biodiesel",{"$f":"'Ekstra transport'!D241","v":0},null,null,{"$f":"'Ekstra transport'!G241","v":99.999999999999829},{"$f":"'Ekstra transport'!H241","v":103.23600083895091},null,{"$f":"'Ekstra transport'!J241","v":99.999999999999972},{"$f":"'Ekstra transport'!K241","v":103.23600083895091}]
["Indenrigs luftfart"]
["Benzin",{"$f":"'Ekstra transport'!D233","v":0},null,null,{"$f":"'Ekstra transport'!G233","v":0},{"$f":"'Ekstra transport'!H233","v":0},null,{"$f":"'Ekstra transport'!J233","v":0},{"$f":"'Ekstra transport'!K233","v":0}]
["JP1 og JP4",{"$f":"'Ekstra transport'!D234","v":2000},null,null,{"$f":"'Ekstra transport'!G234","v":2199.9999999999986},{"$f":"'Ekstra transport'!H234","v":2616.2672714774681},null,{"$f":"'Ekstra transport'!J234","v":2200.0000000000009},{"$f":"'Ekstra transport'!K234","v":2616.2672714774681}]
["El"]
["Udenrigs luftfart"]
["JP1, JP4 og benzin",{"$f":"'Ekstra transport'!D236","v":43773.23},null,null,{"$f":"'Ekstra transport'!G236","v":43773.23},{"$f":"'Ekstra transport'!H236","v":43773.23},null,{"$f":"'Ekstra transport'!J236","v":43773.23},{"$f":"'Ekstra transport'!K236","v":43773.23}]
["Indenrigs søfart"]
["Fuelolie og Spildolie",{"$f":"'Ekstra transport'!D227","v":1500},null,null,{"$f":"'Ekstra transport'!G227","v":1500.0000000000007},{"$f":"'Ekstra transport'!H227","v":1498.6711289654263},null,{"$f":"'Ekstra transport'!J227","v":1500.0000000000007},{"$f":"'Ekstra transport'!K227","v":1498.6711289654215}]
["Diesel",{"$f":"'Ekstra transport'!D228","v":5300},null,null,{"$f":"'Ekstra transport'!G228","v":5099.9999999999991},{"$f":"'Ekstra transport'!H228","v":4751.287056654076},null,{"$f":"'Ekstra transport'!J228","v":5099.9999999999982},{"$f":"'Ekstra transport'!K228","v":4751.2870566540587}]
["Naturgas",{"$f":"'Ekstra transport'!D229","v":1500},null,null,{"$f":"'Ekstra transport'!G229","v":1500.0000000000007},{"$f":"'Ekstra transport'!H229","v":1498.6711289654263},null,{"$f":"'Ekstra transport'!J229","v":1500.0000000000007},{"$f":"'Ekstra transport'!K229","v":1498.6711289654215}]
["Elektricitet",{"$f":"'Ekstra transport'!D230","v":0},null,null,{"$f":"'Ekstra transport'!G230","v":0},{"$f":"'Ekstra transport'!H230","v":0},null,{"$f":"'Ekstra transport'!J230","v":0},{"$f":"'Ekstra transport'!K230","v":0}]
["Biobrændsler og e-brændsler",{"$f":"'Ekstra transport'!D231","v":0},null,null,{"$f":"'Ekstra transport'!G231","v":0},{"$f":"'Ekstra transport'!H231","v":0},null,{"$f":"'Ekstra transport'!J231","v":0},{"$f":"'Ekstra transport'!K231","v":0}]
[]
[]
["Fjernvarmetransmission"]
["Årstal",2019,"KF2030 %-fordeling","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050",null,null,null,null,"Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
["Affald til kombineret produktion (TJ)",{"$f":"('Balancen 2019'!Q11+'Balancen 2019'!S11)*-1","v":35065.510000000009},null,null,{"$f":"'Balancen BAU 2030'!Q11/(1-E381)*-1","v":14094.141665096946},{"$f":"'Balancen BAU 2050'!Q11/(1-F381)*-1","v":15332.119640977919},null,{"$f":"IF($K$43=0,B379,E379)","v":14094.141665096946},{"$f":"IF($K$43=0,B379,F379)","v":15332.119640977919}]
["Affald til fjernvarmekedler (TJ)",{"$f":"('Balancen 2019'!Q12+'Balancen 2019'!S12)*-1","v":422.83},null,null,{"$f":"'Balancen BAU 2030'!Q12/(1-E381)*-1","v":260.80844929772593},{"$f":"'Balancen BAU 2050'!Q12/(1-F381)*-1","v":285.30125059008964},null,{"$f":"IF($K$43=0,B380,E380)","v":260.80844929772593},{"$f":"IF($K$43=0,B380,F380)","v":285.30125059008964}]
["Bionedbrydlig andel af affald (%)",{"$f":"'Balancen 2019'!S11/('Balancen 2019'!S11+'Balancen 2019'!Q11)","v":0.4499999999999999},null,null,0.55000000000000004,0.55000000000000004,null,{"$f":"K381/100","v":0.55000000000000004},{"$f":"L381/100","v":0.55000000000000004},null,{"$f":"IF($K$43=0,B381*100,E381*100)","v":55.000000000000007},{"$f":"IF($K$43=0,B381*100,F381*100)","v":55.000000000000007}]
[]
["Netto import/lager",{"$f":"'Balancen 2019'!$AQ10","v":0},null,null,{"$f":"U383/IF(U$389>0,U$389,1)","v":-1.7589159449260446E-4},{"$f":"V383/IF(V$389>0,V$389,1)","v":-1.7589159449232913E-4},null,{"$f":"K383/100","v":0},{"$f":"L383/100","v":0},null,{"$f":"100-K384-K386-K388","v":0},{"$f":"100-L384-L386-L388","v":0},null,"Netto import/lager",{"$f":"B383","v":0},{"$f":"'Balancen BAU 2030'!$AQ$10","v":-23.919006446289131},{"$f":"'Balancen BAU 2050'!$AQ$10","v":-26.165266004085424},{"$f":"'Balancen Scenarie 2030'!$AQ$10","v":-1.4551915228366852E-11},{"$f":"'Balancen Scenarie 2050'!$AQ$10","v":-1.4551915228366852E-11},null,{"$f":"'Balancen BAU 2030'!$AQ10","v":-23.919006446289131},{"$f":"'Balancen BAU 2050'!$AQ10","v":-26.165266004085424}]
["Kombineret el og varmeproduktion minus affald",{"$f":"'Balancen 2019'!$AQ$11-B385","v":61008.43695652172},null,null,{"$f":"U384/IF(U$389>0,U$389,1)","v":0.39012532072384848},{"$f":"V384/IF(V$389>0,V$389,1)","v":0.3905857627361663},null,{"$f":"K384/100","v":0.42613504575931266},{"$f":"L384/100","v":0.42642352156187935},null,{"$f":"IF($K$43=0,(B384/($B$384+$B$386+$B$388)*100),(E384/($E$384+$E$386+$E$388)*100))","v":42.613504575931266},{"$f":"IF($K$43=0,(B384/($B$384+$B$386+$B$388)*100),(F384/($F$384+$F$386+$F$388)*100))","v":42.642352156187933},null,"Kombineret el og varmeproduktion minus affald",61008.43695652172,{"$f":"'Balancen BAU 2030'!$AQ$11-P385","v":59253.474582056406},{"$f":"'Balancen BAU 2050'!$AQ$11-Q385","v":64848.854428693528},{"$f":"'Balancen Scenarie 2030'!$AQ$11-R385","v":53050.948329601706},{"$f":"'Balancen Scenarie 2050'!$AQ$11-S385","v":58102.449698097975},null,{"$f":"'Balancen BAU 2030'!$AQ11+'Balancen BAU 2030'!Q11/(1-E381)*E472/(1+E469)","v":53052.052249413748},{"$f":"'Balancen BAU 2050'!$AQ11+'Balancen BAU 2050'!Q11/(1-F381)*F472/(1+F469)","v":58102.721786663242}]
["Kombineret el og varmeproduktion på affald",{"$f":"('Balancen 2019'!$Q$11+'Balancen 2019'!$S$11)*B472/(1+B469)*-1","v":27442.573043478271},null,null,{"$f":"U385/IF(U$389>0,U$389,1)","v":8.2914515903336261E-2},8.2454073891018401E-2,null,{"$f":"H379*H472/(1+H469)/('Balancen Scenarie 2030'!AQ23+'Balancen Scenarie 2030'!AQ21+'Balancen Scenarie 2030'!AQ20)*-1","v":8.2901513487757608E-2},{"$f":"I379*I472/(1+I469)/('Balancen Scenarie 2050'!AQ23+'Balancen Scenarie 2050'!AQ21+'Balancen Scenarie 2050'!AQ20)*-1","v":8.2439927012540742E-2},null,null,null,null,"Kombineret el og varmeproduktion på affald",27442.573043478271,{"$f":"('Balancen BAU 2030'!$Q$11+'Balancen BAU 2030'!$S$11)*E472/(1+E469)*-1","v":5073.8909994349006},{"$f":"('Balancen BAU 2050'!$Q$11+'Balancen BAU 2050'!$S$11)*F472/(1+F469)*-1","v":5519.5630707520513},{"$f":"('Balancen Scenarie 2030'!$Q$11+'Balancen Scenarie 2030'!$S$11)*H472/(1+H469)*-1","v":11275.313332077558},{"$f":"('Balancen Scenarie 2050'!$Q$11+'Balancen Scenarie 2050'!$S$11)*I472/(1+I469)*-1","v":12265.695712782337},null,{"$f":"'Balancen BAU 2030'!AQ11-U384","v":11275.31333207756},{"$f":"'Balancen BAU 2050'!AQ11-V384","v":12265.695712782341}]
["Fjernvarmekedler minus affald",{"$f":"'Balancen 2019'!$AQ$12-B387","v":39336.759999999995},null,null,0.17545687650336625,0.17545687650336619,null,0.19165206697894152,0.19155572552538738,null,{"$f":"IF($K$43=0,(B386/($B$384+$B$386+$B$388)*100),(E386/($E$384+$E$386+$E$388)*100))","v":19.165206697894153},{"$f":"IF($K$43=0,(B386/($B$384+$B$386+$B$388)*100),(F386/($F$384+$F$386+$F$388)*100))","v":19.155572552538739},null,"Fjernvarmekedler minus affald",39336.759999999995,{"$f":"'Balancen BAU 2030'!$AQ$12-P387","v":23991.859436997096},{"$f":"'Balancen BAU 2050'!$AQ$12-Q387","v":26244.960697354978},{"$f":"'Balancen Scenarie 2030'!$AQ$12-R387","v":23859.393879338066},{"$f":"'Balancen Scenarie 2050'!$AQ$12-S387","v":26100.47603836601},null,{"$f":"'Balancen BAU 2030'!$AQ12+'Balancen BAU 2030'!Q12/(1-E381)*E473","v":23859.890361652444},{"$f":"'Balancen BAU 2050'!$AQ12+'Balancen BAU 2050'!Q12/(1-F381)*F473","v":26100.598264556393}]
["Fjernvarmekedler på affald",{"$f":"('Balancen 2019'!$Q$12+'Balancen 2019'!$S$12)*B473*-1","v":422.83},null,null,1.7644584434793197E-3,1.7644584434793179E-3,null,{"$f":"H380*H473/('Balancen Scenarie 2030'!AQ23+'Balancen Scenarie 2030'!AQ21+'Balancen Scenarie 2030'!AQ20)*-1","v":1.7641817461880908E-3},{"$f":"I380*I473/('Balancen Scenarie 2050'!AQ23+'Balancen Scenarie 2050'!AQ21+'Balancen Scenarie 2050'!AQ20)*-1","v":1.7641557103576986E-3},null,null,null,null,"Fjernvarmekedler på affald",422.83,{"$f":"('Balancen BAU 2030'!$Q$12+'Balancen BAU 2030'!$S$12)*E473*-1","v":107.97469800925853},{"$f":"('Balancen BAU 2050'!$Q$12+'Balancen BAU 2050'!$S$12)*F473*-1","v":118.11471774429711},{"$f":"('Balancen Scenarie 2030'!$Q$12+'Balancen Scenarie 2030'!$S$12)*H473*-1","v":239.94377335390786},{"$f":"('Balancen Scenarie 2050'!$Q$12+'Balancen Scenarie 2050'!$S$12)*I473*-1","v":262.4771505428825},null,{"$f":"'Balancen BAU 2030'!AQ12-U386","v":239.94377335390891},{"$f":"'Balancen BAU 2050'!AQ12-V386","v":262.47715054288346}]
["Anden varmeproduktion",{"$f":"'Balancen 2019'!$AQ13","v":2366.33},null,null,0.3499147200204622,0.34991472002046209,null,0.38221288726174585,0.38202075291273341,null,{"$f":"IF($K$43=0,(B388/($B$384+$B$386+$B$388)*100),(E388/($E$384+$E$386+$E$388)*100))","v":38.221288726174585},{"$f":"IF($K$43=0,(B388/($B$384+$B$386+$B$388)*100),(F388/($F$384+$F$386+$F$388)*100))","v":38.202075291273339},null,"Anden varmeproduktion",2366.33,{"$f":"'Balancen BAU 2030'!$AQ$13","v":47583.925019070775},{"$f":"'Balancen BAU 2050'!$AQ$13","v":52052.582469935798},{"$f":"'Balancen Scenarie 2030'!$AQ$13","v":47582.934881360052},{"$f":"'Balancen Scenarie 2050'!$AQ$13","v":52052.338713498117},null,{"$f":"'Balancen BAU 2030'!$AQ13","v":47583.925019070775},{"$f":"'Balancen BAU 2050'!$AQ13","v":52052.582469935798}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U379:U388)","v":135987.20572912216},{"$f":"SUM(V379:V388)","v":148757.91011847658}]
[]
["Brændselsvalg"]
["Årstal",2019,"KF2030","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Kombineret el og varmeproduktion",null,null,null,null,null,null,null,null,null,null,null,null,"Kombineret el og varmeproduktion"]
["Naturgas",{"$f":"('Balancen 2019'!$P$11)*-1","v":17269.45},null,null,{"$f":"U394/IF(U$401>0,U$401,1)","v":1.2476465752698151E-2},1.2476465752698153E-2,null,{"$f":"K394/100","v":1.2476465752698151E-2},{"$f":"L394/100","v":1.2476465752698153E-2},null,{"$f":"IF($K$43=0,(B394/SUM($B$394:$B$400))*100,E394*100)","v":1.2476465752698152},{"$f":"IF($K$43=0,(B394/SUM($B$394:$B$400))*100,F394*100)","v":1.2476465752698154},null,"Naturgas",{"$f":"'Balancen 2019'!$P11*-1","v":17269.45},{"$f":"'Balancen BAU 2030'!$P11*-1","v":900.31140263769817},{"$f":"'Balancen BAU 2050'!$P11*-1","v":979.39147110757278},{"$f":"'Balancen Scenarie 2030'!$P11*-1","v":899.30480975874298},{"$f":"'Balancen Scenarie 2050'!$P11*-1","v":984.93644538884041},null,{"$f":"('Balancen BAU 2030'!$P$11)*-1","v":900.31140263769817},{"$f":"('Balancen BAU 2050'!$P$11)*-1","v":979.39147110757278}]
["Kul",{"$f":"('Balancen 2019'!$C$11)*-1","v":33469.050000000003},null,null,0,0,null,{"$f":"K395/100","v":0},{"$f":"L395/100","v":0},null,{"$f":"IF($K$43=0,(B395/SUM($B$394:$B$400))*100,E395*100)","v":0},{"$f":"IF($K$43=0,(B395/SUM($B$394:$B$400))*100,F395*100)","v":0},null,"Kul",{"$f":"'Balancen 2019'!$C11*-1","v":33469.050000000003},{"$f":"'Balancen BAU 2030'!$C11*-1","v":0},{"$f":"'Balancen BAU 2050'!$C11*-1","v":0},{"$f":"'Balancen Scenarie 2030'!$C11*-1","v":0},{"$f":"'Balancen Scenarie 2050'!$C11*-1","v":0},null,{"$f":"('Balancen BAU 2030'!$C$11)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$11)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$11)*-1","v":1196.76},null,null,2.6371615708944338E-2,2.6371615708944342E-2,null,{"$f":"K396/100","v":2.6371615708944338E-2},2.6371615708944342E-2,null,2.6371615708944338,2.6371615708944343,null,"Olieprodukter",{"$f":"'Balancen 2019'!$F11*-1","v":1196.76},{"$f":"'Balancen BAU 2030'!$F11*-1","v":1902.9961528654428},{"$f":"'Balancen BAU 2050'!$F11*-1","v":2070.1483911083551},{"$f":"'Balancen Scenarie 2030'!$F11*-1","v":1900.8685086186395},{"$f":"'Balancen Scenarie 2050'!$F11*-1","v":2081.8688521555828},null,{"$f":"('Balancen BAU 2030'!$F$11)*-1","v":1902.9961528654428},{"$f":"('Balancen BAU 2050'!$F$11)*-1","v":2070.1483911083551}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$11)*-1","v":0},null,null,0,0,null,0,0,null,0,0,null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"'Balancen 2019'!$AA11*-1","v":0},{"$f":"'Balancen BAU 2030'!$AA11*-1","v":0},{"$f":"'Balancen BAU 2050'!$AA11*-1","v":0},{"$f":"'Balancen Scenarie 2030'!$AA11*-1","v":0},{"$f":"'Balancen Scenarie 2050'!$AA11*-1","v":0},null,{"$f":"('Balancen BAU 2030'!$AA$11)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AA$11)*-1","v":0}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$11)*-1","v":1889.5800000000002},null,null,3.1648590596908062E-2,3.1648590596908062E-2,null,3.1648590596908062E-2,3.1648590596908062E-2,null,3.1648590596908064,3.1648590596908064,null,"Bionaturgas",{"$f":"'Balancen 2019'!$Z11*-1","v":1889.5800000000002},{"$f":"'Balancen BAU 2030'!$Z11*-1","v":2283.7867354901014},{"$f":"'Balancen BAU 2050'!$Z11*-1","v":2484.3862290475836},{"$f":"'Balancen Scenarie 2030'!$Z11*-1","v":2281.2333484528367},{"$f":"'Balancen Scenarie 2050'!$Z11*-1","v":2498.4519608322653},null,{"$f":"('Balancen BAU 2030'!$Z$11)*-1","v":2283.7867354901014},{"$f":"('Balancen BAU 2050'!$Z$11)*-1","v":2484.3862290475836}]
["Biomasse",{"$f":"('Balancen 2019'!$R$11)*-1","v":76579.679499999998},null,null,0.82568746519583147,0.82568746519583147,null,0.82568746519583147,0.82568746519583147,null,{"$f":"100-K400-SUM(K394:K398)","v":82.568746519583144},{"$f":"100-L400-SUM(L394:L398)","v":82.568746519583144},null,"Biomasse",{"$f":"'Balancen 2019'!$R11*-1","v":76579.679499999998},{"$f":"'Balancen BAU 2030'!$R11*-1","v":59582.245057664884},{"$f":"'Balancen BAU 2050'!$R11*-1","v":64815.732054435801},{"$f":"'Balancen Scenarie 2030'!$R11*-1","v":59515.629147423722},{"$f":"'Balancen Scenarie 2050'!$R11*-1","v":65182.696213166877},null,{"$f":"('Balancen BAU 2030'!$R$11)*-1","v":59582.245057664884},{"$f":"('Balancen BAU 2050'!$R$11)*-1","v":64815.732054435801}]
["Biogas",{"$f":"('Balancen 2019'!$Y$11)*-1","v":5552.75},null,null,0.10381586274561799,0.10381586274561799,null,0.10381586274561799,0.10381586274561799,null,{"$f":"IF($K$43=0,(B400/SUM($B$394:$B$400))*100,E400*100)","v":10.381586274561799},{"$f":"IF($K$43=0,(B400/SUM($B$394:$B$400))*100,F400*100)","v":10.381586274561799},null,"Biogas",{"$f":"'Balancen 2019'!$Y11*-1","v":5552.75},{"$f":"'Balancen BAU 2030'!$Y11*-1","v":7491.4328189725575},{"$f":"'Balancen BAU 2050'!$Y11*-1","v":8149.4529423722579},{"$f":"'Balancen Scenarie 2030'!$Y11*-1","v":7483.0570248788072},{"$f":"'Balancen Scenarie 2050'!$Y11*-1","v":8195.5923139156439},null,{"$f":"('Balancen BAU 2030'!$Y$11)*-1","v":7491.4328189725575},{"$f":"('Balancen BAU 2050'!$Y$11)*-1","v":8149.4529423722579}]
["Fjernvarmekedler",null,null,null,null,null,null,null,null,null,null,null,null,"Fjernvarmekedler",null,null,null,null,null,null,{"$f":"SUM(U394:U400)","v":72160.772167630683},{"$f":"SUM(V394:V400)","v":78499.111088071571}]
["Naturgas",{"$f":"('Balancen 2019'!$P$12)*-1","v":9566.82},null,null,{"$f":"U402/IF(U$409>0,U$409,1)","v":1.9131078745988645E-2},1.9131078745988642E-2,null,1.9131078745988645E-2,1.9131078745988642E-2,null,{"$f":"IF($K$43=0,(B402/SUM($B$402:$B$408))*100,E402*100)","v":1.9131078745988646},{"$f":"IF($K$43=0,(B402/SUM($B$402:$B$408))*100,F402*100)","v":1.9131078745988641},null,"Naturgas",{"$f":"'Balancen 2019'!$P12*-1","v":9566.82},{"$f":"('Balancen BAU 2030'!$P$12)*-1","v":510.03895341634711},{"$f":"'Balancen BAU 2050'!$P12*-1","v":557.93725874744155},{"$f":"'Balancen Scenarie 2030'!$P12*-1","v":496.14776427953922},{"$f":"'Balancen Scenarie 2050'!$P12*-1","v":542.75028521496722},null,{"$f":"('Balancen BAU 2030'!$P$12)*-1","v":510.03895341634711},{"$f":"('Balancen BAU 2050'!$P$12)*-1","v":557.93725874744155}]
["Kul",{"$f":"('Balancen 2019'!$C$12)*-1","v":43.31},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B403/SUM($B$402:$B$408))*100,E403*100)","v":0},{"$f":"IF($K$43=0,(B403/SUM($B$402:$B$408))*100,F403*100)","v":0},null,"Kul",{"$f":"'Balancen 2019'!$C12*-1","v":43.31},{"$f":"('Balancen BAU 2030'!$C$12)*-1","v":0},{"$f":"'Balancen BAU 2050'!$C12*-1","v":0},{"$f":"'Balancen Scenarie 2030'!$C12*-1","v":0},{"$f":"'Balancen Scenarie 2050'!$C12*-1","v":0},null,{"$f":"('Balancen BAU 2030'!$C$12)*-1","v":0},{"$f":"('Balancen BAU 2050'!$C$12)*-1","v":0}]
["Olieprodukter",{"$f":"('Balancen 2019'!$F$12)*-1","v":393.16999999999996},null,null,1.6456841932033242E-4,1.6456841932033244E-4,null,1.6456841932033242E-4,1.6456841932033244E-4,null,1.6456841932033242E-2,1.6456841932033246E-2,null,"Olieprodukter",{"$f":"'Balancen 2019'!$F12*-1","v":393.16999999999996},{"$f":"('Balancen BAU 2030'!$F$12)*-1","v":4.3874318573449216},{"$f":"'Balancen BAU 2050'!$F12*-1","v":4.7994602903005736},{"$f":"'Balancen Scenarie 2030'!$F12*-1","v":4.2679377572433479},{"$f":"'Balancen Scenarie 2050'!$F12*-1","v":4.6688196577631595},null,{"$f":"('Balancen BAU 2030'!$F$12)*-1","v":4.3874318573449216},{"$f":"('Balancen BAU 2050'!$F$12)*-1","v":4.7994602903005736}]
["Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"('Balancen 2019'!$AA$12)*-1","v":142.87},null,null,3.0033736525960667E-3,3.0033736525960667E-3,null,3.0033736525960667E-3,3.0033736525960667E-3,null,0.30033736525960669,0.30033736525960669,null,"Biobrændsler og e-brændsler (eksklusiv bionaturgas)",{"$f":"'Balancen 2019'!$AA12*-1","v":142.87},{"$f":"('Balancen BAU 2030'!$AA$12)*-1","v":80.070631396544812},{"$f":"'Balancen BAU 2050'!$AA12*-1","v":87.59015029798546},{"$f":"'Balancen Scenarie 2030'!$AA12*-1","v":77.8898640696911},{"$f":"'Balancen Scenarie 2050'!$AA12*-1","v":85.205958754177658},null,{"$f":"('Balancen BAU 2030'!$AA$12)*-1","v":80.070631396544812},{"$f":"('Balancen BAU 2050'!$AA$12)*-1","v":87.59015029798546}]
["Bionaturgas",{"$f":"('Balancen 2019'!$Z$12)*-1","v":1067.92},null,null,4.8588825804328148E-2,4.8588825804328155E-2,null,4.8588825804328148E-2,4.8588825804328148E-2,null,4.8588825804328151,4.8588825804328151,null,"Bionaturgas",{"$f":"'Balancen 2019'!$Z12*-1","v":1067.92},{"$f":"('Balancen BAU 2030'!$Z$12)*-1","v":1295.389255881088},{"$f":"'Balancen BAU 2050'!$Z12*-1","v":1417.0406507112443},{"$f":"'Balancen Scenarie 2030'!$Z12*-1","v":1260.1086228260986},{"$f":"'Balancen Scenarie 2050'!$Z12*-1","v":1378.4690039545728},null,{"$f":"('Balancen BAU 2030'!$Z$12)*-1","v":1295.389255881088},{"$f":"('Balancen BAU 2050'!$Z$12)*-1","v":1417.0406507112443}]
["Biomasse",{"$f":"('Balancen 2019'!$R$12)*-1","v":20503.993500000004},null,null,0.92882415864395629,0.92882415864395618,null,0.92882415864395629,0.92882415864395629,null,{"$f":"100-K408-SUM(K402:K406)","v":92.882415864395625},{"$f":"100-L408-SUM(L402:L406)","v":92.882415864395625},null,"Biomasse",{"$f":"'Balancen 2019'!$R12*-1","v":20503.993500000004},{"$f":"('Balancen BAU 2030'!$R$12)*-1","v":24762.665402854738},{"$f":"'Balancen BAU 2050'!$R12*-1","v":27088.153878456433},{"$f":"'Balancen Scenarie 2030'!$R12*-1","v":24088.240701881459},{"$f":"'Balancen Scenarie 2050'!$R12*-1","v":26350.818148415274},null,{"$f":"('Balancen BAU 2030'!$R$12)*-1","v":24762.665402854738},{"$f":"('Balancen BAU 2050'!$R$12)*-1","v":27088.153878456433}]
["Biogas",{"$f":"('Balancen 2019'!$Y$12)*-1","v":64.73},null,null,2.8799473381058176E-4,2.8799473381058171E-4,null,2.8799473381058176E-4,2.8799473381058171E-4,null,{"$f":"IF($K$43=0,(B408/SUM($B$402:$B$408))*100,E408*100)","v":2.8799473381058177E-2},{"$f":"IF($K$43=0,(B408/SUM($B$402:$B$408))*100,F408*100)","v":2.879947338105817E-2},null,"Biogas",{"$f":"'Balancen 2019'!$Y12*-1","v":64.73},{"$f":"('Balancen BAU 2030'!$Y$12)*-1","v":7.6780057503536128},{"$f":"'Balancen BAU 2050'!$Y12*-1","v":8.3990555080260023},{"$f":"'Balancen Scenarie 2030'!$Y12*-1","v":7.4688910751758595},{"$f":"'Balancen Scenarie 2050'!$Y12*-1","v":8.1704344010855277},null,{"$f":"('Balancen BAU 2030'!$Y$12)*-1","v":7.6780057503536128},{"$f":"('Balancen BAU 2050'!$Y$12)*-1","v":8.3990555080260023}]
["Anden varmeproduktion",null,null,null,null,null,null,null,null,null,null,null,null,"Anden varmeproduktion",null,null,null,null,null,null,{"$f":"SUM(U402:U408)","v":26660.229681156416},{"$f":"SUM(V402:V408)","v":29163.920454011433}]
["Sol",{"$f":"('Balancen 2019'!$AH$13)*-1","v":2270.4299999999998},null,null,{"$f":"U410/IF(U$414>0,U$414,1)","v":7.5702085722540668E-2},{"$f":"V410/IF(V$414>0,V$414,1)","v":7.5702085722540668E-2},null,7.5702085722540668E-2,7.5702085722540668E-2,null,{"$f":"IF($K$43=0,(B410/SUM($B$410:$B$413))*100,E410*100)","v":7.5702085722540673},{"$f":"IF($K$43=0,(B410/SUM($B$410:$B$413))*100,F410*100)","v":7.5702085722540673},null,"Sol",{"$f":"B410","v":2270.4299999999998},{"$f":"('Balancen BAU 2030'!$AH$13)*-1","v":3602.2023708086435},{"$f":"('Balancen BAU 2050'!$AH$13)*-1","v":3940.4890602186974},{"$f":"('Balancen Scenarie 2030'!$AH$13)*-1","v":3602.1274153187892},{"$f":"('Balancen Scenarie 2050'!$AH$13)*-1","v":3940.4706073479565},null,{"$f":"('Balancen BAU 2030'!$AH13)*-1","v":3602.2023708086435},{"$f":"('Balancen BAU 2050'!$AH13)*-1","v":3940.4890602186974}]
["Varmepumpe",{"$f":"('Balancen 2019'!$AI$13+'Balancen 2019'!$AM$13)*-1","v":68.5},null,null,{"$f":"U411/IF(U$414>0,U$414,1)","v":0.92429791427745933},{"$f":"V411/IF(V$414>0,V$414,1)","v":0.92429791427745922},null,0.92429791427745922,0.92429791427745922,null,{"$f":"100-K412-K413-K410","v":92.429791427745926},{"$f":"100-L412-L413-L410","v":92.429791427745926},null,"Varmepumpe",{"$f":"B411","v":68.5},{"$f":"('Balancen BAU 2030'!$AI$13+'Balancen BAU 2030'!$AM$13)*-1","v":31317.106550808287},{"$f":"('Balancen BAU 2050'!$AI$13+'Balancen BAU 2050'!$AM$13)*-1","v":34258.129626809598},{"$f":"('Balancen Scenarie 2030'!$AI$13+'Balancen Scenarie 2030'!$AM$13)*-1","v":43980.80746604126},{"$f":"('Balancen Scenarie 2050'!$AI$13+'Balancen Scenarie 2050'!$AM$13)*-1","v":48111.868106150156},null,{"$f":"('Balancen BAU 2030'!$AI13+'Balancen BAU 2030'!$AP13)*-1","v":43981.722648262134},{"$f":"('Balancen BAU 2050'!$AI13+'Balancen BAU 2050'!$AP13)*-1","v":48112.093409717098}]
["Elpatron",{"$f":"('Balancen 2019'!$AP$13)*-1","v":27.4},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B412/SUM($B$410:$B$413))*100,E412*100)","v":0},{"$f":"IF($K$43=0,(B412/SUM($B$410:$B$413))*100,F412*100)","v":0},null,"Elpatron",{"$f":"B412","v":27.4},{"$f":"('Balancen BAU 2030'!$AP$13)*-1","v":12664.616097453845},{"$f":"('Balancen BAU 2050'!$AP$13)*-1","v":13853.963782907504},{"$f":"('Balancen Scenarie 2030'!$AN$13)*-1","v":0},{"$f":"('Balancen Scenarie 2050'!$AN$13)*-1","v":0}]
["Anden VE ",{"$f":"'Balancen 2019'!$AK$13*-1","v":0},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(B413/SUM($B$410:$B$413))*100,E413*100)","v":0},{"$f":"IF($K$43=0,(B413/SUM($B$410:$B$413))*100,F413*100)","v":0},null,"Anden VE ",{"$f":"B413","v":0},{"$f":"'Balancen BAU 2030'!$AK$13*-1","v":0},{"$f":"'Balancen BAU 2050'!$AK$13*-1","v":0},{"$f":"'Balancen Scenarie 2030'!$AK$13*-1","v":0},{"$f":"'Balancen Scenarie 2050'!$AK$13*-1","v":0},null,{"$f":"'Balancen BAU 2030'!$AK13*-1","v":0},{"$f":"'Balancen BAU 2050'!$AK13*-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U410:U413)","v":47583.925019070775},{"$f":"SUM(V410:V413)","v":52052.582469935798}]
[]
["Produktion af PtX, bionaturgas og bygas"]
["Årstal",2019,"KF2030","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050",null,null,null,null,"Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
["Samlet produktion",{"$f":"'Balancen 2019'!$Z20+'Balancen 2019'!$AA20+'Balancen 2019'!$AR20","v":10161.379999999999},null,null,{"$f":"U418","v":10025.3333171336},{"$f":"V418","v":10025.3333171336},null,10025,{"$f":"IF($K$43=0,B418,F418)","v":10025.3333171336},null,null,null,null,"Samlet produktion",null,null,null,null,null,null,{"$f":"'Balancen BAU 2030'!$Z20+'Balancen BAU 2030'!$AA20+'Balancen BAU 2030'!$AR20","v":10025.3333171336},{"$f":"'Balancen BAU 2050'!$Z20+'Balancen BAU 2050'!$AA20+'Balancen BAU 2050'!$AR20","v":10025.3333171336}]
["Samlet forbrug",{"$f":"('Balancen 2019'!$Y20+'Balancen 2019'!$P20+'Balancen 2019'!$AL20)*-1","v":11352.91},null,null,{"$f":"('Balancen BAU 2030'!$Y20+'Balancen BAU 2030'!$P20+'Balancen BAU 2030'!$AL20)*-1","v":10483.223306095988},{"$f":"('Balancen BAU 2050'!$Y20+'Balancen BAU 2050'!$P20+'Balancen BAU 2050'!$AL20)*-1","v":10483.223306095988},null,{"$f":"U419","v":10490.98998987376},{"$f":"V419","v":10483.223306095988},null,null,null,null,"Samlet forbrug",null,null,null,null,null,null,{"$f":"('Balancen Scenarie 2030'!$Y20+'Balancen Scenarie 2030'!$P20+'Balancen Scenarie 2030'!$AL20)*-1","v":10490.98998987376},{"$f":"('Balancen Scenarie 2050'!$Y20+'Balancen Scenarie 2050'!$P20+'Balancen Scenarie 2050'!$AL20)*-1","v":10483.223306095988}]
["Produktion af PTX",{"$f":"IF('Balancen 2019'!$AA20>0,'Balancen 2019'!$AA20,0)","v":0},null,null,{"$f":"U420/IF(U$423>0,U$423,1)","v":2.8323755251847198E-2},{"$f":"V420/IF(V$423>0,V$423,1)","v":2.8323755251847198E-2},null,{"$f":"K420/100","v":0.03},{"$f":"L420/100","v":2.8323755251847202E-2},null,3,{"$f":"IF($K$43=0,(IFERROR(B287/SUM($B$420:$B$422)*100,0)),F420*100)","v":2.83237552518472},null,"Produktion af PTX",{"$f":"B420","v":0},{"$f":"$E$418*E420","v":283.9550871926815},{"$f":"$F$418*F420","v":283.9550871926815},{"$f":"$H$418*H420","v":300.75},{"$f":"$I$418*I420","v":283.9550871926815},null,{"$f":"IF('Balancen BAU 2030'!$AA20>0,'Balancen BAU 2030'!$AA20,0)","v":283.9550871926815},{"$f":"IF('Balancen BAU 2050'!$AA20>0,'Balancen BAU 2050'!$AA20,0)","v":283.9550871926815}]
["Produktion af bionaturgas",{"$f":"IF('Balancen 2019'!$Z20>0,'Balancen 2019'!$Z20,0)","v":9550.7899999999991},null,null,{"$f":"U421/IF(U$423>0,U$423,1)","v":0.97167624474815273},{"$f":"V421/IF(V$423>0,V$423,1)","v":0.97167624474815273},null,{"$f":"K421/100","v":0.97},{"$f":"L421/100","v":0.97167624474815284},null,{"$f":"100-K420-K422","v":97},{"$f":"100-L420-L422","v":97.167624474815284},null,"Produktion af bionaturgas",{"$f":"B421","v":9550.7899999999991},{"$f":"$E$418*E421","v":9741.3782299409177},{"$f":"$F$418*F421","v":9741.3782299409177},{"$f":"$H$418*H421","v":9724.25},{"$f":"$I$418*I421","v":9741.3782299409195},null,{"$f":"IF('Balancen BAU 2030'!$Z20>0,'Balancen BAU 2030'!$Z20,0)","v":9741.3782299409177},{"$f":"IF('Balancen BAU 2050'!$Z20>0,'Balancen BAU 2050'!$Z20,0)","v":9741.3782299409177}]
["Produktion af bygas",{"$f":"IF('Balancen 2019'!$AR20>0,'Balancen 2019'!$AR20,0)","v":610.59},null,null,0,0,null,0,0,null,{"$f":"IF($K$43=0,(IFERROR(B289/SUM($B$420:$B$422)*100,0)),E422*100)","v":0},{"$f":"IF($K$43=0,(IFERROR(B289/SUM($B$420:$B$422)*100,0)),F422*100)","v":0},null,"Produktion af bygas",610.59,0,0,0,0,null,{"$f":"IF('Balancen BAU 2030'!$AR20>0,'Balancen BAU 2030'!$AR20,0)","v":0},{"$f":"IF('Balancen BAU 2050'!$AR20>0,'Balancen BAU 2050'!$AR20,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U420:U422)","v":10025.3333171336},{"$f":"SUM(V420:V422)","v":10025.3333171336}]
["Energiforbrug til PtX, bionaturgas og bygas"]
["Biomasse",{"$f":"'Balancen 2019'!$R20*-1","v":0},null,null,0,0]
["Biogas",{"$f":"'Balancen 2019'!$Y20*-1","v":9734.99},null,null,{"$f":"E421","v":0.97167624474815273},{"$f":"F421","v":0.97167624474815273},null,{"$f":"H421","v":0.97},{"$f":"I421","v":0.97167624474815284}]
["El",{"$f":"'Balancen 2019'!$AL20*-1","v":1118.3599999999999},null,null,{"$f":"1-E426-E428","v":2.8323755251847271E-2},{"$f":"1-F426-F428","v":2.8323755251847271E-2},null,{"$f":"1-H426-H428","v":3.0000000000000027E-2},{"$f":"1-I426-I428","v":2.832375525184716E-2}]
["Naturgas",{"$f":"'Balancen 2019'!$P20*-1","v":499.56},null,null,{"$f":"E422","v":0},{"$f":"F422","v":0},null,{"$f":"H422","v":0},{"$f":"I422","v":0}]
[]
[]
["Elproduktion"]
["Årstal",2019,"KF2019 ","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050",null,"Scenarie 2030","Scenarie 2050"]
[]
["Vindmøller ",{"$f":"'Balancen 2019'!$AJ7","v":58139.4},null,null,{"$f":"'Balancen BAU 2030'!$AJ7","v":130503},{"$f":"'Balancen BAU 2050'!$AJ7","v":130503},null,{"$f":"K434*12.6","v":130498.2},{"$f":"L434*12.6","v":130503},null,10357,{"$f":"IF($K$43=0,B434/12.6,F434/12.6)","v":10357.380952380952}]
["Solceller ",{"$f":"'Balancen 2019'!$AH18*-1","v":3467.77},null,null,{"$f":"'Balancen BAU 2030'!$AH18*-1","v":39709},{"$f":"'Balancen BAU 2050'!$AH18*-1","v":39709},null,{"$f":"K435*3.96","v":39709},{"$f":"L435*3.96","v":39709},null,{"$f":"IF($K$43=0,B435/3.96,E435/3.96)","v":10027.525252525253},{"$f":"IF($K$43=0,B435/3.96,F435/3.96)","v":10027.525252525253}]
["Vandkraft",{"$f":"'Balancen 2019'!$AK19*-1","v":61.98},null,null,{"$f":"'Balancen BAU 2030'!$AK19*-1","v":61.98},{"$f":"'Balancen BAU 2050'!$AK19*-1","v":61.98},null,{"$f":"K436","v":62},{"$f":"L436","v":61.98},null,62,{"$f":"IF($K$43=0,B436,F436)","v":61.98}]
["Emissionsfaktor eksport/import",{"$f":"'Balancen 2019'!AL70/1000","v":8.7400000000000005E-2},null,null,{"$f":"'Balancen BAU 2030'!AL70/1000","v":0},{"$f":"'Balancen BAU 2050'!AL70/1000","v":0},null,{"$f":"K437/1000","v":0},{"$f":"L437/1000","v":0},null,0,0]
[]
[]
["CO2-rensning og deponering"]
["Årstal",2019,"KF2019 ","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Kombineret el og varmeproduktion",null,null,null,0,0,null,{"$f":"K442/100","v":0},{"$f":"L442/100","v":0},null,{"$f":"E442*100","v":0},{"$f":"F442*100","v":0}]
["Fjernvarmekedler",null,null,null,0,0,null,{"$f":"K443/100","v":0},{"$f":"L443/100","v":0},null,{"$f":"E443*100","v":0},{"$f":"F443*100","v":0}]
[]
[]
[]
["Andre Drivhusgasser"]
["Årstal",2019,"KF2019 ","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["Kemiske processer",{"$f":"'Balancen 2019'!$AS77","v":758922.0438509119},null,null,{"$f":"'Balancen BAU 2030'!$AS77","v":618686.44879150449},{"$f":"'Balancen BAU 2050'!$AS77","v":426726.46526042797},null,{"$f":"B449*(1+(K449/1000-1))^(30-19)","v":618686.44879150577},{"$f":"B449*(1+(L449/1000-1))^(2050-2019)","v":426726.46526042878},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E449^(1/11))/B449^(1/11),1000))","v":981.59864163850386},{"$f":"IF($K$43=0,1000,IFERROR((1000*F449^(1/31))/B449^(1/31),1000))","v":981.59864163850375}]
[]
["Landbrug"]
["fra husdyrfordøjelse",{"$f":"'Balancen 2019'!$AS79","v":3740000},null,null,{"$f":"'Balancen BAU 2030'!$AS79","v":4111989.247311831},{"$f":"'Balancen BAU 2050'!$AS79","v":4885683.9212740073},null,{"$f":"B452*(1+(K452/1000-1))^(30-19)","v":4111989.247311831},{"$f":"B452*(1+(L452/1000-1))^(2050-2019)","v":4885683.9212740073},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E452^(1/11))/B452^(1/11),1000))","v":1008.6573785483259},{"$f":"IF($K$43=0,1000,IFERROR((1000*F452^(1/31))/B452^(1/31),1000))","v":1008.6573785483259}]
["fra husdyrgødning i stald og lagre",{"$f":"'Balancen 2019'!$AS80","v":2780000},null,null,{"$f":"'Balancen BAU 2030'!$AS80","v":2100000},{"$f":"'Balancen BAU 2050'!$AS80","v":1261009.5728317637},null,{"$f":"B453*(1+(K453/1000-1))^(30-19)","v":2100000},1261009.5728317609,null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E453^(1/11))/B453^(1/11),1000))","v":974.82117524046453},{"$f":"IF($K$43=0,1000,IFERROR((1000*F453^(1/31))/B453^(1/31),1000))","v":974.82117524046441}]
["fra landbrugsjorde",{"$f":"'Balancen 2019'!$AS81","v":4179999.9999999995},null,null,{"$f":"'Balancen BAU 2030'!$AS81","v":3852351.5439429902},{"$f":"'Balancen BAU 2050'!$AS81","v":3321013.8968230891},null,{"$f":"B454*(1+(K454/1000-1))^(30-19)","v":3852351.5439430005},{"$f":"B454*(1+(L454/1000-1))^(2050-2019)","v":3321013.8968230891},null,992.6067839982037,992.60678399820347]
["fra dyrkning af organisk jord",{"$f":"'Balancen 2019'!$AS82","v":5300000},null,null,{"$f":"'Balancen BAU 2030'!$AS82","v":5300000},{"$f":"'Balancen BAU 2050'!$AS82","v":5300000},null,{"$f":"B455*(1+(K455/1000-1))^(2050-2019)","v":5300000},{"$f":"B455*(1+(L455/1000-1))^(2050-2019)","v":5300000},null,1000,1000]
["fra øvrig landbrug",{"$f":"'Balancen 2019'!$AS83","v":0},null,null,{"$f":"'Balancen BAU 2030'!$AS83","v":0},{"$f":"'Balancen BAU 2050'!$AS83","v":0},null,{"$f":"B456*(1+(K456/1000-1))^(30-19)","v":0},{"$f":"B456*(1+(L456/1000-1))^(2050-2019)","v":0},null,1000,1000]
["fra biogasreduktion",{"$f":"'Balancen 2019'!$AS84","v":0},null,null,{"$f":"'Balancen BAU 2030'!$AS84","v":0},{"$f":"'Balancen BAU 2050'!$AS84","v":0},null,{"$f":"-K457","v":0},{"$f":"-L457","v":0},null,0,0]
[]
["Affald",{"$f":"'Balancen 2019'!$AS85","v":560390.95041673502},null,null,{"$f":"'Balancen BAU 2030'!$AS85","v":393938.19286721008},{"$f":"'Balancen BAU 2050'!$AS85","v":207554.27315091057},null,{"$f":"B459*(1+(K459/1000-1))^(30-19)","v":393938.19286720949},{"$f":"B459*(1+(L459/1000-1))^(2050-2019)","v":207554.27315091135},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E459^(1/11))/B459^(1/11),1000))","v":968.46778626110438},{"$f":"IF($K$43=0,1000,IFERROR((1000*F459^(1/31))/B459^(1/31),1000))","v":968.46778626110461}]
[]
["Spildevand",{"$f":"'Balancen 2019'!$AS86","v":200000},null,null,{"$f":"'Balancen BAU 2030'!$AS86","v":200000},{"$f":"'Balancen BAU 2050'!$AS86","v":200000},null,{"$f":"B461*(1+(K461/1000-1))^(30-19)","v":200000},{"$f":"B461*(1+(L461/1000-1))^(2050-2019)","v":200000},null,{"$f":"IF($K$43=0,1000,IFERROR((1000*E461^(1/11))/B461^(1/11),1000))","v":1000},{"$f":"IF($K$43=0,1000,IFERROR((1000*F461^(1/31))/B461^(1/31),1000))","v":1000}]
[]
["Skovrejsning",0,null,null,0,0,null,{"$f":"'CO2-ækvivalent - Skovrejsning'!D17","v":0},{"$f":"'CO2-ækvivalent - Skovrejsning'!D22","v":0}]
[]
["Tekniske parametre"]
["Årstal",2019,"KF2019 ","KF2030 ","BAU2030","BAU2050",null,"Scenarie 2030","Scenarie 2050"]
["COP-faktor varmepumpe (lokalt)",3,{"$f":"-('KF21 2019'!AA43-'KF21 Varmepumper og elpaneler'!AE4*1000)/'KF21 Varmepumper og elpaneler'!AE4/1000","v":3.2986631016042778},{"$f":"-('KF21 2030'!AA43-'KF21 Varmepumper og elpaneler'!AP4*1000)/'KF21 Varmepumper og elpaneler'!AP4/1000","v":3.1858942065491185},3,3,null,{"$f":"K467/10","v":3},{"$f":"L467/10","v":3},null,{"$f":"IF($K$43=0,B467*10,E467*10)","v":30},{"$f":"IF($K$43=0,B467*10,F467*10)","v":30}]
["COP-faktor varmepumpe (central)",3.5,3.5,3.5,3.5,3.5,null,{"$f":"K468/10","v":3.5},{"$f":"L468/10","v":3.5},null,{"$f":"IF($K$43=0,B468*10,E468*10)","v":35},{"$f":"IF($K$43=0,B468*10,F468*10)","v":35}]
["cm-værdi affald",0.15,{"$f":"('KF21 2019'!AD19+'KF21 2019'!AD21+'KF21 2019'!AD23+'KF21 2019'!Z23)/('KF21 2019'!AE19+'KF21 2019'!AE21+'KF21 2019'!AE23)","v":0.46618193231155514},{"$f":"('KF21 2030'!AD19+'KF21 2030'!AD21+'KF21 2030'!AD23+'KF21 2030'!Z23)/('KF21 2030'!AE19+'KF21 2030'!AE21+'KF21 2030'!AE23+'KF21 2030'!AH23+'KF21 2030'!AA23)","v":0.23592029726144378},0.15,0.15,null,{"$f":"K469/100","v":0.15},{"$f":"L469/100","v":0.15},null,{"$f":"IF($K$43=0,B469*100,E469*100)","v":15},{"$f":"IF($K$43=0,B469*100,F469*100)","v":15}]
["cm-værdi ikke-affald anlæg",0.25,null,null,0.25,0.25,null,{"$f":"K470/100","v":0.25},{"$f":"L470/100","v":0.25},null,{"$f":"IF($K$43=0,B470*100,E470*100)","v":25},{"$f":"IF($K$43=0,B470*100,F470*100)","v":25}]
["Virkningsgrad kondens el",0.45,0.45,0.45,0.45,0.45,null,0.45,0.45]
["Virkningsgrad kombineret el og varme",0.9,{"$f":"('KF21 2030'!AD19+'KF21 2030'!AE19+'KF21 2030'!AD21+'KF21 2030'!AE21+'KF21 2030'!AD23+'KF21 2030'!AE23+'KF21 2030'!Z23+'KF21 2030'!AA23+'KF21 2030'!AH23)/(SUM('KF21 2030'!C19:AC19)+SUM('KF21 2030'!C21:AC21)+SUM('KF21 2030'!C23:Y23))*-1","v":1.0127429415769662},{"$f":"('KF21 2030'!AD19+'KF21 2030'!AE19+'KF21 2030'!AD21+'KF21 2030'!AE21+'KF21 2030'!AD23+'KF21 2030'!AE23+'KF21 2030'!Z23+'KF21 2030'!AA23+'KF21 2030'!AH23)/(SUM('KF21 2030'!C19:AC19)+SUM('KF21 2030'!C21:AC21)+SUM('KF21 2030'!C23:Y23))*-1","v":1.0127429415769662},0.92,0.92,null,{"$f":"K472/100","v":0.92},0.92,null,{"$f":"IF($K$43=0,B472*100,E472*100)","v":92},{"$f":"IF($K$43=0,B472*100,F472*100)","v":92}]
["Virkningsgrad fjernvarmekedler",1,{"$f":"('KF21 2019'!AE22+'KF21 2019'!AD22+'KF21 2019'!AA22+'KF21 2019'!Z22)/SUM('KF21 2019'!C22:Y22)*-1","v":0.99821573905966321},{"$f":"('KF21 2030'!AE22+'KF21 2030'!AD22+'KF21 2030'!AA22+'KF21 2030'!Z22)/SUM('KF21 2030'!C22:Y22)*-1","v":1.0317863433416623},0.92,0.92,null,0.92,0.92,null,{"$f":"IF($K$43=0,B473*100,E473*100)","v":92},{"$f":"IF($K$43=0,B473*100,F473*100)","v":92}]
["El-virkningsgrad af PtX ",0,{"$f":"(SUM('KF21 2019'!U17:W17)+'KF21 2019'!AG17)/(IF(SUM('KF21 2019'!C17:T17)+'KF21 2019'!X17+SUM('KF21 2019'!Z17:AF17)<0,SUM('KF21 2019'!C17:T17)+'KF21 2019'!X17+SUM('KF21 2019'!Z17:AF17),1))*-1","v":0},{"$f":"(SUM('KF21 2030'!U17:W17)+'KF21 2030'!AG17)/(IF(SUM('KF21 2030'!C17:T17)+'KF21 2030'!X17+SUM('KF21 2030'!Z17:AF17)<0,SUM('KF21 2030'!C17:T17)+'KF21 2030'!X17+SUM('KF21 2030'!Z17:AF17),1))*-1","v":0.66010129431626341},{"$f":"D474","v":0.66010129431626341},{"$f":"D474","v":0.66010129431626341},null,0.66010129431626341,0.66010129431626341,null,66.010129431626339,66.010129431626339]
["Fjernvarmeproduktion på PtX-anlæg i forhold til produktion af syntetiske brændsler",null,null,null,0.25,0.25,null,0.25,0.25,null,25,25]
["Virkningsgrad af opgradering",1,{"$f":"'KF21 2019'!Y26/('KF21 2019'!X26+'KF21 2019'!AD26)*-1","v":1},{"$f":"'KF21 2030'!Y26/('KF21 2030'!X26+'KF21 2030'!AD26)*-1","v":0.96899687343373353},{"$f":"D476","v":0.96899687343373353},{"$f":"D476","v":0.96899687343373353},null,0.96899687343373353,0.96899687343373353]
["Benyttelsestid for vindkraft",3500,null,null,4000,4000,null,4000,4000]
["Benyttelsestid for solceller",1100,null,null,1100,1100,null,1100,1100]
[]
[]
["CO2 udledning fra Scopes"]
["Årstal",2030,2050]
["Kombineret el og varmeproduktion"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!$AS$11","v":789502.89745976485},{"$f":"'Balancen Scenarie 2050'!$AS$11","v":860258.59574145917}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$11","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$11","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$11","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$11","v":0}]
["Fjernvarmekedler"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!$AS$12","v":38941.520986779149},{"$f":"'Balancen Scenarie 2050'!$AS$12","v":42599.05249684224}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$12","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$12","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$12","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$12","v":0}]
["Anden varmeproduktion"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!$AS$13","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$13","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$13","v":31604.175785871212},{"$f":"'Balancen Scenarie 2050'!$AT$13","v":23222.845752180092}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$13","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$13","v":0}]
["Raffinaderi (herunder PtX, bygas og biogasopgradering)"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!$AS$20","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$20","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$20","v":1145.8937910716982},{"$f":"'Balancen Scenarie 2050'!$AT$20","v":726.72538576861564}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$20","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$20","v":0}]
["Transport"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!$AS$25","v":10109812.557995915},{"$f":"'Balancen Scenarie 2050'!$AS$25","v":3284840.0079873498}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$25","v":25793.799327440196},{"$f":"'Balancen Scenarie 2050'!$AT$25","v":64601.286771180865}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$25","v":3229032.120555826},{"$f":"'Balancen Scenarie 2050'!$AU$25","v":3231205.1982613308}]
["Elapparater, belysning mv."]
["Husholdninger"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP46*'Balancen Scenarie 2030'!$AL$69*-1","v":114080.39961277944},{"$f":"'Balancen Scenarie 2050'!AP46*'Balancen Scenarie 2050'!$AL$69*-1","v":111756.36440967719}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP46/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":7397.0403119538323},{"$f":"'Balancen Scenarie 2050'!AP46/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":7060.2910305476489}]
["Offentlig service"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP50*'Balancen Scenarie 2030'!$AL$69*-1","v":19833.399003251929},{"$f":"'Balancen Scenarie 2050'!AP50*'Balancen Scenarie 2050'!$AL$69*-1","v":11256.597297491109}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP50/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":1286.0092745825636},{"$f":"'Balancen Scenarie 2050'!AP50/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":711.14386508336975}]
["Erhverv ekskl. fremstillingsvirksomhed"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP51*'Balancen Scenarie 2030'!$AL$69*-1","v":141928.91393028287},{"$f":"'Balancen Scenarie 2050'!AP51*'Balancen Scenarie 2050'!$AL$69*-1","v":178420.87543241732}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP51/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":9202.7543849567828},{"$f":"'Balancen Scenarie 2050'!AP51/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":11271.870851669144}]
["Privat service"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP52*'Balancen Scenarie 2030'!$AL$69*-1","v":90700.699808809688},{"$f":"'Balancen Scenarie 2050'!AP52*'Balancen Scenarie 2050'!$AL$69*-1","v":136173.12329052651}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP52/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":5881.0868044420085},{"$f":"'Balancen Scenarie 2050'!AP52/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":8602.8378432692825}]
["Engros- og detailhandel"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP53*'Balancen Scenarie 2030'!$AL$69*-1","v":31509.397572490616},{"$f":"'Balancen Scenarie 2050'!AP53*'Balancen Scenarie 2050'!$AL$69*-1","v":28852.273576046184}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP53/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":2043.0878997638413},{"$f":"'Balancen Scenarie 2050'!AP53/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":1822.7637362389587}]
["Landbrug, skovbrug og gartneri "]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP54*'Balancen Scenarie 2030'!$AL$69*-1","v":15510.160966135203},{"$f":"'Balancen Scenarie 2050'!AP54*'Balancen Scenarie 2050'!$AL$69*-1","v":9271.6549645491741}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP$54/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":1005.6879735766876},{"$f":"'Balancen Scenarie 2050'!AP54/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":585.74366417802651}]
["Fiskeri"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP55*'Balancen Scenarie 2030'!$AL$69*-1","v":0},{"$f":"'Balancen Scenarie 2050'!AP55*'Balancen Scenarie 2050'!$AL$69*-1","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP55/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":0},{"$f":"'Balancen Scenarie 2050'!AP55/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":0}]
["Byggeri- og anlægsvirksomhed"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP56*'Balancen Scenarie 2030'!$AL$69*-1","v":4208.6555828473802},{"$f":"'Balancen Scenarie 2050'!AP56*'Balancen Scenarie 2050'!$AL$69*-1","v":4123.8236012954649}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP56/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":272.89170717424645},{"$f":"'Balancen Scenarie 2050'!AP56/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":260.52560798287675}]
["Fremstillingsvirksomhed"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AP58*'Balancen Scenarie 2030'!$AL$69*-1","v":78603.756203682671},{"$f":"'Balancen Scenarie 2050'!AP58*'Balancen Scenarie 2050'!$AL$69*-1","v":61098.169750384048}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AP58/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":5096.7138551686721},{"$f":"'Balancen Scenarie 2050'!AP58/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":3859.9220916868071}]
["Fjernvarme "]
["Husholdninger"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ46*'Balancen Scenarie 2030'!$AQ$69*-1","v":210107.24225650646},{"$f":"'Balancen Scenarie 2050'!AQ46*'Balancen Scenarie 2050'!$AQ$69*-1","v":230565.82087069572}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ46/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":52527.274471238554},{"$f":"'Balancen Scenarie 2050'!AQ46/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":57641.964296384984}]
["Offentlig service"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ50*'Balancen Scenarie 2030'!$AQ$69*-1","v":28385.389768957168},{"$f":"'Balancen Scenarie 2050'!AQ50*'Balancen Scenarie 2050'!$AQ$69*-1","v":25313.02190751944}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ50/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":7096.4101158722797},{"$f":"'Balancen Scenarie 2050'!AQ50/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":6328.3113668661426}]
["Erhverv ekskl. fremstillingsvirksomhed"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ51*'Balancen Scenarie 2030'!$AQ$69*-1","v":66602.856727207167},{"$f":"'Balancen Scenarie 2050'!AQ51*'Balancen Scenarie 2050'!$AQ$69*-1","v":66871.175479093203}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ51/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":16650.861237841269},{"$f":"'Balancen Scenarie 2050'!AQ51/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":16717.941518248215}]
["Privat service"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ52*'Balancen Scenarie 2030'!$AQ$69*-1","v":39510.965330617124},{"$f":"'Balancen Scenarie 2050'!AQ52*'Balancen Scenarie 2050'!$AQ$69*-1","v":37535.149461949193}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ52/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":9877.8285710455912},{"$f":"'Balancen Scenarie 2050'!AQ52/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":9383.8702413681876}]
["Engros- og detailhandel"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ53*'Balancen Scenarie 2030'!$AQ$69*-1","v":22706.129146163861},{"$f":"'Balancen Scenarie 2050'!AQ53*'Balancen Scenarie 2050'!$AQ$69*-1","v":25255.314257310656}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ53/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":5676.5824206281222},{"$f":"'Balancen Scenarie 2050'!AQ53/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":6313.8843268981136}]
["Landbrug, skovbrug og gartneri "]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ54*'Balancen Scenarie 2030'!$AQ$69*-1","v":4385.7622504261917},{"$f":"'Balancen Scenarie 2050'!AQ54*'Balancen Scenarie 2050'!$AQ$69*-1","v":4080.7117598333489}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ54/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":1096.450246167559},{"$f":"'Balancen Scenarie 2050'!AQ54/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":1020.1869499819177}]
["Fiskeri"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ55*'Balancen Scenarie 2030'!$AQ$69*-1","v":0},{"$f":"'Balancen Scenarie 2050'!AQ55*'Balancen Scenarie 2050'!$AQ$69*-1","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ55/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":0},{"$f":"'Balancen Scenarie 2050'!AQ55/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":0}]
["Byggeri- og anlægsvirksomhed"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ56*'Balancen Scenarie 2030'!$AQ$69*-1","v":0},{"$f":"'Balancen Scenarie 2050'!AQ56*'Balancen Scenarie 2050'!$AQ$69*-1","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ56/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":0},{"$f":"'Balancen Scenarie 2050'!AQ56/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":0}]
["Fremstillingsvirksomhed"]
["Scope 1",0,0]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!AQ58*'Balancen Scenarie 2030'!$AQ$69*-1","v":10551.783170786875},{"$f":"'Balancen Scenarie 2050'!AQ58*'Balancen Scenarie 2050'!$AQ$69*-1","v":12138.783105311109}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!AQ58/'Balancen Scenarie 2030'!$AQ$23*'Balancen Scenarie 2030'!$AQ$21*'Balancen Scenarie 2030'!$AQ$69*-1","v":2637.9690905478737},{"$f":"'Balancen Scenarie 2050'!AQ58/'Balancen Scenarie 2050'!$AQ$23*'Balancen Scenarie 2050'!$AQ$21*'Balancen Scenarie 2050'!$AQ$69*-1","v":3034.722578201679}]
["Individuel opvarmning og proces"]
["Husholdninger"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS46","v":455983.60599342029},{"$f":"'Balancen Scenarie 2050'!AS46","v":9995.6691439918686}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM46+'Balancen Scenarie 2030'!AN46+'Balancen Scenarie 2030'!AO46)*'Balancen Scenarie 2030'!$AL$69*-1","v":15368.753416354899},{"$f":"('Balancen Scenarie 2050'!AM46+'Balancen Scenarie 2050'!AN46+'Balancen Scenarie 2050'!AO46)*'Balancen Scenarie 2050'!$AL$69*-1","v":8991.8297397021634}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM46+'Balancen Scenarie 2030'!AN46+'Balancen Scenarie 2030'!AO46)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":996.51902475033398},{"$f":"('Balancen Scenarie 2050'!AM46+'Balancen Scenarie 2050'!AN46+'Balancen Scenarie 2050'!AO46)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":568.06549850447266}]
["Offentlig service"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS50","v":39855.397847362241},{"$f":"'Balancen Scenarie 2050'!AS50","v":1399.2087095298778}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM50+'Balancen Scenarie 2030'!AN50+'Balancen Scenarie 2030'!AO50)*'Balancen Scenarie 2030'!$AL$69*-1","v":2293.3745545371848},{"$f":"('Balancen Scenarie 2050'!AM50+'Balancen Scenarie 2050'!AN50+'Balancen Scenarie 2050'!AO50)*'Balancen Scenarie 2050'!$AL$69*-1","v":3395.0900777725556}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM50+'Balancen Scenarie 2030'!AN50+'Balancen Scenarie 2030'!AO50)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":148.70375706871533},{"$f":"('Balancen Scenarie 2050'!AM50+'Balancen Scenarie 2050'!AN50+'Balancen Scenarie 2050'!AO50)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":214.48732831114947}]
["Erhverv ekskl. fremstillingsvirksomhed"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS51","v":1581845.34569311},{"$f":"'Balancen Scenarie 2050'!AS51","v":492095.09518392978}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM51+'Balancen Scenarie 2030'!AN51+'Balancen Scenarie 2030'!AO51)*'Balancen Scenarie 2030'!$AL$69*-1","v":7705.2407104490649},{"$f":"('Balancen Scenarie 2050'!AM51+'Balancen Scenarie 2050'!AN51+'Balancen Scenarie 2050'!AO51)*'Balancen Scenarie 2050'!$AL$69*-1","v":15443.545439261898}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM51+'Balancen Scenarie 2030'!AN51+'Balancen Scenarie 2030'!AO51)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":499.6123465727652},{"$f":"('Balancen Scenarie 2050'!AM51+'Balancen Scenarie 2050'!AN51+'Balancen Scenarie 2050'!AO51)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":975.65741262816357}]
["Privat service"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS52","v":91966.955352416058},{"$f":"'Balancen Scenarie 2050'!AS52","v":13489.709282011096}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM52+'Balancen Scenarie 2030'!AN52+'Balancen Scenarie 2030'!AO52)*'Balancen Scenarie 2030'!$AL$69*-1","v":4142.5915434891049},{"$f":"('Balancen Scenarie 2050'!AM52+'Balancen Scenarie 2050'!AN52+'Balancen Scenarie 2050'!AO52)*'Balancen Scenarie 2050'!$AL$69*-1","v":9436.2181197993141}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM52+'Balancen Scenarie 2030'!AN52+'Balancen Scenarie 2030'!AO52)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":268.60807594607417},{"$f":"('Balancen Scenarie 2050'!AM52+'Balancen Scenarie 2050'!AN52+'Balancen Scenarie 2050'!AO52)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":596.14006330131951}]
["Engros- og detailhandel"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS53","v":32784.436972466348},{"$f":"'Balancen Scenarie 2050'!AS53","v":540.70360883413537}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM53+'Balancen Scenarie 2030'!AN53+'Balancen Scenarie 2030'!AO53)*'Balancen Scenarie 2030'!$AL$69*-1","v":2102.1272896635251},{"$f":"('Balancen Scenarie 2050'!AM53+'Balancen Scenarie 2050'!AN53+'Balancen Scenarie 2050'!AO53)*'Balancen Scenarie 2050'!$AL$69*-1","v":5239.5014069020381}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM53+'Balancen Scenarie 2030'!AN53+'Balancen Scenarie 2030'!AO53)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":136.30317175674995},{"$f":"('Balancen Scenarie 2050'!AM53+'Balancen Scenarie 2050'!AN53+'Balancen Scenarie 2050'!AO53)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":331.0093790460582}]
["Landbrug, skovbrug og gartneri "]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS54","v":747283.30834491178},{"$f":"'Balancen Scenarie 2050'!AS54","v":125815.66022233915}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM54+'Balancen Scenarie 2030'!AN54+'Balancen Scenarie 2030'!AO54)*'Balancen Scenarie 2030'!$AL$69*-1","v":1449.5726410141756},{"$f":"('Balancen Scenarie 2050'!AM54+'Balancen Scenarie 2050'!AN54+'Balancen Scenarie 2050'!AO54)*'Balancen Scenarie 2050'!$AL$69*-1","v":765.89349460968708}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM54+'Balancen Scenarie 2030'!AN54+'Balancen Scenarie 2030'!AO54)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":93.991143939559649},{"$f":"('Balancen Scenarie 2050'!AM54+'Balancen Scenarie 2050'!AN54+'Balancen Scenarie 2050'!AO54)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":48.385888346590917}]
["Fiskeri"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS55","v":319963.80000000045},{"$f":"'Balancen Scenarie 2050'!AS55","v":270898.20191630948}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM55+'Balancen Scenarie 2030'!AN55+'Balancen Scenarie 2030'!AO55)*'Balancen Scenarie 2030'!$AL$69*-1","v":0},{"$f":"('Balancen Scenarie 2050'!AM55+'Balancen Scenarie 2050'!AN55+'Balancen Scenarie 2050'!AO55)*'Balancen Scenarie 2050'!$AL$69*-1","v":0}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM55+'Balancen Scenarie 2030'!AN55+'Balancen Scenarie 2030'!AO55)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":0},{"$f":"('Balancen Scenarie 2050'!AM55+'Balancen Scenarie 2050'!AN55+'Balancen Scenarie 2050'!AO55)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":0}]
["Byggeri- og anlægsvirksomhed"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS56","v":389846.84502331546},{"$f":"'Balancen Scenarie 2050'!AS56","v":81350.820154435962}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM56+'Balancen Scenarie 2030'!AN56+'Balancen Scenarie 2030'!AO56)*'Balancen Scenarie 2030'!$AL$69*-1","v":10.949236282259189},{"$f":"('Balancen Scenarie 2050'!AM56+'Balancen Scenarie 2050'!AN56+'Balancen Scenarie 2050'!AO56)*'Balancen Scenarie 2050'!$AL$69*-1","v":1.9324179508597028}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM56+'Balancen Scenarie 2030'!AN56+'Balancen Scenarie 2030'!AO56)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":0.70995493038144919},{"$f":"('Balancen Scenarie 2050'!AM56+'Balancen Scenarie 2050'!AN56+'Balancen Scenarie 2050'!AO56)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":0.12208193419490493}]
["Fremstillingsvirksomhed"]
["Scope 1",{"$f":"'Balancen Scenarie 2030'!AS58","v":1656060.1272548877},{"$f":"'Balancen Scenarie 2050'!AS58","v":191885.95581561717}]
["Scope 2",{"$f":"('Balancen Scenarie 2030'!AM58+'Balancen Scenarie 2030'!AN58+'Balancen Scenarie 2030'!AO58)*'Balancen Scenarie 2030'!$AL$69*-1","v":985.36894550849183},{"$f":"('Balancen Scenarie 2050'!AM58+'Balancen Scenarie 2050'!AN58+'Balancen Scenarie 2050'!AO58)*'Balancen Scenarie 2050'!$AL$69*-1","v":11.650793621907912}]
["Scope 3",{"$f":"('Balancen Scenarie 2030'!AM58+'Balancen Scenarie 2030'!AN58+'Balancen Scenarie 2030'!AO58)/'Balancen Scenarie 2030'!$AL$23*'Balancen Scenarie 2030'!$AL$21*'Balancen Scenarie 2030'!$AL$69*-1","v":63.891902875638678},{"$f":"('Balancen Scenarie 2050'!AM58+'Balancen Scenarie 2050'!AN58+'Balancen Scenarie 2050'!AO58)/'Balancen Scenarie 2050'!$AL$23*'Balancen Scenarie 2050'!$AL$21*'Balancen Scenarie 2050'!$AL$69*-1","v":0.73604750961633214}]
[]
["CO2-udledninger fra Biomasse (inkluderes ikke)",2030,2050]
["Kombineret kraftvarme",{"$f":"('Balancen Scenarie 2030'!S11*'Balancen Scenarie 2030'!$S$71+'Balancen Scenarie 2030'!T11*'Balancen Scenarie 2030'!$T$71+'Balancen Scenarie 2030'!U11*'Balancen Scenarie 2030'!$U$71+'Balancen Scenarie 2030'!V11*'Balancen Scenarie 2030'!$V$71+'Balancen Scenarie 2030'!W11*'Balancen Scenarie 2030'!$W$71+'Balancen Scenarie 2030'!X11*'Balancen Scenarie 2030'!$X$71+'Balancen Scenarie 2030'!Y11*'Balancen Scenarie 2030'!$Y$71+'Balancen Scenarie 2030'!Z11*'Balancen Scenarie 2030'!$Z$71)*-1","v":6680237.7775944881},{"$f":"('Balancen Scenarie 2050'!S11*'Balancen Scenarie 2050'!$S$71+'Balancen Scenarie 2050'!T11*'Balancen Scenarie 2050'!$T$71+'Balancen Scenarie 2050'!U11*'Balancen Scenarie 2050'!$U$71+'Balancen Scenarie 2050'!V11*'Balancen Scenarie 2050'!$V$71+'Balancen Scenarie 2050'!W11*'Balancen Scenarie 2050'!$W$71+'Balancen Scenarie 2050'!X11*'Balancen Scenarie 2050'!$X$71+'Balancen Scenarie 2050'!Y11*'Balancen Scenarie 2050'!$Y$71+'Balancen Scenarie 2050'!Z11*'Balancen Scenarie 2050'!$Z$71)*-1","v":7316328.7681973781}]
["Fjernvarmekedler",{"$f":"('Balancen Scenarie 2030'!S12*'Balancen Scenarie 2030'!$S$71+'Balancen Scenarie 2030'!T12*'Balancen Scenarie 2030'!$T$71+'Balancen Scenarie 2030'!U12*'Balancen Scenarie 2030'!$U$71+'Balancen Scenarie 2030'!V12*'Balancen Scenarie 2030'!$V$71+'Balancen Scenarie 2030'!W12*'Balancen Scenarie 2030'!$W$71+'Balancen Scenarie 2030'!X12*'Balancen Scenarie 2030'!$X$71+'Balancen Scenarie 2030'!Y12*'Balancen Scenarie 2030'!$Y$71+'Balancen Scenarie 2030'!Z12*'Balancen Scenarie 2030'!$Z$71)*-1","v":2481247.7729752478},{"$f":"('Balancen Scenarie 2050'!S12*'Balancen Scenarie 2050'!$S$71+'Balancen Scenarie 2050'!T12*'Balancen Scenarie 2050'!$T$71+'Balancen Scenarie 2050'!U12*'Balancen Scenarie 2050'!$U$71+'Balancen Scenarie 2050'!V12*'Balancen Scenarie 2050'!$V$71+'Balancen Scenarie 2050'!W12*'Balancen Scenarie 2050'!$W$71+'Balancen Scenarie 2050'!X12*'Balancen Scenarie 2050'!$X$71+'Balancen Scenarie 2050'!Y12*'Balancen Scenarie 2050'!$Y$71+'Balancen Scenarie 2050'!Z12*'Balancen Scenarie 2050'!$Z$71)*-1","v":2714308.1828190251}]
[]
["CO2 udledninger i transport sektoren ",2030,2050]
[{"$f":"'Balancen Scenarie 2030'!A26","v":"Vejtransport"}]
[{"$f":"'Balancen Scenarie 2030'!A27","v":"Personbil "}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$27","v":5655068.1299221683},{"$f":"'Balancen Scenarie 2050'!$AS$27","v":49231.053385306521}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$27","v":13382.421721886089},{"$f":"'Balancen Scenarie 2050'!$AT$27","v":49169.370903256626}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$27","v":1033.5421607539561},{"$f":"'Balancen Scenarie 2050'!$AU$27","v":3107.6869637994682}]
[{"$f":"'Balancen Scenarie 2030'!A28","v":"Lastbil"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$28","v":1530832.585824338},{"$f":"'Balancen Scenarie 2050'!$AS$28","v":1071117.1606486291}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$28","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$28","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$28","v":61.438343323744398},{"$f":"'Balancen Scenarie 2050'!$AU$28","v":36.614271653043808}]
[{"$f":"'Balancen Scenarie 2030'!A29","v":"Varebil"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$29","v":1676715.9330392554},{"$f":"'Balancen Scenarie 2050'!$AS$29","v":1120781.3554642375}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$29","v":3105.6349417104871},{"$f":"'Balancen Scenarie 2050'!$AT$29","v":3318.1691093999939}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$29","v":267.22184237081854},{"$f":"'Balancen Scenarie 2050'!$AU$29","v":245.21030462841111}]
[{"$f":"'Balancen Scenarie 2030'!A30","v":"Knallert og motorcykel"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$30","v":52559.604077189397},{"$f":"'Balancen Scenarie 2050'!$AS$30","v":49137.047694879773}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$30","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$30","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$30","v":2.2066943368508025},{"$f":"'Balancen Scenarie 2050'!$AU$30","v":0.73864201803285956}]
[{"$f":"'Balancen Scenarie 2030'!A31","v":"Bus"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$31","v":388990.48013629671},{"$f":"'Balancen Scenarie 2050'!$AS$31","v":240703.83510726489}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$31","v":1257.5327924113008},{"$f":"'Balancen Scenarie 2050'!$AT$31","v":763.23237166467823}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$31","v":103.60611040021463},{"$f":"'Balancen Scenarie 2050'!$AU$31","v":57.152408488744598}]
[{"$f":"'Balancen Scenarie 2030'!A32","v":"Ikke-kategoriseret"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$32","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$32","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$32","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$32","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$32","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$32","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A33","v":"Jernbanetransport"}]
[{"$f":"'Balancen Scenarie 2030'!A34","v":"Regionaltog"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$34","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$34","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$34","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$34","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$34","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$34","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A35","v":"Intercitytog"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$35","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$35","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$35","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$35","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$35","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$35","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A36","v":"Lyntog"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$36","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$36","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$36","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$36","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$36","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$36","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A37","v":"Lokalbane"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$37","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$37","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$37","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$37","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$37","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$37","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A38","v":"S-tog"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$38","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$38","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$38","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$38","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$38","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$38","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A39","v":"Metro"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$39","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$39","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$39","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$39","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$39","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$39","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A40","v":"Ikke-kategoriseret"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$40","v":59279.999999999978},{"$f":"'Balancen Scenarie 2050'!$AS$40","v":2838.3157286952783}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$40","v":8048.2098714323192},{"$f":"'Balancen Scenarie 2050'!$AT$40","v":11350.51438685957}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$40","v":524.05736333977279},{"$f":"'Balancen Scenarie 2050'!$AU$40","v":717.74762944226939}]
[{"$f":"'Balancen Scenarie 2030'!A41","v":"Søtransport, indenrigs"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$41","v":583128.53366329882},{"$f":"'Balancen Scenarie 2050'!$AS$41","v":556907.42959464702}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$41","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$41","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$41","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$41","v":0}]
[{"$f":"'Balancen Scenarie 2030'!A42","v":"Lufttransport"}]
[{"$f":"'Balancen Scenarie 2030'!A43","v":"Indenrigs"}]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$43","v":163237.29133336587},{"$f":"'Balancen Scenarie 2050'!$AS$43","v":194123.81036368976}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$43","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$43","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$43","v":0},{"$f":"'Balancen Scenarie 2050'!$AU$43","v":0}]
["Udenrigs"]
["Scope 1 ",{"$f":"'Balancen Scenarie 2030'!$AS$44","v":0},{"$f":"'Balancen Scenarie 2050'!$AS$44","v":0}]
["Scope 2",{"$f":"'Balancen Scenarie 2030'!$AT$44","v":0},{"$f":"'Balancen Scenarie 2050'!$AT$44","v":0}]
["Scope 3",{"$f":"'Balancen Scenarie 2030'!$AU$44","v":3227040.0480413008},{"$f":"'Balancen Scenarie 2050'!$AU$44","v":3227040.0480413008}]

{"sheet":"Balancen Scenarie 2030","index":6,"n_rows":88,"n_cols":48,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Energiforsyning og -forbrug i kommunen"]
["Scenarie 2030","I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Ikke-kategoriseret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Ikke-kategoriseret biomasse","Biogas","Bionaturgas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Brint","E-brændsler","Ikke-kategoriseret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Samlet elektricitet","El til varmepumpe","El til paneler","El til proces","El til andet","Fjernvarme","Bygas","CO2 Scope 1\n[ton CO2e]","CO2 Scope 2\n[ton CO2e]","CO2 Scope 3 (Kun el og fjernvarme)\n[ton CO2e]"]
["Indgang for brændsler (bio, kul mv.)",{"$f":"C3+D3+E3+F3+P3+Q3+R3+Y3+AA3+AH3+AI3+AJ3+AK3+AL3+AQ3+AR3+Z3","v":12324995.541340616},{"$f":"C4+C5+C6","v":3534.8140326587118},0,0,0,{"$f":"G4+G5+G6","v":0},0,0,0,0,0,0,0,0,17742.187983966876,9763.4632941791351,126288.56535714598,7895.2225629170698,0,0,0,0,118393.34279422891,20076.028027729524,{"$f":"Z4+Z5+Z6","v":30017.362644936427},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM3:AP3)","v":12117573.119999999},{"$f":"SUM(AN3:AQ3)","v":6058786.5600000005},3029393.2800000003,2019595.52,1009797.76,0,0,1009797.76,0]
["Statistisk difference",{"$f":"C4+D4+E4+F4+P4+Q4+R4+Y4+AA4+AH4+AI4+AJ4+AK4+AL4+AQ4+AR4+Z4","v":18188},{"$f":"(C5++C6+C8+C23)*-1","v":0},{"$f":"(D5++D6+D8+D23)*-1","v":0},0,{"$f":"SUM(G4:O4)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(P5+P6+P8+P23)*-1","v":18188},{"$f":"(Q5+Q6+Q8+Q23)*-1","v":9.0949470177292824E-13},{"$f":"SUM(S4:X4)","v":0},{"$f":"(S5+S6+S8+S23)*-1","v":0},{"$f":"(T5+T6+T8+T23)*-1","v":0},0,0,0,0,0,null,{"$f":"SUM(AB4:AG4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4:AP4)","v":0}]
["Egenudvinding",{"$f":"C5+D5+E5+F5+P5+Q5+R5+Y5+AA5+AH5+AI5+AJ5+AK5+AL5+AQ5+AR5+Z5","v":-18188},null,null,null,{"$f":"SUM(G5:O5)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Balancen BAU 2030'!P5","v":-18188},null,{"$f":"SUM(S5:X5)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AB5:AG5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM5:AP5)","v":0},null,null,null,null,null,null,{"$f":"P5*P68*-1","v":1009797.76}]
["Import/eksport",207422.42134061665,{"$f":"(C8+C23)*-1","v":3534.8140326587118},{"$f":"(D8+D23)*-1","v":0},0,0,null,null,null,null,null,null,null,null,null,{"$f":"(P8+P23)*-1","v":17742.187983966876},{"$f":"(Q8+Q23)*-1","v":9763.4632941791351},126288.56535714598,{"$f":"(S8+S23)*-1","v":7895.2225629170698},{"$f":"(T8+T23)*-1","v":0},0,0,0,118393.34279422891,20076.028027729524,30017.362644936427,{"$f":"SUM(AB6:AG6)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Indgang nettilsluttet VE",205286.18989106256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB7:AG7)","v":0},null,null,null,null,null,null,{"$f":"AH8*-1","v":43311.127415318791},{"$f":"AI8*-1","v":31414.862475743757},130498.2,62,0]
["Konvertering til el, varme og olieprodukter",220983.79476293892,{"$f":"SUM(C9:C14,C18:C20)","v":0},0,0,208422.53399657682,0,1500.0000000000007,84538.331049869055,0,46189.987565010866,45973.23,0,0,30220.985381696912,-1395.4525740382821,-6459.727551477602,-83603.869849305178,-7895.2225629170698,0,0,0,0,-75708.647286388106,-17525.904013244624,{"$f":"SUM(Z9:Z14,Z18:Z20)","v":6182.9080287210645},11856.359233559117,10875.298503760725,0,0,0,0,981.06072979839155,{"$f":"SUM(AH9:AH14,AH18:AH20)","v":-43311.127415318791},-31414.862475743757,-130498.2,-62,172145.3063958314,-12565.944990297501,0,0,184767.62218962895,136083.72169573128,564.10929164754054,828444.41844654398,32750.069576942911]
["Statistisk difference",0,null,null,null,{"$f":"SUM(G9:O9)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB9:AG9)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Netto import/lager",222468.908028729,null,null,null,210327.67044295272,{"$f":"(G9+G11+G12+G23+G20)*-1","v":0},{"$f":"(H9+H11+H12+H23+H20)*-1","v":1500.0000000000007},84538.331049869055,0,46189.987565010866,45973.23,0,0,32126.121828072792,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB10:AG10)","v":11633.499097628808},{"$f":"-(AB9+AB11+AB12+AB23)-AB20","v":10875.298503760725},null,{"$f":"-(AD9+AD11+AD12+AD23)-AD20","v":0},0,0,{"$f":"((AG9+AG11+AG12+AG23)+AG20)*-1","v":758.20059386808271},null,null,null,null,{"$f":"(AL9+AL11+AL12+AL13+AL14+AL18+AL19+AL20+AL21+AL23)*-1","v":-56.370803500030888},null,null,null,null,{"$f":"(AQ11+AQ12+AQ13+AQ20+AQ21+AQ23)*-1","v":-1.4551915228366852E-11},{"$f":"(AR20+AR23)*-1","v":564.10929164754054},null,{"$f":"AL10*AL70","v":0}]
["Kombineret el og varmeproduktion",857.83915546494109,{"$f":"(($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H395*-1","v":0},null,null,-1900.8685086186395,null,null,null,null,null,null,null,null,{"$f":"(($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H396*-1","v":-1900.8685086186395},{"$f":"(($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H394*-1","v":-899.30480975874298},{"$f":"Nøgletal!H379*(1-Nøgletal!H381)*-1","v":-6342.363749293625},-59515.629147423722,{"$f":"Nøgletal!H379*Nøgletal!H381*-1","v":-7751.7779158033209},null,null,null,null,{"$f":"IF((($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H399*-1-S11>0,0,(($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H399*-1-S11)","v":-51763.8512316204},{"$f":"(($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H400*-1","v":-7483.0570248788072},{"$f":"(($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H398*-1","v":-2281.2333484528367},{"$f":"SUM(AB11:AG11)","v":0},null,null,null,null,null,{"$f":"(($AL$11+$AQ$11)/Nøgletal!$H$472+Q11+S11)*Nøgletal!$H397*-1","v":0},null,null,null,null,{"$f":"SUM(AM11:AP11)","v":14954.03408221206},null,null,null,{"$f":"(AQ11+(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469))*Nøgletal!H470+(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469)*Nøgletal!H469*-1","v":14954.03408221206},{"$f":"(AQ21+AQ23+AQ20-(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469)-(Q12+S12)*Nøgletal!H473)*Nøgletal!H384*-1+(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469)*-1","v":64326.261661679266},null,{"$f":"(C11*$C$68+D11*$D$68+E11*$E$68+G11*$G$68+H11*$H$68+I11*$I$68+J11*$J$68+K11*$K$68+L11*$L$68+M11*$M$68+N11*$N$68+O11*$O$68+P11*$P$68+Q11*$Q$68+AR11*$AR$68)*-1*(1-Nøgletal!H442)+Nøgletal!H442*($S$71*S11+$T$71*T11+$U$71*U11+$V$71*V11+$W$71*W11+$X$71*X11+Y11*$Y$71+Z11*$Z$71)","v":789502.89745976485},null,null,{"$f":"(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469)","v":-11275.313332077558}]
["Fjernvarmekedler",-1952.1499313812067,{"$f":"($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H403*-1","v":0},null,null,-4.2679377572433479,null,null,null,null,null,null,null,null,{"$f":"($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H404*-1","v":-4.2679377572433479},{"$f":"($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H402*-1","v":-496.14776427953922},{"$f":"Nøgletal!H380*(1-Nøgletal!H381)*-1","v":-117.36380218397666},-24088.240701881459,{"$f":"Nøgletal!H380*Nøgletal!H381*-1","v":-143.44464711374928},null,null,null,null,{"$f":"IF(($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H407*-1-S12>0,0,($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H407*-1-S12)","v":-23944.79605476771},{"$f":"($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H408*-1","v":-7.4688910751758595},{"$f":"($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H406*-1","v":-1260.1086228260986},{"$f":"SUM(AB12:AG12)","v":-77.8898640696911},null,null,null,null,null,{"$f":"($AQ$12/Nøgletal!$H$473+Q12+S12)*Nøgletal!H405*-1","v":-77.8898640696911},null,null,null,null,0,null,null,null,null,{"$f":"(AQ21+AQ23+AQ20-(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469)-(Q12+S12)*Nøgletal!H473)*Nøgletal!H386*-1+(Q12+S12)*Nøgletal!H473*-1","v":24099.337652691975},null,{"$f":"(C12*$C$68+D12*$D$68+E12*$E$68+G12*$G$68+H12*$H$68+I12*$I$68+J12*$J$68+K12*$K$68+L12*$L$68+M12*$M$68+N12*$N$68+O12*$O$68+P12*$P$68+Q12*$Q$68+AR12*$AR$68)*-1*(1-Nøgletal!H443)+Nøgletal!H443*($S$71*S12+$T$71*T12+$U$71*U12+$V$71*V12+$W$71*W12+$X$71*X12+Y12*$Y$71+Z12*$Z$71)","v":38941.520986779149},{"$f":"AL12*AL$69*-1","v":0},null,{"$f":"(Q12+S12)*Nøgletal!H473","v":-239.94377335390786}]
["Anden varmeproduktion",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB13:AG13)","v":0},null,null,null,null,null,null,{"$f":"$AQ$13*Nøgletal!$H$410*-1","v":-3602.1274153187892},{"$f":"$AQ$13*Nøgletal!$H$411*-1*(1-1/Nøgletal!H468)","v":-31414.862475743757},null,{"$f":"AQ13*Nøgletal!H413*-1","v":0},-12565.944990297501,{"$f":"$AQ$13*(Nøgletal!$H$411/Nøgletal!H468)*-1","v":-12565.944990297501},{"$f":"AQ13*Nøgletal!H412*-1","v":0},null,null,{"$f":"(AQ21+AQ23+AQ20-(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469)-(Q12+S12)*Nøgletal!H473)*-1*Nøgletal!H388","v":47582.934881360052},null,{"$f":"(C13*$C$68+D13*$D$68+E13*$E$68+G13*$G$68+H13*$H$68+I13*$I$68+J13*$J$68+K13*$K$68+L13*$L$68+M13*$M$68+N13*$N$68+O13*$O$68+P13*$P$68+Q13*$Q$68+AR13*$AR$68)*-1","v":0},{"$f":"IF(AL13<0,AL13*AL$69)*-1","v":31604.175785871212},null,{"$f":"(Q11+S11)*Nøgletal!H472/(1+Nøgletal!H469)+(Q12+S12)*Nøgletal!H473","v":-11515.257105431465}]
["Vindmøller ",0,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z15:Z17)","v":0},0,0,0,0,0,0,0,0,0,-130498.2,0,130498.2,0,0,0,130498.2,0,0,0,{"$f":"SUM(AT15:AT17)","v":0}]
["Kystvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB15:AG15)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Landvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Ikke-kategoriseret vindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!H434","v":-130498.2},null,130498.2,null,null,null,{"$f":"Nøgletal!H434","v":130498.2},null,null,0]
["Solceller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"-Nøgletal!H435","v":-39709},null,null,null,39709,null,null,null,{"$f":"Nøgletal!H435","v":39709},null,null,0]
["Vandkraft",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AL19*-1","v":-62},62,null,null,null,{"$f":"Nøgletal!H436","v":62},null,null,0]
["Raffinaderi (herunder PtX, bygas og biogasopgradering)",-390.80248987376035,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H422/Nøgletal!H476*-1","v":0},null,0,null,null,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H425/Nøgletal!H474*-1","v":0},{"$f":"Nøgletal!H418*Nøgletal!H426/Nøgletal!H476*-1","v":-10035.378097290641},{"$f":"Nøgletal!H418*Nøgletal!H421","v":9724.25},300.75,null,null,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H420","v":300.75},null,null,null,null,-455.61189258312061,null,null,null,{"$f":"Nøgletal!H418*Nøgletal!H427/Nøgletal!H474*-1","v":-455.61189258312061},{"$f":"Nøgletal!H418*Nøgletal!H427*Nøgletal!H475","v":75.187500000000071},{"$f":"Nøgletal!H418*Nøgletal!H422","v":0},null,{"$f":"AL20*AL$69*-1","v":1145.8937910716982}]
["Tab ved transport af el, fjernvarme, mv.",-37699.259706732097,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,-10482.323069308826,null,null,null,{"$f":"AL23*Nøgletal!H56","v":-10482.323069308826},{"$f":"AQ23*Nøgletal!H70","v":-27216.93663742327},null,null,{"$f":"(AL21*AL$69+AQ21*AQ$69)*-1","v":105276.24491611062}]
["Indgang ikke-nettilsluttet VE",21455.481321168707,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"AH23*-1","v":499.5764049090962},{"$f":"AI23*-1","v":20955.904916259609},0,0,0]
["Afgang fra energisystemet",-620755.95891528018,{"$f":"C24+C25+C46+C50+C51+C58+C59","v":-3534.8140326587118},{"$f":"D24+D25+D46+D50+D51+D58+D59","v":0},0,-208422.53399657688,0,-1500.0000000000007,-84538.331049869055,0,-46189.987565010866,-45973.23,0,0,-30220.985381696908,-16346.735409928593,-3303.735742701534,-42684.695507840806,0,0,0,0,0,-42684.695507840806,-2550.1240144848998,-36200.270673657491,-15163.690539784322,-10875.298503760725,-3307.3313062252023,0,0,0,-981.06072979839155,-499.5764049090962,-20955.904916259609,0,0,-161662.98332652258,-10477.952458129805,0,-10255.716384930594,-140929.31448346213,-108866.785058308,-564.10929164754054,{"$f":"AS24+AS25+AS46+AS50+AS51+AS58+AS59","v":13843557.034784695},722240.27762774436,3333462.1867484832]
["Netto eksport/lager",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB24:AG24)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM24:AP24)","v":0},null,null,null,null,null,null,{"$f":"(C24*$C$68+D24*$D$68+E24*$E$68+G24*$G$68+H24*$H$68+I24*$I$68+J24*$J$68+K24*$K$68+L24*$L$68+M24*$M$68+N24*$N$68+O24*$O$68+P24*$P$68+Q24*$Q$68)*-1","v":0}]
["Transport",-204539.89480979647,{"$f":"C26+C33+C41+C42","v":0},0,0,-178201.54861487995,0,-1500.0000000000007,-84538.331049869055,0,-46189.987565010866,-45973.23,0,0,0,-1600.0000000000007,0,0,0,0,0,0,0,0,0,{"$f":"Z26+Z33+Z41+Z42","v":-300.00000000000011},-14182.62980998593,-10875.298503760725,-3307.3313062252023,0,0,0,0,0,0,0,0,-10255.716384930594,0,0,-10255.716384930594,0,0,0,10109812.557995915,25793.799327440196,3229032.120555826]
["Vejtransport",-146366.66480979646,{"$f":"SUM(C27:C32)","v":0},0,0,-124828.31861487994,0,0,-78638.331049869055,0,-46189.987565010866,0,0,0,0,-100.00000000000001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z27:Z32)","v":-300.00000000000011},-14082.62980998593,-10775.298503760725,-3307.3313062252023,0,0,0,0,0,0,0,0,-7055.7163849305962,0,0,-7055.7163849305962,0,0,0,{"$f":"SUM(AS27:AS32)","v":9304166.7329992503},{"$f":"SUM(AT27:AT32)","v":17745.589456007878},1468.0151511855847]
["Personbil ",-89220.025767332743,null,null,null,{"$f":"SUM(G27:O27)","v":-76384.803028559632},null,null,{"$f":"Nøgletal!H307*-1","v":-31615.122875648405},null,{"$f":"Nøgletal!H302*-1","v":-44769.68015291122},null,null,null,null,{"$f":"Nøgletal!H308*-1","v":0},null,{"$f":"SUM(S27:X27)","v":0},null,null,null,null,null,null,null,{"$f":"Nøgletal!H305*-1","v":0},{"$f":"SUM(AB27:AG27)","v":-7514.3190602990435},{"$f":"Nøgletal!H303*-1","v":-4306.9877540738407},{"$f":"Nøgletal!H304*-1","v":-3207.3313062252023},null,null,null,null,null,null,null,null,-5320.9036784740601,null,null,{"$f":"Nøgletal!H306*-1","v":-5320.9036784740601},null,null,null,{"$f":"(C27*$C$68+D27*$D$68+E27*$E$68+G27*$G$68+H27*$H$68+I27*$I$68+J27*$J$68+K27*$K$68+L27*$L$68+M27*$M$68+N27*$N$68+O27*$O$68+P27*$P$68+Q27*$Q$68+AR27*$AR$68)*-1+((I27+AB27)*Andet!D30+(K27+AC27)*Andet!D31)*-1","v":5655068.1299221683},{"$f":"(AL27*AL$69+AQ27*AQ$69)*-1","v":13382.421721886089},{"$f":"AQ27*$AQ$21*$AQ$69/$AQ$23*-1+AL27/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z27+AA27+AR27)/($Z$23+$AA$23+$AR$23)","v":1033.5421607539561}]
["Lastbil",-22995.264794776806,null,null,null,-20211.084752359886,null,null,{"$f":"Nøgletal!H313*-1","v":-20211.084752359886},null,null,null,null,null,null,{"$f":"Nøgletal!H314*-1","v":0},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!H312*-1","v":0},-2784.1800424169192,{"$f":"Nøgletal!H311*-1","v":-2784.1800424169192},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H315","v":0},null,null,null,{"$f":"(C28*$C$68+D28*$D$68+E28*$E$68+G28*$G$68+H28*$H$68+I28*$I$68+J28*$J$68+K28*$K$68+L28*$L$68+M28*$M$68+N28*$N$68+O28*$O$68+P28*$P$68+Q28*$Q$68+AR28*$AR$68)*-1+((I28+AB28)*Andet!D33)*-1","v":1530832.585824338},0,61.438343323744398]
["Varebil",-26651.374247686916,null,null,null,-22432.43083396041,null,null,{"$f":"Nøgletal!H322*-1","v":-21712.123421860764},null,{"$f":"Nøgletal!H318*-1","v":-720.30741209964685},null,null,null,null,{"$f":"Nøgletal!H323*-1","v":0},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!H321*-1","v":0},-2984.1307072699665,{"$f":"Nøgletal!H319*-1","v":-2984.1307072699665},{"$f":"Nøgletal!H320","v":0},null,null,null,null,null,null,null,null,-1234.8127064565365,null,null,{"$f":"Nøgletal!H324*-1","v":-1234.8127064565365},null,null,null,{"$f":"(C29*$C$68+D29*$D$68+E29*$E$68+G29*$G$68+H29*$H$68+I29*$I$68+J29*$J$68+K29*$K$68+L29*$L$68+M29*$M$68+N29*$N$68+O29*$O$68+P29*$P$68+Q29*$Q$68+AR29*$AR$68)*-1+((I29+AB29)*Andet!D34+(K29+AC29)*Andet!D35)*-1","v":1676715.9330392554},3105.6349417104871,267.22184237081854]
["Knallert og motorcykel",-800.00000000000011,null,null,null,-700.00000000000011,null,null,null,null,{"$f":"Nøgletal!H327*-1","v":-700.00000000000011},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-100.00000000000004,null,{"$f":"Nøgletal!H328*-1","v":-100.00000000000004},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C30*$C$68+D30*$D$68+E30*$E$68+G30*$G$68+H30*$H$68+I30*$I$68+J30*$J$68+K30*$K$68+L30*$L$68+M30*$M$68+N30*$N$68+O30*$O$68+P30*$P$68+Q30*$Q$68+AR30*$AR$68)*-1+((K30+AC30)*Andet!D37)*-1","v":52559.604077189397},0,2.2066943368508025]
["Bus",-6700.0000000000027,null,null,null,-5100.0000000000027,null,null,{"$f":"Nøgletal!H333*-1","v":-5100.0000000000027},null,null,null,null,null,null,{"$f":"Nøgletal!H334*-1","v":-100.00000000000001},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!H332*-1","v":-300.00000000000011},-700.00000000000011,{"$f":"Nøgletal!H331*-1","v":-700.00000000000011},null,null,{"$f":"Nøgletal!H335*-1","v":0},null,null,null,null,null,null,-500.00000000000023,null,null,{"$f":"Nøgletal!H336*-1","v":-500.00000000000023},null,null,null,{"$f":"(C31*$C$68+D31*$D$68+E31*$E$68+G31*$G$68+H31*$H$68+I31*$I$68+J31*$J$68+K31*$K$68+L31*$L$68+M31*$M$68+N31*$N$68+O31*$O$68+P31*$P$68+Q31*$Q$68+AR31*$AR$68)*-1+((I31+P31+Z31+AB31)*Andet!D38)*-1","v":388990.48013629671},1257.5327924113008,103.60611040021463]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C32*$C$68+D32*$D$68+E32*$E$68+G32*$G$68+H32*$H$68+I32*$I$68+J32*$J$68+K32*$K$68+L32*$L$68+M32*$M$68+N32*$N$68+O32*$O$68+P32*$P$68+Q32*$Q$68+AR32*$AR$68)*-1","v":0},0,0]
["Jernbanetransport",-4099.9999999999991,{"$f":"SUM(C34:C40)","v":0},0,0,-799.99999999999977,0,0,-799.99999999999977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z34:Z40)","v":0},-99.999999999999972,-99.999999999999972,0,0,0,0,0,0,0,0,0,-3199.9999999999991,0,0,-3199.9999999999991,0,0,0,{"$f":"SUM(AS34:AS40)","v":59279.999999999978},{"$f":"SUM(AT34:AT40)","v":8048.2098714323192},524.05736333977279]
["Regionaltog",0,null,null,null,0,null,null,{"$f":"Nøgletal!H339*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB34:AG34)","v":0},null,null,null,null,null,{"$f":"Nøgletal!H341*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H340*-1","v":0},null,null,null,{"$f":"(C34*$C$68+D34*$D$68+E34*$E$68+G34*$G$68+H34*$H$68+I34*$I$68+J34*$J$68+K34*$K$68+L34*$L$68+M34*$M$68+N34*$N$68+O34*$O$68+P34*$P$68+Q34*$Q$68+AR34*$AR$68)*-1","v":0},{"$f":"(AL34*AL$69+AQ34*AQ$69)*-1","v":0},{"$f":"AQ34*$AQ$21*$AQ$69/$AQ$23*-1+AL34/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z34+AA34+AR34)/($Z$23+$AA$23+$AR$23)","v":0}]
["Intercitytog",0,null,null,null,0,null,null,{"$f":"Nøgletal!H343*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!H345*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H344*-1","v":0},null,null,null,0,0,0]
["Lyntog",0,null,null,null,0,null,null,{"$f":"Nøgletal!H347*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!H349*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H348*-1","v":0},null,null,null,0,0,0]
["Lokalbane",0,null,null,null,0,null,null,{"$f":"Nøgletal!H351*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!H353*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H352*-1","v":0},null,null,null,0,0,0]
["S-tog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H355*-1","v":0},null,null,null,0,0,0]
["Metro",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H357*-1","v":0},null,null,null,0,0,0]
["Ikke-kategoriseret",-4099.9999999999991,null,null,null,-799.99999999999977,null,null,{"$f":"Nøgletal!H361*-1","v":-799.99999999999977},null,{"$f":"Nøgletal!H359*-1","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-99.999999999999972,{"$f":"Nøgletal!H362*-1","v":-99.999999999999972},null,null,null,null,null,null,null,null,null,-3199.9999999999991,null,null,{"$f":"Nøgletal!H360*-1","v":-3199.9999999999991},null,null,null,59279.999999999978,8048.2098714323192,524.05736333977279]
["Søtransport, indenrigs",-8100,null,null,null,-6599.9999999999991,null,{"$f":"Nøgletal!H370*-1","v":-1500.0000000000007},{"$f":"Nøgletal!H371*-1","v":-5099.9999999999982},null,null,null,null,null,null,{"$f":"Nøgletal!H372*-1","v":-1500.0000000000007},null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H373*-1","v":0},null,null,null,{"$f":"(C41*$C$68+D41*$D$68+E41*$E$68+G41*$G$68+H41*$H$68+I41*$I$68+J41*$J$68+K41*$K$68+L41*$L$68+M41*$M$68+N41*$N$68+O41*$O$68+P41*$P$68+Q41*$Q$68+AR41*$AR$68)*-1+(I41*Andet!D39)*-1","v":583128.53366329882},0,0]
["Lufttransport",-45973.23,{"$f":"SUM(C43:C45)","v":0},0,0,-45973.23,0,0,0,0,0,-45973.23,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z43:Z45)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM42:AP42)","v":0},0,0,0,0,0,0,{"$f":"SUM(AS43:AS45)","v":163237.29133336587},{"$f":"SUM(AT43:AT45)","v":0},3227040.0480413008]
["Indenrigs",-2200.0000000000009,null,null,null,-2200.0000000000009,null,null,null,null,{"$f":"Nøgletal!H364*-1","v":0},{"$f":"Nøgletal!H365*-1","v":-2200.0000000000009},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB43:AG43)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!H366*-1","v":0},null,null,null,{"$f":"(C43*$C$68+D43*$D$68+E43*$E$68+G43*$G$68+H43*$H$68+I43*$I$68+J43*$J$68+K43*$K$68+L43*$L$68+M43*$M$68+N43*$N$68+O43*$O$68+P43*$P$68+Q43*$Q$68+AR43*$AR$68)*-1+(L43*Andet!D40)*-1","v":163237.29133336587},{"$f":"(AL43*AL$69+AQ43*AQ$69)*-1","v":0},{"$f":"AQ43*$AQ$21*$AQ$69/$AQ$23*-1+AL43/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z43+AA43+AR43)/($Z$23+$AA$23+$AR$23)","v":0}]
["Udenrigs",-43773.23,null,null,null,-43773.23,null,null,null,null,null,{"$f":"Nøgletal!H368*-1","v":-43773.23},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB44:AG44)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"(AL44*AL$69+AQ44*AQ$69)*-1","v":0},{"$f":"AQ44*$AQ$21*$AQ$69/$AQ$23*-1+AL44/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z44+AA44+AR44)/($Z$23+$AA$23+$AR$23)+(C44*$C$68+D44*$D$68+E44*$E$68+G44*$G$68+H44*$H$68+I44*$I$68+J44*$J$68+K44*$K$68+L44*$L$68+M44*$M$68+N44*$N$68+O44*$O$68+P44*$P$68+Q44*$Q$68+AR44*$AR$68)*-1+(L44*Andet!D41)*-1","v":3227040.0480413008}]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB45:AG45)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C45*$C$68+D45*$D$68+E45*$E$68+G45*$G$68+H45*$H$68+I45*$I$68+J45*$J$68+K45*$K$68+L45*$L$68+M45*$M$68+N45*$N$68+O45*$O$68+P45*$P$68+Q45*$Q$68+AR45*$AR$68)*-1","v":0},{"$f":"(AL45*AL$69+AQ45*AQ$69)*-1","v":0},{"$f":"AQ45*$AQ$21*$AQ$69/$AQ$23*-1+AL45/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z45+AA45+AR45)/($Z$23+$AA$23+$AR$23)","v":0}]
["Husholdninger",-186271.21609137449,{"$f":"SUM(C47:C49)","v":0},0,0,{"$f":"SUM(F47:F49)","v":-2156.2530318057461},0,0,0,0,0,0,0,0,-2156.2530318057461,-4994.8063120947909,0,-31316.335257367115,0,0,0,0,0,-31316.335257367115,0,{"$f":"SUM(Z47:Z49)","v":-11018.474397006124},-45.591500469040689,0,0,0,0,0,-45.591500469040689,-239.37229046971115,-12221.353994980556,0,0,-51469.494000596809,-6110.6769974902782,0,0,-45358.817003106531,-72466.015126782571,-343.52017980202999,455983.60599342029,339556.39528564079,61172.564363881385]
["Fritliggende huse",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB47:AG47)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C47*$C$68+D47*$D$68+E47*$E$68+G47*$G$68+H47*$H$68+I47*$I$68+J47*$J$68+K47*$K$68+L47*$L$68+M47*$M$68+N47*$N$68+O47*$O$68+P47*$P$68+Q47*$Q$68+AR47*$AR$68)*-1","v":0},{"$f":"(AL47*AL$69+AQ47*AQ$69)*-1","v":0},{"$f":"AQ47*$AQ$21*$AQ$69/$AQ$23*-1+AL47/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z47+AA47+AR47)/($Z$23+$AA$23+$AR$23)","v":0}]
["Etageejendomme",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB48:AG48)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C48*$C$68+D48*$D$68+E48*$E$68+G48*$G$68+H48*$H$68+I48*$I$68+J48*$J$68+K48*$K$68+L48*$L$68+M48*$M$68+N48*$N$68+O48*$O$68+P48*$P$68+Q48*$Q$68+AR48*$AR$68)*-1","v":0},{"$f":"(AL48*AL$69+AQ48*AQ$69)*-1","v":0},{"$f":"AQ48*$AQ$21*$AQ$69/$AQ$23*-1+AL48/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z48+AA48+AR48)/($Z$23+$AA$23+$AR$23)","v":0}]
["Ikke-kategoriseret",-186271.21609137449,{"$f":"Nøgletal!$H$75*Nøgletal!$H85*-1","v":0},null,null,{"$f":"SUM(G49:O49)","v":-2156.2530318057461},null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$75*Nøgletal!$H86*-1","v":-2156.2530318057461},{"$f":"Nøgletal!$H$75*Nøgletal!$H84*-1","v":-4994.8063120947909},null,-31316.335257367115,null,null,null,null,null,{"$f":"Nøgletal!$H$75*Nøgletal!$H89*-1","v":-31316.335257367115},{"$f":"Nøgletal!$H$75*Nøgletal!$H90*-1","v":0},{"$f":"Nøgletal!$H$75*Nøgletal!$H88*-1","v":-11018.474397006124},{"$f":"SUM(AB49:AG49)","v":-45.591500469040689},null,null,null,null,null,{"$f":"Nøgletal!$H$75*Nøgletal!$H87*-1","v":-45.591500469040689},{"$f":"Nøgletal!$H$75*Nøgletal!$H92*-1","v":-239.37229046971115},{"$f":"Nøgletal!$H$75*Nøgletal!$H93*-1*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-12221.353994980556},null,null,-51469.494000596809,{"$f":"Nøgletal!H75*Nøgletal!H93/Nøgletal!H467*-1","v":-6110.6769974902782},{"$f":"Nøgletal!H75*Nøgletal!H94*-1","v":0},null,{"$f":"Nøgletal!H47*-1","v":-45358.817003106531},{"$f":"-Nøgletal!H61","v":-72466.015126782571},{"$f":"Nøgletal!H75*Nøgletal!H91*-1","v":-343.52017980202999},{"$f":"(C49*$C$68+D49*$D$68+E49*$E$68+G49*$G$68+H49*$H$68+I49*$I$68+J49*$J$68+K49*$K$68+L49*$L$68+M49*$M$68+N49*$N$68+O49*$O$68+P49*$P$68+Q49*$Q$68+AR49*$AR$68)*-1","v":455983.60599342029},{"$f":"(AL49*AL$69+AQ49*AQ$69)*-1","v":339556.39528564079},{"$f":"AQ49*$AQ$21*$AQ$69/$AQ$23*-1+AL49/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z49+AA49+AR49)/($Z$23+$AA$23+$AR$23)","v":61172.564363881385}]
["Offentlig service",-24250.427730627027,{"$f":"Nøgletal!$H$76*Nøgletal!$H97*-1","v":0},null,null,-290.98800760756495,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$76*Nøgletal!$H98*-1","v":-290.98800760756495},{"$f":"Nøgletal!$H$76*Nøgletal!$H96*-1","v":-321.32244156594919},null,-2119.6603044992726,null,null,null,null,null,{"$f":"Nøgletal!$H$76*Nøgletal!$H101*-1","v":-2119.6603044992726},{"$f":"Nøgletal!$H$76*Nøgletal!$H102*-1","v":0},{"$f":"Nøgletal!H76*Nøgletal!H100*-1","v":-937.25070777312567},{"$f":"SUM(AB50:AG50)","v":0},null,null,null,null,null,{"$f":"Nøgletal!$H$76*Nøgletal!$H99*-1","v":0},{"$f":"Nøgletal!$H$76*Nøgletal!$H104*-1","v":-161.43664839033707},{"$f":"Nøgletal!$H$76*Nøgletal!$H105*-1*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-1823.70954330318},null,null,-8797.6924702541382,{"$f":"Nøgletal!H76*Nøgletal!H105/Nøgletal!H467*-1","v":-911.85477165159},null,{"$f":"Nøgletal!H76*Nøgletal!H106*-1","v":0},{"$f":"Nøgletal!H48*-1","v":-7885.8376986025487},{"$f":"-Nøgletal!H62","v":-9790.1246158170943},{"$f":"Nøgletal!H76*Nøgletal!H103*-1","v":-8.2429914163668947},{"$f":"(C50*$C$68+D50*$D$68+E50*$E$68+G50*$G$68+H50*$H$68+I50*$I$68+J50*$J$68+K50*$K$68+L50*$L$68+M50*$M$68+N50*$N$68+O50*$O$68+P50*$P$68+Q50*$Q$68+AR50*$AR$68)*-1","v":39855.397847362241},{"$f":"(AL50*AL$69+AQ50*AQ$69)*-1","v":50512.163326746282},{"$f":"AQ50*$AQ$21*$AQ$69/$AQ$23*-1+AL50/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z50+AA50+AR50)/($Z$23+$AA$23+$AR$23)","v":8551.9873034388547}]
["Erhverv ekskl. fremstillingsvirksomhed",-118770.50330630314,{"$f":"SUM(C52:C57)","v":-184.17691707413857},{"$f":"SUM(D52:D57)","v":0},0,-19481.297933119455,0,0,0,0,0,0,0,0,-19481.297933119455,-1515.7607781153608,-385.64082284689204,-2620.077115210544,0,0,0,0,0,-2620.077115210544,-1116.4816607321147,-3854.1329582799699,-929.04230737813134,0,0,0,0,0,-929.04230737813134,-83.159227024657739,-6127.2682167392086,0,0,-59495.130283565297,-3063.6341083696043,0,0,-56431.49617519568,-22971.333930452678,-7.0011557647005915,1581845.34569311,216237.01136793909,26458.932521187522]
["Privat service",-58568.190159562102,{"$f":"-Nøgletal!$H$77*Nøgletal!$H109","v":0},null,null,-281.9144459734747,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$77*Nøgletal!$H110","v":-281.9144459734747},{"$f":"-Nøgletal!$H$77*Nøgletal!$H108","v":-617.57092330649209},{"$f":"-Nøgletal!$H$77*Nøgletal!$H111","v":-385.64082284689204},-461.39825487136181,null,null,null,null,null,{"$f":"-Nøgletal!$H$77*Nøgletal!$H114","v":-461.39825487136181},{"$f":"-Nøgletal!$H$77*Nøgletal!$H115","v":-552.7430697862668},{"$f":"-Nøgletal!$H$77*Nøgletal!$H113","v":-1568.5309000209636},{"$f":"SUM(AB52:AG52)","v":-7.7206467199405271},null,null,null,null,null,{"$f":"-Nøgletal!$H$77*Nøgletal!$H112","v":-7.7206467199405271},{"$f":"-Nøgletal!$H$77*Nøgletal!$H117","v":-54.044527039583677},{"$f":"-Nøgletal!$H$77*Nøgletal!$H118*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-3294.2214855055572},null,null,-37710.066856562131,{"$f":"Nøgletal!H77*Nøgletal!H118/Nøgletal!H467*-1","v":-1647.1107427527786},null,{"$f":"Nøgletal!H77*Nøgletal!H119*-1","v":0},{"$f":"Nøgletal!H49*-1","v":-36062.956113809349},{"$f":"-Nøgletal!H63","v":-13627.337071164746},{"$f":"Nøgletal!H77*Nøgletal!H116*-1","v":-7.0011557647005915},{"$f":"(C52*$C$68+D52*$D$68+E52*$E$68+G52*$G$68+H52*$H$68+I52*$I$68+J52*$J$68+K52*$K$68+L52*$L$68+M52*$M$68+N52*$N$68+O52*$O$68+P52*$P$68+Q52*$Q$68+AR52*$AR$68)*-1","v":91966.955352416058},{"$f":"(AL52*AL$69+AQ52*AQ$69)*-1","v":134354.2566829159},{"$f":"AQ52*$AQ$21*$AQ$69/$AQ$23*-1+AL52/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z52+AA52+AR52)/($Z$23+$AA$23+$AR$23)","v":16062.460999157902}]
["Engros- og detailhandel",-24527.388337637945,{"$f":"-Nøgletal!$H$78*Nøgletal!$H122","v":0},null,null,-127.98955607268083,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$78*Nøgletal!$H123","v":-127.98955607268083},{"$f":"-Nøgletal!$H$78*Nøgletal!$H121","v":-419.67598824713076},{"$f":"-Nøgletal!$H$78*Nøgletal!$H124","v":0},-17.436458598726119,null,null,null,null,null,{"$f":"-Nøgletal!$H$78*Nøgletal!$H127","v":-17.436458598726119},{"$f":"-Nøgletal!$H$78*Nøgletal!$H128","v":0},{"$f":"-Nøgletal!$H$78*Nøgletal!$H126","v":-1068.1129524954758},0,null,null,null,null,null,{"$f":"-Nøgletal!$H$78*Nøgletal!$H125","v":0},{"$f":"-Nøgletal!$H$78*Nøgletal!$H130","v":-27.123380042462859},{"$f":"-Nøgletal!$H$78*Nøgletal!$H131*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-1671.6282091003986},null,null,-13364.07490324946,{"$f":"Nøgletal!H78*Nøgletal!H131/Nøgletal!H467*-1","v":-835.81410455019932},null,{"$f":"Nøgletal!H78*Nøgletal!H132*-1","v":0},{"$f":"Nøgletal!H50*-1","v":-12528.260798699261},{"$f":"-Nøgletal!H64","v":-7831.3468898316132},{"$f":"Nøgletal!H78*Nøgletal!H129*-1","v":0},32784.436972466348,56317.654008318001,7879.5434801826023]
["Landbrug, skovbrug og gartneri ",-23522.286042184478,{"$f":"-Nøgletal!$H$79*Nøgletal!$H135","v":-184.17691707413857},null,null,-9588.8226937392865,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$79*Nøgletal!$H136","v":-9588.8226937392865},{"$f":"-Nøgletal!$H$79*Nøgletal!$H134","v":-349.69332735306369},{"$f":"-Nøgletal!$H$79*Nøgletal!$H137","v":0},-2141.242401740456,null,null,null,null,null,{"$f":"-Nøgletal!$H$79*Nøgletal!$H140","v":-2141.242401740456},{"$f":"-Nøgletal!$H$79*Nøgletal!$H141","v":-563.73859094584793},{"$f":"-Nøgletal!$H$79*Nøgletal!$H139","v":-888.38902434351189},-397.60451575144725,null,null,null,null,null,{"$f":"-Nøgletal!$H$79*Nøgletal!$H138","v":-397.60451575144725},{"$f":"-Nøgletal!$H$79*Nøgletal!$H143","v":0},{"$f":"-Nøgletal!$H$79*Nøgletal!$H144*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-1152.7116030387103},null,null,-6743.2569987416964,{"$f":"Nøgletal!H79*Nøgletal!H144/Nøgletal!H467*-1","v":-576.35580151935517},null,{"$f":"Nøgletal!H79*Nøgletal!H145*-1","v":0},{"$f":"Nøgletal!H51*-1","v":-6166.9011972223416},{"$f":"-Nøgletal!H65","v":-1512.6499694563213},{"$f":"Nøgletal!H79*Nøgletal!H142*-1","v":0},747283.30834491178,21345.49585757557,2224.5073103053492]
["Fiskeri",-4318.0000000000064,{"$f":"-Nøgletal!$H$80*Nøgletal!$H147","v":0},null,null,-4318.0000000000064,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$80*Nøgletal!$H149","v":-4318.0000000000064},null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-Nøgletal!$H$80*Nøgletal!$H148","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!H80*Nøgletal!H150*-1","v":0},{"$f":"Nøgletal!H52*-1","v":0},{"$f":"-Nøgletal!H66","v":0},null,319963.80000000045,0,0]
["Byggeri- og anlægsvirksomhed",-7834.6387669186051,{"$f":"-Nøgletal!$H$81*Nøgletal!$H153","v":0},null,null,-5164.5712373340066,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$81*Nøgletal!$H154","v":-5164.5712373340066},{"$f":"-Nøgletal!$H$81*Nøgletal!$H152","v":-128.82053920867432},{"$f":"-Nøgletal!$H$81*Nøgletal!$H155","v":0},0,null,null,null,null,null,{"$f":"-Nøgletal!$H$81*Nøgletal!$H158","v":0},{"$f":"-Nøgletal!$H$81*Nøgletal!$H159","v":0},{"$f":"-Nøgletal!$H$81*Nøgletal!$H157","v":-329.10008142001885},-523.71714490674356,null,null,null,null,null,{"$f":"-Nøgletal!$H$81*Nøgletal!$H156","v":-523.71714490674356},{"$f":"-Nøgletal!$H$81*Nøgletal!$H161","v":-1.9913199426111923},{"$f":"-Nøgletal!$H$81*Nøgletal!$H162*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-8.7069190945424122},null,null,-1677.7315250120082,{"$f":"Nøgletal!H81*Nøgletal!H162/Nøgletal!H467*-1","v":-4.3534595472712061},null,{"$f":"Nøgletal!H81*Nøgletal!H163*-1","v":0},{"$f":"Nøgletal!H53*-1","v":-1673.3780654647369},{"$f":"-Nøgletal!H67","v":0},{"$f":"Nøgletal!H81*Nøgletal!H160*-1","v":0},389846.84502331546,4219.6048191296395,292.4207315416686]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Fremstillingsvirksomhed",-86923.916977178873,{"$f":"-Nøgletal!$H$82*Nøgletal!$H166","v":-3350.6371155845732},null,null,{"$f":"SUM(G58:O58)","v":-8292.4464091641421},null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$H$82*Nøgletal!$H167","v":-8292.4464091641421},{"$f":"-Nøgletal!$H$82*Nøgletal!$H165","v":-7914.8458781524914},{"$f":"-Nøgletal!$H$82*Nøgletal!$H168","v":-2918.0949198546418},{"$f":"SUM(S58:X58)","v":-6628.622830763873},null,null,null,null,null,{"$f":"-Nøgletal!$H$82*Nøgletal!$H171","v":-6628.622830763873},{"$f":"-Nøgletal!$H$82*Nøgletal!$H172","v":-1433.6423537527849},{"$f":"-Nøgletal!$H$82*Nøgletal!$H170","v":-20090.412610598269},-6.4269219512195059,null,null,null,null,null,{"$f":"-Nøgletal!$H$82*Nøgletal!$H169","v":-6.4269219512195059},{"$f":"-Nøgletal!$H$82*Nøgletal!$H174","v":-15.608239024390231},{"$f":"-Nøgletal!$H$82*Nøgletal!$H175*(Nøgletal!$H$467-1)/Nøgletal!$H$467","v":-783.57316123666385},null,null,{"$f":"SUM(AM58:AP58)","v":-31644.950187175724},{"$f":"Nøgletal!H82*Nøgletal!H175/Nøgletal!H467*-1","v":-391.78658061833193},null,{"$f":"Nøgletal!H82*Nøgletal!H176*-1","v":0},{"$f":"Nøgletal!H54*-1","v":-31253.163606557391},{"$f":"-Nøgletal!H68","v":-3639.3113852556526},{"$f":"Nøgletal!H82*Nøgletal!H173*-1","v":-205.3449646644431},1656060.1272548877,{"$f":"(AL58*AL$69+AQ58*AQ$69)*-1","v":90140.908319978043},8246.5820041492061]
["Non-road",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS60:AS64)","v":0},{"$f":"(AL59*AL$69+AQ59*AQ$69)*-1","v":0},{"$f":"SUM(AU60:AU64)","v":0}]
["Offentlig service",{"$f":"C60+D60+E60+F60+P60+Q60+R60+Y60+AA60+AH60+AI60+AJ60+AK60+AL60+AQ60+AR60+Z60","v":0},null,null,null,{"$f":"SUM(G60:O60)","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,null,null,null,{"$f":"(C60*$C$68+D60*$D$68+E60*$E$68+G60*$G$68+H60*$H$68+I60*$I$68+J60*$J$68+K60*$K$68+L60*$L$68+M60*$M$68+N60*$N$68+O60*$O$68+P60*$P$68+Q60*$Q$68+AR60*$AR$68)*-1","v":0},0,{"$f":"AQ60*$AQ$21*$AQ$69/$AQ$23*-1+AL60/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z60+AA60+AR60)/($Z$23+$AA$23+$AR$23)","v":0}]
["Privat service",0,null,null,null,{"$f":"SUM(G61:O61)","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,null,null,null,{"$f":"(C61*$C$68+D61*$D$68+E61*$E$68+G61*$G$68+H61*$H$68+I61*$I$68+J61*$J$68+K61*$K$68+L61*$L$68+M61*$M$68+N61*$N$68+O61*$O$68+P61*$P$68+Q61*$Q$68+AR61*$AR$68)*-1","v":0},0,{"$f":"AQ61*$AQ$21*$AQ$69/$AQ$23*-1+AL61/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z61+AA61+AR61)/($Z$23+$AA$23+$AR$23)","v":0}]
["Landbrug, skovbrug og gartneri ",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C62*$C$68+D62*$D$68+E62*$E$68+G62*$G$68+H62*$H$68+I62*$I$68+J62*$J$68+K62*$K$68+L62*$L$68+M62*$M$68+N62*$N$68+O62*$O$68+P62*$P$68+Q62*$Q$68+AR62*$AR$68)*-1","v":0},0,{"$f":"AQ62*$AQ$21*$AQ$69/$AQ$23*-1+AL62/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z62+AA62+AR62)/($Z$23+$AA$23+$AR$23)","v":0}]
["Fiskeri",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C63*$C$68+D63*$D$68+E63*$E$68+G63*$G$68+H63*$H$68+I63*$I$68+J63*$J$68+K63*$K$68+L63*$L$68+M63*$M$68+N63*$N$68+O63*$O$68+P63*$P$68+Q63*$Q$68+AR63*$AR$68)*-1","v":0},0,{"$f":"AQ63*$AQ$21*$AQ$69/$AQ$23*-1+AL63/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z63+AA63+AR63)/($Z$23+$AA$23+$AR$23)","v":0}]
["Byggeri- og anlægsvirksomhed",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C64*$C$68+D64*$D$68+E64*$E$68+G64*$G$68+H64*$H$68+I64*$I$68+J64*$J$68+K64*$K$68+L64*$L$68+M64*$M$68+N64*$N$68+O64*$O$68+P64*$P$68+Q64*$Q$68+AR64*$AR$68)*-1","v":0},0,{"$f":"AQ64*$AQ$21*$AQ$69/$AQ$23*-1+AL64/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z64+AA64+AR64)/($Z$23+$AA$23+$AR$23)","v":0}]
[]
["CO2-udledning"]
["Emissionsfaktorer"]
["CO2-emissionsfaktorer (Scope 1) [ton CO2/TJ]",null,94.13,null,null,null,93,79.319999999999993,74.099999999999994,73,73,73,63.1,73,74.099999999999994,55.52,94.4,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,10,null,null,null,null,null,55]
["CO2-emissionsfaktorer (Scope 2) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AS11+AT10-(C11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*C68+D11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*D68+E11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*E68+G11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*G68+H11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*H68+I11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*I68+J11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*J68+K11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*K68+L11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*L68+M11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*M68+N11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*N68+O11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*O68+P11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*P68+Q11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*Q68+AR11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*AR68)*AQ11/2)/(AL11+AL10+AL14+AL18+AL19)","v":2.5150655848226005},null,null,null,null,{"$f":"((C11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*C68+D11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*D68+E11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*E68+G11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*G68+H11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*H68+I11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*I68+J11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*J68+K11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*K68+L11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*L68+M11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*M68+N11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*N68+O11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*O68+P11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*P68+Q11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*Q68+AR11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11)))*AQ11/2+AS12+AT13)/(AQ11+AQ12+AQ13+AQ9+AQ10)","v":2.8993900366801504}]
["CO2-emissionsfaktorer (Residual-el) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,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":"Nøgletal!H437*1000","v":0}]
["Faktiske CO2-emissionsfaktorer for biomasse [ton CO2/TJ] (Inkluderes ikke)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,106,98,100,100,80,57]
["CO2-udledning"]
["CO2-udledning fra energi og transport [ton CO2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS8+AS23+AT10+AS3","v":15681799.213231239}]
["CO2-udledning for brændsler [ton CO2]",null,{"$f":"(C23+C11+C12)*C68*-1","v":332732.04489416454},{"$f":"(D23+D11+D12)*D68*-1","v":0},{"$f":"(E23+E11+E12)*E68*-1","v":0},{"$f":"SUM(G74:O74)","v":12296285.050501283},{"$f":"(G23+G11+G12)*G68*-1","v":0},118980.00000000004,6264290.3307952965,0,3371869.0922457934,{"$f":"(L23+L11+L12-L44)*L68*-1","v":160600},0,0,2380545.6274601934,985046.27686984104,921670.93497051043,{"$f":"SUM(S74:X74)","v":0},{"$f":"S11*S71*Nøgletal!$H$442+S12*S71*Nøgletal!$H$443","v":0},{"$f":"T11*T71*Nøgletal!$H$442+T12*T71*Nøgletal!$H$443","v":0},{"$f":"U11*U71*Nøgletal!$H$442+U12*U71*Nøgletal!$H$443","v":0},{"$f":"V11*V71*Nøgletal!$H$442+V12*V71*Nøgletal!$H$443","v":0},{"$f":"W11*W71*Nøgletal!$H$442+W12*W71*Nøgletal!$H$443","v":0},{"$f":"X11*X71*Nøgletal!$H$442+X12*X71*Nøgletal!$H$443","v":0},{"$f":"Y11*Y71*Nøgletal!$H$442+Y12*Y71*Nøgletal!$H$443","v":0},{"$f":"Z11*Z71*Nøgletal!$H$442+Z12*Z71*Nøgletal!$H$443","v":0},{"$f":"SUM(AB74:AK74)","v":0},{"$f":"(AB23+AB8)*AB68*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AL23*AL69*-1","v":406593.0057042868},null,null,null,null,{"$f":"AQ23*AQ69*-1","v":315647.27192345768},{"$f":"AR23*AR68*-1","v":31026.011040614729},{"$f":"C74+D74+E74+F74+P74+Q74+R74+Y74+Z74+AA74+AR74","v":14566760.318276415}]
["Andre drivhusgasudledninger fra transport [ton CO2e]",null,null,null,null,{"$f":"SUM(G75:O75)","v":99827.622517985088},null,null,{"$f":"(I27*'Drivhusgasser fra transport'!E3+I28*'Drivhusgasser fra transport'!E6+I29*'Drivhusgasser fra transport'!E7+I31*'Drivhusgasser fra transport'!E11+I41*'Drivhusgasser fra transport'!E12+I41*'Drivhusgasser fra transport'!E13)*-1","v":82295.633196597046},null,{"$f":"(K27*'Drivhusgasser fra transport'!E4+K29*'Drivhusgasser fra transport'!E8+K30*'Drivhusgasser fra transport'!E10+K42*'Drivhusgasser fra transport'!E13)*-1","v":14894.189321388041},{"$f":"L43*'Drivhusgasser fra transport'!E13*-1","v":2637.8000000000011},null,null,null,{"$f":"P31*'Drivhusgasser fra transport'!E11*-1","v":89.200000000000017},null,null,null,null,null,null,null,null,null,{"$f":"Z31*'Drivhusgasser fra transport'!E11*-1","v":267.60000000000008},{"$f":"SUM(AB75:AK75)","v":10979.792762546989},{"$f":"(AB27*'Drivhusgasser fra transport'!E3+AB28*'Drivhusgasser fra transport'!E6+AB29*'Drivhusgasser fra transport'!E7+AB31*'Drivhusgasser fra transport'!E11)*-1","v":10040.044689823006},{"$f":"(AC27*'Drivhusgasser fra transport'!E4+AC29*'Drivhusgasser fra transport'!E8)*-1","v":939.74807272398425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F75+P75+Z75+AA75","v":111164.21528053208}]
["CO2-udledning fra Kemiske processer, Landbrug, Affald og Spildevand [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS77+AS78+AS85+AS86+AS87","v":16576965.432913547}]
["Udledning af CO2e fra Kemiske processer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H449","v":618686.44879150577}]
["Udledning af CO2e fra Landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS79:AS84)","v":15364340.791254831}]
["fra husdyrfordøjelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H452","v":4111989.247311831}]
["fra husdyrgødning i stald og lagre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H453","v":2100000}]
["fra landbrugsjorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H454","v":3852351.5439430005}]
["fra dyrkning af organisk jord",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H455","v":5300000}]
["fra øvrig landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H456","v":0}]
["fra biogasreduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H457","v":0}]
["Udledning af CO2e fra Affald ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H459","v":393938.19286720949}]
["Udledning af CO2e fra Spildevand    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H461","v":200000}]
["Optagelse ved skovrejsning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!H463*9*-1","v":0}]
["Samlet udledning af CO2e i kommunen [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS73+AS76","v":32258764.646144785}]

{"sheet":"Balancen Scenarie 2050","index":7,"n_rows":88,"n_cols":47,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Energiforsyning og -forbrug i kommunen"]
["Scenarie 2050","I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Ikke-kategoriseret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Ikke-kategoriseret biomasse","Biogas","Bionaturgas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Brint","E-brændsler","Ikke-kategoriseret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Samlet elektricitet","El til varmepumpe","El til paneler","El til proces","El til andet","Fjernvarme","Bygas","CO2 Scope 1\n[ton CO2e]","CO2 Scope 2\n[ton CO2e]","CO2 Scope 3 (Kun el og fjernvarme)\n[ton CO2e]"]
["Indgang for brændsler (bio, kul mv.)",{"$f":"C3+D3+E3+F3+P3+Q3+R3+Y3+AA3+AH3+AI3+AJ3+AK3+AL3+AQ3+AR3+Z3","v":225060.35951885313},{"$f":"C4+C5+C6","v":178.01961575521995},0,0,0,0,0,0,0,0,0,0,0,0,3211.5370716747329,8799.7407317142734,99070.561775652663,8589.581490362405,0,0,0,0,90480.980285290265,22441.326487702245,{"$f":"Z4+Z5+Z6","v":91359.173836353992},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM3:AP3)","v":0},{"$f":"SUM(AN3:AQ3)","v":0},0,0,0,0,0,0,0]
["Statistisk difference",{"$f":"C4+D4+E4+F4+P4+Q4+R4+Y4+AA4+AH4+AI4+AJ4+AK4+AL4+AQ4+AR4+Z4","v":-5.0022208597511053E-12},{"$f":"(C5++C6+C8+C23)*-1","v":0},{"$f":"(D5++D6+D8+D23)*-1","v":0},0,{"$f":"SUM(G4:O4)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(P5+P6+P8+P23)*-1","v":-2.2737367544323206E-13},{"$f":"(Q5+Q6+Q8+Q23)*-1","v":-2.2737367544323206E-13},{"$f":"SUM(S4:X4)","v":-6.3664629124104977E-12},{"$f":"(S5+S6+S8+S23)*-1","v":0},{"$f":"(T5+T6+T8+T23)*-1","v":0},0,0,0,-6.3664629124104977E-12,1.8189894035458565E-12,null,{"$f":"SUM(AB4:AG4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4:AP4)","v":0}]
["Egenudvinding",{"$f":"C5+D5+E5+F5+P5+Q5+R5+Y5+AA5+AH5+AI5+AJ5+AK5+AL5+AQ5+AR5+Z5","v":0},null,null,null,{"$f":"SUM(G5:O5)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S5:X5)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AB5:AG5)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM5:AP5)","v":0}]
["Import/eksport",225060.35951885313,{"$f":"(C8+C23)*-1","v":178.01961575521995},{"$f":"(D8+D23)*-1","v":0},0,0,null,null,null,null,null,null,null,null,null,{"$f":"(P8+P23)*-1","v":3211.5370716747329},{"$f":"(Q8+Q23)*-1","v":8799.7407317142734},99070.561775652663,{"$f":"(S8+S23)*-1","v":8589.581490362405},{"$f":"(T8+T23)*-1","v":0},0,0,0,90480.980285290265,22441.326487702245,91359.173836353992,{"$f":"SUM(AB6:AG6)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Indgang nettilsluttet VE",208580.0706831695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB7:AG7)","v":0},null,null,null,null,null,null,{"$f":"AH8*-1","v":43649.470607347954},{"$f":"AI8*-1","v":34365.620075821542},130503,61.98,0]
["Konvertering til el, varme og olieprodukter",221480.10848937157,{"$f":"SUM(C9:C14,C18:C20)","v":0},0,0,92925.054391056619,0,1498.6711289654215,37069.519790091988,0,1240.3116147764199,46389.49727147747,0,0,6727.0545857453308,-1527.6867306038075,-7027.8394012056033,-91533.514361582143,-8589.581490362405,0,0,0,0,-82943.932871219746,-18256.817094530881,{"$f":"SUM(Z9:Z14,Z18:Z20)","v":5864.4572651540811},14354.159143150051,12413.002235492269,0,0,0,0,1941.1569076577796,-43649.470607347954,-34365.620075821542,-130503,-61.98,286326.61644018453,-13746.248030328614,0,0,186209.27782156001,148854.42608508549,81.323435832732429,902857.64823830139,23949.571137948707]
["Statistisk difference",0,null,null,null,{"$f":"SUM(G9:O9)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB9:AG9)","v":0},null,null,null,null,null,null,null,null,null,null,0]
["Netto import/lager",223111.91216236737,null,null,null,95011.592062869968,{"$f":"(G9+G11+G12+G23+G20)*-1","v":0},{"$f":"(H9+H11+H12+H23+H20)*-1","v":1498.6711289654215},37069.519790091988,0,1240.3116147764199,46389.49727147747,0,0,8813.5922575586774,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB10:AG10)","v":14155.410014711546},{"$f":"-(AB9+AB11+AB12+AB23)-AB20","v":12413.002235492269},null,{"$f":"-(AD9+AD11+AD12+AD23)-AD20","v":0},0,0,{"$f":"((AG9+AG11+AG12+AG23)+AG20)*-1","v":1742.4077792192757},null,null,null,null,{"$f":"(AL9+AL11+AL12+AL13+AL14+AL18+AL19+AL20+AL21+AL23)*-1","v":113863.58664895315},null,null,null,null,{"$f":"(AQ11+AQ12+AQ13+AQ20+AQ21+AQ23)*-1","v":-1.4551915228366852E-11},{"$f":"(AR20+AR23)*-1","v":81.323435832732429},null,{"$f":"AL10*AL70","v":0}]
["Kombineret el og varmeproduktion",890.61256842289822,{"$f":"(($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I395*-1","v":0},null,null,-2081.8688521555828,null,null,null,null,null,null,null,null,{"$f":"(($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I396*-1","v":-2081.8688521555828},{"$f":"(($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I394*-1","v":-984.93644538884041},{"$f":"Nøgletal!I379*(1-Nøgletal!I381)*-1","v":-6899.453838440063},-65182.696213166877,{"$f":"Nøgletal!I379*Nøgletal!I381*-1","v":-8432.6658025378565},null,null,null,null,{"$f":"IF((($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I399*-1-S11>0,0,(($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I399*-1-S11)","v":-56750.03041062902},{"$f":"(($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I400*-1","v":-8195.5923139156439},{"$f":"(($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I398*-1","v":-2498.4519608322653},{"$f":"SUM(AB11:AG11)","v":0},null,null,null,null,null,{"$f":"(($AL$11+$AQ$11)/Nøgletal!$I$472+Q11+S11)*Nøgletal!$I397*-1","v":0},null,null,null,null,16365.466781441844,null,null,null,{"$f":"(AQ11+(Q11+S11)*Nøgletal!I472/(1+Nøgletal!I469))*Nøgletal!I470+(Q11+S11)*Nøgletal!I472/(1+Nøgletal!I469)*Nøgletal!I469*-1","v":16365.466781441844},{"$f":"(AQ21+AQ23+AQ20-(Q11+S11)*Nøgletal!I472/(1+Nøgletal!I469)-(Q12+S12)*Nøgletal!I473)*Nøgletal!I384*-1+(Q11+S11)*Nøgletal!I472/(1+Nøgletal!I469)*-1","v":70368.145410880315},null,{"$f":"(C11*$C$68+D11*$D$68+E11*$E$68+G11*$G$68+H11*$H$68+I11*$I$68+J11*$J$68+K11*$K$68+L11*$L$68+M11*$M$68+N11*$N$68+O11*$O$68+P11*$P$68+Q11*$Q$68+AR11*$AR$68)*-1*(1-Nøgletal!I442)+Nøgletal!I442*($S$71*S11+$T$71*T11+$U$71*U11+$V$71*V11+$W$71*W11+$X$71*X11+Y11*$Y$71+Z11*$Z$71)","v":860258.59574145917}]
["Fjernvarmekedler",-2135.515024254486,{"$f":"($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I403*-1","v":0},null,null,-4.6688196577631595,null,null,null,null,null,null,null,null,{"$f":"($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I404*-1","v":-4.6688196577631595},{"$f":"($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I402*-1","v":-542.75028521496722},{"$f":"Nøgletal!I380*(1-Nøgletal!I381)*-1","v":-128.38556276554033},-26350.818148415274,{"$f":"Nøgletal!I380*Nøgletal!I381*-1","v":-156.91568782454931},null,null,null,null,{"$f":"IF(($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I407*-1-S12>0,0,($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I407*-1-S12)","v":-26193.902460590725},{"$f":"($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I408*-1","v":-8.1704344010855277},{"$f":"($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I406*-1","v":-1378.4690039545728},{"$f":"SUM(AB12:AG12)","v":-85.205958754177658},null,null,null,null,null,{"$f":"($AQ$12/Nøgletal!$I$473+Q12+S12)*Nøgletal!I405*-1","v":-85.205958754177658},null,null,null,null,0,null,null,null,null,{"$f":"(AQ21+AQ23+AQ20-(Q11+S11)*Nøgletal!I472/(1+Nøgletal!I469)-(Q12+S12)*Nøgletal!I473)*Nøgletal!I386*-1+(Q12+S12)*Nøgletal!I473*-1","v":26362.953188908894},null,{"$f":"(C12*$C$68+D12*$D$68+E12*$E$68+G12*$G$68+H12*$H$68+I12*$I$68+J12*$J$68+K12*$K$68+L12*$L$68+M12*$M$68+N12*$N$68+O12*$O$68+P12*$P$68+Q12*$Q$68+AR12*$AR$68)*-1*(1-Nøgletal!I443)+Nøgletal!I443*($S$71*S12+$T$71*T12+$U$71*U12+$V$71*V12+$W$71*W12+$X$71*X12+Y12*$Y$71+Z12*$Z$71)","v":42599.05249684224},{"$f":"AL12*AL$69*-1","v":0}]
["Anden varmeproduktion",7.2759576141834259E-12,null,null,null,{"$f":"SUM(G13:O13)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB13:AG13)","v":0},null,null,null,null,null,null,{"$f":"$AQ$13*Nøgletal!$I$410*-1","v":-3940.4706073479565},{"$f":"$AQ$13*Nøgletal!$I$411*-1*(1-1/Nøgletal!I468)","v":-34365.620075821542},null,{"$f":"AQ13*Nøgletal!I413*-1","v":0},-13746.248030328614,{"$f":"$AQ$13*(Nøgletal!$I$411/Nøgletal!I468)*-1","v":-13746.248030328614},{"$f":"AQ13*Nøgletal!I412*-1","v":0},null,null,{"$f":"(AQ21+AQ23+AQ20-(Q11+S11)*Nøgletal!I472/(1+Nøgletal!I469)-(Q12+S12)*Nøgletal!I473)*-1*Nøgletal!I388","v":52052.338713498117},null,{"$f":"(C13*$C$68+D13*$D$68+E13*$E$68+G13*$G$68+H13*$H$68+I13*$I$68+J13*$J$68+K13*$K$68+L13*$L$68+M13*$M$68+N13*$N$68+O13*$O$68+P13*$P$68+Q13*$Q$68+AR13*$AR$68)*-1","v":0},{"$f":"IF(AL13<0,AL13*AL$69)*-1","v":23222.845752180092}]
["Vindmøller ",0,{"$f":"SUM(C15:C17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z15:Z17)","v":0},0,0,0,0,0,0,0,0,0,-130503,0,130503,0,0,0,130503,0,0,0,{"$f":"SUM(AT15:AT17)","v":0}]
["Kystvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB15:AG15)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Landvindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Ikke-kategoriseret vindmøller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!I434","v":-130503},null,130503,null,null,null,{"$f":"Nøgletal!I434","v":130503},null,null,0]
["Solceller",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"-Nøgletal!I435","v":-39709},null,null,null,39709,null,null,null,{"$f":"Nøgletal!I435","v":39709},null,null,0]
["Vandkraft",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AL19*-1","v":-61.98},61.98,null,null,null,{"$f":"Nøgletal!I436","v":61.98},null,null,0]
["Raffinaderi (herunder PtX, bygas og biogasopgradering)",-386.90121716421527,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I418*Nøgletal!I428/Nøgletal!I476*-1","v":0},null,0,null,null,null,null,null,{"$f":"Nøgletal!I418*Nøgletal!I428/Nøgletal!I476*-1","v":0},{"$f":"Nøgletal!I418*Nøgletal!I426/Nøgletal!I476*-1","v":-10053.054346214152},{"$f":"Nøgletal!I418*Nøgletal!I421","v":9741.3782299409195},283.9550871926815,null,null,null,null,null,{"$f":"Nøgletal!I418*Nøgletal!I420","v":283.9550871926815},null,null,null,null,-430.16895988183654,null,null,null,{"$f":"Nøgletal!I418*Nøgletal!I427/Nøgletal!I474*-1","v":-430.16895988183654},{"$f":"Nøgletal!I418*Nøgletal!I427*Nøgletal!I475","v":70.988771798170276},{"$f":"Nøgletal!I418*Nøgletal!I422","v":0},null,{"$f":"AL20*AL$69*-1","v":726.72538576861564}]
["Tab ved transport af el, fjernvarme, mv.",-46785.118001036011,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,-17014.022439612498,null,null,null,{"$f":"AL23*Nøgletal!I56","v":-17014.022439612498},{"$f":"AQ23*Nøgletal!I70","v":-29771.09556142351},null,null,{"$f":"(AL21*AL$69+AQ21*AQ$69)*-1","v":112466.34798771379}]
["Indgang ikke-nettilsluttet VE",33422.273809371203,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"AH23*-1","v":461.22872457641336},{"$f":"AI23*-1","v":32961.045084794787},0,0,0]
["Afgang fra energisystemet",-641994.41198165517,{"$f":"C24+C25+C46+C50+C51+C58+C59","v":-178.01961575521995},{"$f":"D24+D25+D46+D50+D51+D58+D59","v":0},0,-92925.054391056634,0,-1498.6711289654215,-37069.519790091988,0,-1240.3116147764199,-46389.49727147747,0,0,-6727.0545857453317,-1683.8503410709252,-1771.9013305086698,-7537.0474140705128,0,0,0,0,0,-7537.0474140705128,-4184.5093931713654,-97223.631101508072,-14590.876625075842,-12413.002235492269,-236.71748192579318,0,0,0,-1941.1569076577796,-461.22872457641336,-32961.045084794787,0,0,-269312.59400057205,-16480.522542397393,0,-38239.297651609893,-214592.77380656474,-119083.33052366199,-81.323435832732429,{"$f":"AS24+AS25+AS46+AS50+AS51+AS58+AS59","v":3980215.9368404187},{"$f":"AT24+AT25+AT46+AT50+AT51+AT58+AT59","v":789864.21107412851},3340233.1214147834]
["Netto eksport/lager",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB24:AG24)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM24:AP24)","v":0},null,null,null,null,null,null,{"$f":"(C24*$C$68+D24*$D$68+E24*$E$68+G24*$G$68+H24*$H$68+I24*$I$68+J24*$J$68+K24*$K$68+L24*$L$68+M24*$M$68+N24*$N$68+O24*$O$68+P24*$P$68+Q24*$Q$68)*-1","v":0}]
["Transport",-138890.56710123116,{"$f":"C26+C33+C41+C42","v":0},0,0,-86197.999805311294,0,-1498.6711289654215,-37069.519790091988,0,-1240.3116147764199,-46389.49727147747,0,0,0,-1532.4828510226157,0,0,0,0,0,0,0,0,0,{"$f":"Z26+Z33+Z41+Z42","v":-271.06707586929667},-12649.719717418062,-12413.002235492269,-236.71748192579318,0,0,0,0,0,0,0,0,-38239.297651609893,0,0,-38239.297651609893,0,0,0,3284840.0079873498,64601.286771180865,3231205.1982613308]
["Vejtransport",-77892.21563159689,{"$f":"SUM(C27:C32)","v":0},0,0,-33520.240492226556,0,0,-32279.92887745014,0,-1240.3116147764199,0,0,0,0,-33.811722057194196,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z27:Z32)","v":-271.06707586929667},-12546.48371657911,-12309.766234653318,-236.71748192579318,0,0,0,0,0,0,0,0,-31520.612624864727,0,0,-31520.612624864727,0,0,0,{"$f":"SUM(AS27:AS32)","v":2530970.4523003176},53250.772384321295,{"$f":"SUM(AU27:AU32)","v":3447.4025905877006}]
["Personbil ",-29981.171683275854,null,null,null,{"$f":"SUM(G27:O27)","v":-664.65428303141709},null,null,{"$f":"Nøgletal!I307*-1","v":-246.60314949159425},null,{"$f":"Nøgletal!I302*-1","v":-418.05113353982284},null,null,null,null,{"$f":"Nøgletal!I308*-1","v":0},null,{"$f":"SUM(S27:X27)","v":0},null,null,null,null,null,null,null,{"$f":"Nøgletal!I305*-1","v":0},{"$f":"SUM(AB27:AG27)","v":-211.79978104664281},{"$f":"Nøgletal!I303*-1","v":-88.812965694243658},{"$f":"Nøgletal!I304*-1","v":-122.98681535239916},null,null,null,null,null,null,null,null,-29104.717619197792,null,null,{"$f":"Nøgletal!I306*-1","v":-29104.717619197792},null,null,null,{"$f":"(C27*$C$68+D27*$D$68+E27*$E$68+G27*$G$68+H27*$H$68+I27*$I$68+J27*$J$68+K27*$K$68+L27*$L$68+M27*$M$68+N27*$N$68+O27*$O$68+P27*$P$68+Q27*$Q$68+AR27*$AR$68)*-1+((I27+AB27)*Andet!D30+(K27+AC27)*Andet!D31)*-1","v":49231.053385306521},{"$f":"(AL27*AL$69+AQ27*AQ$69)*-1","v":49169.370903256626},{"$f":"AQ27*$AQ$21*$AQ$69/$AQ$23*-1+AL27/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z27+AA27+AR27)/($Z$23+$AA$23+$AR$23)","v":3107.6869637994682}]
["Lastbil",-19708.712932486262,null,null,null,-14071.116614462086,null,null,{"$f":"Nøgletal!I313*-1","v":-14071.116614462086},null,null,null,null,null,null,{"$f":"Nøgletal!I314*-1","v":0},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!I312*-1","v":0},-5637.5963180241779,{"$f":"Nøgletal!I311*-1","v":-5637.5963180241779},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!I315","v":0},null,null,null,{"$f":"(C28*$C$68+D28*$D$68+E28*$E$68+G28*$G$68+H28*$H$68+I28*$I$68+J28*$J$68+K28*$K$68+L28*$L$68+M28*$M$68+N28*$N$68+O28*$O$68+P28*$P$68+Q28*$Q$68+AR28*$AR$68)*-1+((I28+AB28)*Andet!D33)*-1","v":1071117.1606486291},0,36.614271653043808]
["Varebil",-22405.448225111199,null,null,null,-14962.597598961989,null,null,{"$f":"Nøgletal!I322*-1","v":-14794.261195819792},null,{"$f":"Nøgletal!I318*-1","v":-168.33640314219778},null,null,null,null,{"$f":"Nøgletal!I323*-1","v":0},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!I321*-1","v":0},-5478.7340802644339,{"$f":"Nøgletal!I319*-1","v":-5478.7340802644339},{"$f":"Nøgletal!I320","v":0},null,null,null,null,null,null,null,null,-1964.1165458847765,null,null,{"$f":"Nøgletal!I324*-1","v":-1964.1165458847765},null,null,null,{"$f":"(C29*$C$68+D29*$D$68+E29*$E$68+G29*$G$68+H29*$H$68+I29*$I$68+J29*$J$68+K29*$K$68+L29*$L$68+M29*$M$68+N29*$N$68+O29*$O$68+P29*$P$68+Q29*$Q$68+AR29*$AR$68)*-1+((I29+AB29)*Andet!D34+(K29+AC29)*Andet!D35)*-1","v":1120781.3554642375},3318.1691093999939,245.21030462841111]
["Knallert og motorcykel",-767.65474466779347,null,null,null,-653.92407809439942,null,null,null,null,{"$f":"Nøgletal!I327*-1","v":-653.92407809439942},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-113.73066657339402,null,{"$f":"Nøgletal!I328*-1","v":-113.73066657339402},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C30*$C$68+D30*$D$68+E30*$E$68+G30*$G$68+H30*$H$68+I30*$I$68+J30*$J$68+K30*$K$68+L30*$L$68+M30*$M$68+N30*$N$68+O30*$O$68+P30*$P$68+Q30*$Q$68+AR30*$AR$68)*-1+((K30+AC30)*Andet!D37)*-1","v":49137.047694879773},0,0.73864201803285956]
["Bus",-5029.2280460557813,null,null,null,-3167.9479176766672,null,null,{"$f":"Nøgletal!I333*-1","v":-3167.9479176766672},null,null,null,null,null,null,{"$f":"Nøgletal!I334*-1","v":-33.811722057194196},null,0,null,null,null,null,null,null,null,{"$f":"Nøgletal!I332*-1","v":-271.06707586929667},-1104.6228706704617,{"$f":"Nøgletal!I331*-1","v":-1104.6228706704617},null,null,{"$f":"Nøgletal!I335*-1","v":0},null,null,null,null,null,null,-451.77845978216095,null,null,{"$f":"Nøgletal!I336*-1","v":-451.77845978216095},null,null,null,{"$f":"(C31*$C$68+D31*$D$68+E31*$E$68+G31*$G$68+H31*$H$68+I31*$I$68+J31*$J$68+K31*$K$68+L31*$L$68+M31*$M$68+N31*$N$68+O31*$O$68+P31*$P$68+Q31*$Q$68+AR31*$AR$68)*-1+((I31+P31+Z31+AB31)*Andet!D38)*-1","v":240703.83510726489},763.23237166467823,57.152408488744598]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C32*$C$68+D32*$D$68+E32*$E$68+G32*$G$68+H32*$H$68+I32*$I$68+J32*$J$68+K32*$K$68+L32*$L$68+M32*$M$68+N32*$N$68+O32*$O$68+P32*$P$68+Q32*$Q$68+AR32*$AR$68)*-1","v":0},0,0]
["Jernbanetransport",-6860.2248835719065,{"$f":"SUM(C34:C40)","v":0},0,0,-38.303855987790534,0,0,-38.303855987790534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z34:Z40)","v":0},-103.23600083895091,-103.23600083895091,0,0,0,0,0,0,0,0,0,-6718.6850267451655,0,0,-6718.6850267451655,0,0,0,{"$f":"SUM(AS34:AS40)","v":2838.3157286952783},11350.51438685957,{"$f":"SUM(AU34:AU40)","v":717.74762944226939}]
["Regionaltog",0,null,null,null,0,null,null,{"$f":"Nøgletal!I339*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB34:AG34)","v":0},null,null,null,null,null,{"$f":"Nøgletal!I341*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!I340*-1","v":0},null,null,null,{"$f":"(C34*$C$68+D34*$D$68+E34*$E$68+G34*$G$68+H34*$H$68+I34*$I$68+J34*$J$68+K34*$K$68+L34*$L$68+M34*$M$68+N34*$N$68+O34*$O$68+P34*$P$68+Q34*$Q$68+AR34*$AR$68)*-1","v":0},{"$f":"(AL34*AL$69+AQ34*AQ$69)*-1","v":0},{"$f":"AQ34*$AQ$21*$AQ$69/$AQ$23*-1+AL34/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z34+AA34+AR34)/($Z$23+$AA$23+$AR$23)","v":0}]
["Intercitytog",0,null,null,null,0,null,null,{"$f":"Nøgletal!I343*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!I345*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!I344*-1","v":0},null,null,null,0,0,0]
["Lyntog",0,null,null,null,0,null,null,{"$f":"Nøgletal!I347*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!I349*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!I348*-1","v":0},null,null,null,0,0,0]
["Lokalbane",0,null,null,null,0,null,null,{"$f":"Nøgletal!I351*-1","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Nøgletal!I353*-1","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!I352*-1","v":0},null,null,null,0,0,0]
["S-tog",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!I355*-1","v":0},null,null,null,0,0,0]
["Metro",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!I357*-1","v":0},null,null,null,0,0,0]
["Ikke-kategoriseret",-6860.2248835719065,null,null,null,-38.303855987790534,null,null,{"$f":"Nøgletal!I361*-1","v":-38.303855987790534},null,{"$f":"Nøgletal!I359*-1","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-103.23600083895091,{"$f":"Nøgletal!I362*-1","v":-103.23600083895091},null,null,null,null,null,null,null,null,null,-6718.6850267451655,null,null,{"$f":"Nøgletal!I360*-1","v":-6718.6850267451655},null,null,null,2838.3157286952783,11350.51438685957,717.74762944226939]
["Søtransport, indenrigs",-7748.6293145849013,null,null,null,-6249.95818561948,null,{"$f":"Nøgletal!I370*-1","v":-1498.6711289654215},{"$f":"Nøgletal!I371*-1","v":-4751.2870566540587},null,null,null,null,null,null,{"$f":"Nøgletal!I372*-1","v":-1498.6711289654215},null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!I373*-1","v":0},null,null,null,{"$f":"(C41*$C$68+D41*$D$68+E41*$E$68+G41*$G$68+H41*$H$68+I41*$I$68+J41*$J$68+K41*$K$68+L41*$L$68+M41*$M$68+N41*$N$68+O41*$O$68+P41*$P$68+Q41*$Q$68+AR41*$AR$68)*-1+(I41*Andet!D39)*-1","v":556907.42959464702},0,0]
["Lufttransport",-46389.49727147747,{"$f":"SUM(C43:C45)","v":0},0,0,-46389.49727147747,0,0,0,0,0,-46389.49727147747,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z43:Z45)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM42:AP42)","v":0},0,0,0,0,0,0,{"$f":"SUM(AS43:AS45)","v":194123.81036368976},0,{"$f":"SUM(AU43:AU45)","v":3227040.0480413008}]
["Indenrigs",-2616.2672714774681,null,null,null,-2616.2672714774681,null,null,null,null,{"$f":"Nøgletal!I364*-1","v":0},{"$f":"Nøgletal!I365*-1","v":-2616.2672714774681},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB43:AG43)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Nøgletal!I366*-1","v":0},null,null,null,{"$f":"(C43*$C$68+D43*$D$68+E43*$E$68+G43*$G$68+H43*$H$68+I43*$I$68+J43*$J$68+K43*$K$68+L43*$L$68+M43*$M$68+N43*$N$68+O43*$O$68+P43*$P$68+Q43*$Q$68+AR43*$AR$68)*-1+(L43*Andet!D40)*-1","v":194123.81036368976},{"$f":"(AL43*AL$69+AQ43*AQ$69)*-1","v":0},{"$f":"AQ43*$AQ$21*$AQ$69/$AQ$23*-1+AL43/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z43+AA43+AR43)/($Z$23+$AA$23+$AR$23)","v":0}]
["Udenrigs",-43773.23,null,null,null,-43773.23,null,null,null,null,null,{"$f":"Nøgletal!I368*-1","v":-43773.23},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB44:AG44)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"(AL44*AL$69+AQ44*AQ$69)*-1","v":0},{"$f":"AQ44*$AQ$21*$AQ$69/$AQ$23*-1+AL44/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z44+AA44+AR44)/($Z$23+$AA$23+$AR$23)+(C44*$C$68+D44*$D$68+E44*$E$68+G44*$G$68+H44*$H$68+I44*$I$68+J44*$J$68+K44*$K$68+L44*$L$68+M44*$M$68+N44*$N$68+O44*$O$68+P44*$P$68+Q44*$Q$68+AR44*$AR$68)*-1+(L44*Andet!D41)*-1","v":3227040.0480413008}]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB45:AG45)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C45*$C$68+D45*$D$68+E45*$E$68+G45*$G$68+H45*$H$68+I45*$I$68+J45*$J$68+K45*$K$68+L45*$L$68+M45*$M$68+N45*$N$68+O45*$O$68+P45*$P$68+Q45*$Q$68+AR45*$AR$68)*-1","v":0},{"$f":"(AL45*AL$69+AQ45*AQ$69)*-1","v":0},{"$f":"AQ45*$AQ$21*$AQ$69/$AQ$23*-1+AL45/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z45+AA45+AR45)/($Z$23+$AA$23+$AR$23)","v":0}]
["Husholdninger",-201636.94982077999,{"$f":"SUM(C47:C49)","v":0},0,0,-36.525591928158747,0,0,0,0,0,0,0,0,-36.525591928158747,-64.176431925621429,0,-5139.6913515402848,0,0,0,0,0,-5139.6913515402848,0,{"$f":"SUM(Z47:Z49)","v":-32139.327484652335},-71.221864976986879,0,0,0,0,0,-71.221864976986879,-11.966822958479433,-10645.028018310595,0,0,-71474.213096206047,-5322.5140091552976,0,0,-66151.699087050743,-81987.05284407048,-67.746314210996431,9995.6691439918686,351314.01502007508,65479.957383158457]
["Fritliggende huse",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB47:AG47)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C47*$C$68+D47*$D$68+E47*$E$68+G47*$G$68+H47*$H$68+I47*$I$68+J47*$J$68+K47*$K$68+L47*$L$68+M47*$M$68+N47*$N$68+O47*$O$68+P47*$P$68+Q47*$Q$68+AR47*$AR$68)*-1","v":0},{"$f":"(AL47*AL$69+AQ47*AQ$69)*-1","v":0},{"$f":"AQ47*$AQ$21*$AQ$69/$AQ$23*-1+AL47/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z47+AA47+AR47)/($Z$23+$AA$23+$AR$23)","v":0}]
["Etageejendomme",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AB48:AG48)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"(C48*$C$68+D48*$D$68+E48*$E$68+G48*$G$68+H48*$H$68+I48*$I$68+J48*$J$68+K48*$K$68+L48*$L$68+M48*$M$68+N48*$N$68+O48*$O$68+P48*$P$68+Q48*$Q$68+AR48*$AR$68)*-1","v":0},{"$f":"(AL48*AL$69+AQ48*AQ$69)*-1","v":0},{"$f":"AQ48*$AQ$21*$AQ$69/$AQ$23*-1+AL48/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z48+AA48+AR48)/($Z$23+$AA$23+$AR$23)","v":0}]
["Ikke-kategoriseret",-201636.94982077999,{"$f":"Nøgletal!$I$75*Nøgletal!$I85*-1","v":0},null,null,-36.525591928158747,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$I$75*Nøgletal!$I86*-1","v":-36.525591928158747},{"$f":"Nøgletal!$I$75*Nøgletal!$I84*-1","v":-64.176431925621429},null,-5139.6913515402848,null,null,null,null,null,{"$f":"Nøgletal!$I$75*Nøgletal!$I89*-1","v":-5139.6913515402848},{"$f":"Nøgletal!$I$75*Nøgletal!$I90*-1","v":0},{"$f":"Nøgletal!$I$75*Nøgletal!$I88*-1","v":-32139.327484652335},{"$f":"SUM(AB49:AG49)","v":-71.221864976986879},null,null,null,null,null,{"$f":"Nøgletal!$I$75*Nøgletal!$I87*-1","v":-71.221864976986879},{"$f":"Nøgletal!$I$75*Nøgletal!$I92*-1","v":-11.966822958479433},{"$f":"Nøgletal!$I$75*Nøgletal!$I93*-1*(Nøgletal!$I$467-1)/Nøgletal!$I$467","v":-10645.028018310595},null,null,-71474.213096206047,{"$f":"Nøgletal!I75*Nøgletal!I93/Nøgletal!I467*-1","v":-5322.5140091552976},{"$f":"Nøgletal!I75*Nøgletal!I94*-1","v":0},null,{"$f":"Nøgletal!I47*-1","v":-66151.699087050743},{"$f":"-Nøgletal!I61","v":-81987.05284407048},{"$f":"Nøgletal!I75*Nøgletal!I91*-1","v":-67.746314210996431},{"$f":"(C49*$C$68+D49*$D$68+E49*$E$68+G49*$G$68+H49*$H$68+I49*$I$68+J49*$J$68+K49*$K$68+L49*$L$68+M49*$M$68+N49*$N$68+O49*$O$68+P49*$P$68+Q49*$Q$68+AR49*$AR$68)*-1","v":9995.6691439918686},{"$f":"(AL49*AL$69+AQ49*AQ$69)*-1","v":351314.01502007508},{"$f":"AQ49*$AQ$21*$AQ$69/$AQ$23*-1+AL49/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z49+AA49+AR49)/($Z$23+$AA$23+$AR$23)","v":65479.957383158457}]
["Offentlig service",-25923.412942811821,{"$f":"Nøgletal!$I$76*Nøgletal!$I97*-1","v":0},null,null,-16.573572227436159,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$I$76*Nøgletal!$I98*-1","v":-16.573572227436159},{"$f":"Nøgletal!$I$76*Nøgletal!$I96*-1","v":-2.4673281668130813},null,-1348.1219488911149,null,null,null,null,null,{"$f":"Nøgletal!$I$76*Nøgletal!$I101*-1","v":-1348.1219488911149},{"$f":"Nøgletal!$I$76*Nøgletal!$I102*-1","v":0},{"$f":"Nøgletal!I76*Nøgletal!I100*-1","v":-2715.0595297390487},{"$f":"SUM(AB50:AG50)","v":0},null,null,null,null,null,{"$f":"Nøgletal!$I$76*Nøgletal!$I99*-1","v":0},{"$f":"Nøgletal!$I$76*Nøgletal!$I104*-1","v":-147.45846207041799},{"$f":"Nøgletal!$I$76*Nøgletal!$I105*-1*(Nøgletal!$I$467-1)/Nøgletal!$I$467","v":-4019.2964111633905},null,null,-8672.7410960950565,{"$f":"Nøgletal!I76*Nøgletal!I105/Nøgletal!I467*-1","v":-2009.6482055816953},null,{"$f":"Nøgletal!I76*Nøgletal!I106*-1","v":0},{"$f":"Nøgletal!I48*-1","v":-6663.0928905133605},{"$f":"-Nøgletal!I62","v":-9001.0742135920809},{"$f":"Nøgletal!I76*Nøgletal!I103*-1","v":-0.6203808664617485},{"$f":"(C50*$C$68+D50*$D$68+E50*$E$68+G50*$G$68+H50*$H$68+I50*$I$68+J50*$J$68+K50*$K$68+L50*$L$68+M50*$M$68+N50*$N$68+O50*$O$68+P50*$P$68+Q50*$Q$68+AR50*$AR$68)*-1","v":1399.2087095298778},{"$f":"(AL50*AL$69+AQ50*AQ$69)*-1","v":39964.709282783107},{"$f":"AQ50*$AQ$21*$AQ$69/$AQ$23*-1+AL50/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z50+AA50+AR50)/($Z$23+$AA$23+$AR$23)","v":7271.579978117582}]
["Erhverv ekskl. fremstillingsvirksomhed",-190218.35356847662,{"$f":"SUM(C52:C57)","v":-35.454397040693806},{"$f":"SUM(D52:D57)","v":0},0,-6443.0258601171863,0,0,0,0,0,0,0,0,-6443.0258601171863,-26.602112829871579,-103.96721344747456,-747.55334028569177,0,0,0,0,0,-747.55334028569177,-3969.6552021984612,-19923.221283788647,-1864.3960386515196,0,0,0,0,0,-1864.3960386515196,-288.35157261928089,-18282.927798012446,0,0,-114753.74043286424,-9141.4638990062231,0,0,-105612.27653385801,-23778.765547492923,-0.69276912817799075,492095.09518392978,260735.59635077245,29106.977449918391]
["Privat service",-117487.90567762431,{"$f":"-Nøgletal!$I$77*Nøgletal!$I109","v":0},null,null,-43.434579710739705,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$I$77*Nøgletal!$I110","v":-43.434579710739705},{"$f":"-Nøgletal!$I$77*Nøgletal!$I108","v":-7.5396194876422031},{"$f":"-Nøgletal!$I$77*Nøgletal!$I111","v":-103.96721344747456},-120.06025589972312,null,null,null,null,null,{"$f":"-Nøgletal!$I$77*Nøgletal!$I114","v":-120.06025589972312},{"$f":"-Nøgletal!$I$77*Nøgletal!$I115","v":-677.27917761939864},{"$f":"-Nøgletal!$I$77*Nøgletal!$I113","v":-5616.9929152035711},{"$f":"SUM(AB52:AG52)","v":-26.181684803972018},null,null,null,null,null,{"$f":"-Nøgletal!$I$77*Nøgletal!$I112","v":-26.181684803972018},{"$f":"-Nøgletal!$I$77*Nøgletal!$I117","v":-183.27179362780413},{"$f":"-Nøgletal!$I$77*Nøgletal!$I118*(Nøgletal!$I$467-1)/Nøgletal!$I$467","v":-11171.119691983957},null,null,-86190.217336789385,{"$f":"Nøgletal!I77*Nøgletal!I118/Nøgletal!I467*-1","v":-5585.5598459919784},null,{"$f":"Nøgletal!I77*Nøgletal!I119*-1","v":0},{"$f":"Nøgletal!I49*-1","v":-80604.657490797399},{"$f":"-Nøgletal!I63","v":-13347.148639922461},{"$f":"Nøgletal!I77*Nøgletal!I116*-1","v":-0.69276912817799075},{"$f":"(C52*$C$68+D52*$D$68+E52*$E$68+G52*$G$68+H52*$H$68+I52*$I$68+J52*$J$68+K52*$K$68+L52*$L$68+M52*$M$68+N52*$N$68+O52*$O$68+P52*$P$68+Q52*$Q$68+AR52*$AR$68)*-1","v":13489.709282011096},{"$f":"(AL52*AL$69+AQ52*AQ$69)*-1","v":183144.49087227503},{"$f":"AQ52*$AQ$21*$AQ$69/$AQ$23*-1+AL52/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z52+AA52+AR52)/($Z$23+$AA$23+$AR$23)","v":18619.503147937037}]
["Engros- og detailhandel",-38526.369429793995,{"$f":"-Nøgletal!$I$78*Nøgletal!$I122","v":0},null,null,-4.3077498034690356,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$I$78*Nøgletal!$I123","v":-4.3077498034690356},{"$f":"-Nøgletal!$I$78*Nøgletal!$I121","v":-3.9895415777572021},{"$f":"-Nøgletal!$I$78*Nøgletal!$I124","v":0},-64.70044784991957,null,null,null,null,null,{"$f":"-Nøgletal!$I$78*Nøgletal!$I127","v":-64.70044784991957},{"$f":"-Nøgletal!$I$78*Nøgletal!$I128","v":0},{"$f":"-Nøgletal!$I$78*Nøgletal!$I126","v":-2989.4901256650469},0,null,null,null,null,null,{"$f":"-Nøgletal!$I$78*Nøgletal!$I125","v":0},{"$f":"-Nøgletal!$I$78*Nøgletal!$I130","v":-100.64514109987489},{"$f":"-Nøgletal!$I$78*Nøgletal!$I131*(Nøgletal!$I$467-1)/Nøgletal!$I$467","v":-6202.8130973371162},null,null,-20179.869414400444,{"$f":"Nøgletal!I78*Nøgletal!I131/Nøgletal!I467*-1","v":-3101.4065486685581},null,{"$f":"Nøgletal!I78*Nøgletal!I132*-1","v":0},{"$f":"Nøgletal!I50*-1","v":-17078.462865731886},{"$f":"-Nøgletal!I64","v":-8980.5539120603626},{"$f":"Nøgletal!I78*Nøgletal!I129*-1","v":0},540.70360883413537,59347.08924025888,8487.0731643083964]
["Landbrug, skovbrug og gartneri ",-20661.339368546327,{"$f":"-Nøgletal!$I$79*Nøgletal!$I135","v":-35.454397040693806},null,null,-1646.7034472009193,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$I$79*Nøgletal!$I136","v":-1646.7034472009193},{"$f":"-Nøgletal!$I$79*Nøgletal!$I134","v":-8.2422981143827698},{"$f":"-Nøgletal!$I$79*Nøgletal!$I137","v":0},-562.79263653604903,null,null,null,null,null,{"$f":"-Nøgletal!$I$79*Nøgletal!$I140","v":-562.79263653604903},{"$f":"-Nøgletal!$I$79*Nøgletal!$I141","v":-3292.3760245790627},{"$f":"-Nøgletal!$I$79*Nøgletal!$I139","v":-6144.5916846001937},-671.90458835625952,null,null,null,null,null,{"$f":"-Nøgletal!$I$79*Nøgletal!$I138","v":-671.90458835625952},{"$f":"-Nøgletal!$I$79*Nøgletal!$I143","v":0},{"$f":"-Nøgletal!$I$79*Nøgletal!$I144*(Nøgletal!$I$467-1)/Nøgletal!$I$467","v":-906.70730487296612},null,null,-5941.5039917357026,{"$f":"Nøgletal!I79*Nøgletal!I144/Nøgletal!I467*-1","v":-453.35365243648306},null,{"$f":"Nøgletal!I79*Nøgletal!I145*-1","v":0},{"$f":"Nøgletal!I51*-1","v":-5488.1503392992199},{"$f":"-Nøgletal!I65","v":-1451.062995510099},{"$f":"Nøgletal!I79*Nøgletal!I142*-1","v":0},125815.66022233915,14118.260218992211,1698.5873286141161]
["Fiskeri",-3655.8461797072805,{"$f":"-Nøgletal!$I$80*Nøgletal!$I147","v":0},null,null,-3655.8461797072805,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$I$80*Nøgletal!$I149","v":-3655.8461797072805},null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-Nøgletal!$I$80*Nøgletal!$I148","v":0},null,null,null,null,0,null,null,{"$f":"Nøgletal!I80*Nøgletal!I150*-1","v":0},{"$f":"Nøgletal!I52*-1","v":0},{"$f":"-Nøgletal!I66","v":0},null,270898.20191630948,0,0]
["Byggeri- og anlægsvirksomhed",-9886.8929128047148,{"$f":"-Nøgletal!$I$81*Nøgletal!$I153","v":0},null,null,-1092.7339036947774,null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$I$81*Nøgletal!$I154","v":-1092.7339036947774},{"$f":"-Nøgletal!$I$81*Nøgletal!$I152","v":-6.8306536500894035},{"$f":"-Nøgletal!$I$81*Nøgletal!$I155","v":0},0,null,null,null,null,null,{"$f":"-Nøgletal!$I$81*Nøgletal!$I158","v":0},{"$f":"-Nøgletal!$I$81*Nøgletal!$I159","v":0},{"$f":"-Nøgletal!$I$81*Nøgletal!$I157","v":-5172.1465583198351},-1166.3097654912881,null,null,null,null,null,{"$f":"-Nøgletal!$I$81*Nøgletal!$I156","v":-1166.3097654912881},{"$f":"-Nøgletal!$I$81*Nøgletal!$I161","v":-4.434637891601855},{"$f":"-Nøgletal!$I$81*Nøgletal!$I162*(Nøgletal!$I$467-1)/Nøgletal!$I$467","v":-2.2877038184076253},null,null,-2442.1496899387153,{"$f":"Nøgletal!I81*Nøgletal!I162/Nøgletal!I467*-1","v":-1.1438519092038126},null,{"$f":"Nøgletal!I81*Nøgletal!I163*-1","v":0},{"$f":"Nøgletal!I53*-1","v":-2441.0058380295113},{"$f":"-Nøgletal!I67","v":0},{"$f":"Nøgletal!I81*Nøgletal!I160*-1","v":0},81350.820154435962,4125.7560192463252,301.81380905883924]
["Ikke-kategoriseret",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
["Fremstillingsvirksomhed",{"$f":"C58+D58+E58+F58+P58+Q58+R58+Y58+AA58+AH58+AI58+AJ58+AK58+AL58+AQ58+AR58+Z58","v":-85325.128548355628},{"$f":"-Nøgletal!$I$82*Nøgletal!$I166","v":-142.56521871452614},null,null,{"$f":"SUM(G58:O58)","v":-230.92956147255052},null,null,null,null,null,null,null,null,{"$f":"-Nøgletal!$I$82*Nøgletal!$I167","v":-230.92956147255052},{"$f":"-Nøgletal!$I$82*Nøgletal!$I165","v":-58.121617126003208},{"$f":"-Nøgletal!$I$82*Nøgletal!$I168","v":-1667.9341170611954},{"$f":"SUM(S58:X58)","v":-301.68077335342173},null,null,null,null,null,{"$f":"-Nøgletal!$I$82*Nøgletal!$I171","v":-301.68077335342173},{"$f":"-Nøgletal!$I$82*Nøgletal!$I172","v":-214.85419097290429},{"$f":"-Nøgletal!$I$82*Nøgletal!$I170","v":-42174.955727458735},-5.5390040292732667,null,null,null,null,null,{"$f":"-Nøgletal!$I$82*Nøgletal!$I169","v":-5.5390040292732667},{"$f":"-Nøgletal!$I$82*Nøgletal!$I174","v":-13.451866928235077},{"$f":"-Nøgletal!$I$82*Nøgletal!$I175*(Nøgletal!$I$467-1)/Nøgletal!$I$467","v":-13.792857308358256},null,null,{"$f":"SUM(AM58:AP58)","v":-36172.601723796812},{"$f":"Nøgletal!I82*Nøgletal!I175/Nøgletal!I467*-1","v":-6.896428654179128},null,{"$f":"Nøgletal!I82*Nøgletal!I176*-1","v":0},{"$f":"Nøgletal!I54*-1","v":-36165.70529514263},{"$f":"-Nøgletal!I68","v":-4316.4379185065154},{"$f":"Nøgletal!I82*Nøgletal!I173*-1","v":-12.263971627096268},191885.95581561717,{"$f":"(AL58*AL$69+AQ58*AQ$69)*-1","v":73248.603649317069},7169.4083422580206]
["Non-road",0,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS60:AS64)","v":0},{"$f":"(AL59*AL$69+AQ59*AQ$69)*-1","v":0},{"$f":"SUM(AU60:AU64)","v":0}]
["Offentlig service",{"$f":"C60+D60+E60+F60+P60+Q60+R60+Y60+AA60+AH60+AI60+AJ60+AK60+AL60+AQ60+AR60+Z60","v":0},null,null,null,{"$f":"SUM(G60:O60)","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,null,null,null,{"$f":"(C60*$C$68+D60*$D$68+E60*$E$68+G60*$G$68+H60*$H$68+I60*$I$68+J60*$J$68+K60*$K$68+L60*$L$68+M60*$M$68+N60*$N$68+O60*$O$68+P60*$P$68+Q60*$Q$68+AR60*$AR$68)*-1","v":0},0,{"$f":"AQ60*$AQ$21*$AQ$69/$AQ$23*-1+AL60/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z60+AA60+AR60)/($Z$23+$AA$23+$AR$23)","v":0}]
["Privat service",0,null,null,null,{"$f":"SUM(G61:O61)","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,null,null,null,{"$f":"(C61*$C$68+D61*$D$68+E61*$E$68+G61*$G$68+H61*$H$68+I61*$I$68+J61*$J$68+K61*$K$68+L61*$L$68+M61*$M$68+N61*$N$68+O61*$O$68+P61*$P$68+Q61*$Q$68+AR61*$AR$68)*-1","v":0},0,{"$f":"AQ61*$AQ$21*$AQ$69/$AQ$23*-1+AL61/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z61+AA61+AR61)/($Z$23+$AA$23+$AR$23)","v":0}]
["Landbrug, skovbrug og gartneri ",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C62*$C$68+D62*$D$68+E62*$E$68+G62*$G$68+H62*$H$68+I62*$I$68+J62*$J$68+K62*$K$68+L62*$L$68+M62*$M$68+N62*$N$68+O62*$O$68+P62*$P$68+Q62*$Q$68+AR62*$AR$68)*-1","v":0},0,{"$f":"AQ62*$AQ$21*$AQ$69/$AQ$23*-1+AL62/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z62+AA62+AR62)/($Z$23+$AA$23+$AR$23)","v":0}]
["Fiskeri",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C63*$C$68+D63*$D$68+E63*$E$68+G63*$G$68+H63*$H$68+I63*$I$68+J63*$J$68+K63*$K$68+L63*$L$68+M63*$M$68+N63*$N$68+O63*$O$68+P63*$P$68+Q63*$Q$68+AR63*$AR$68)*-1","v":0},0,{"$f":"AQ63*$AQ$21*$AQ$69/$AQ$23*-1+AL63/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z63+AA63+AR63)/($Z$23+$AA$23+$AR$23)","v":0}]
["Byggeri- og anlægsvirksomhed",0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(C64*$C$68+D64*$D$68+E64*$E$68+G64*$G$68+H64*$H$68+I64*$I$68+J64*$J$68+K64*$K$68+L64*$L$68+M64*$M$68+N64*$N$68+O64*$O$68+P64*$P$68+Q64*$Q$68+AR64*$AR$68)*-1","v":0},0,{"$f":"AQ64*$AQ$21*$AQ$69/$AQ$23*-1+AL64/$AL$23*$AL$21*$AL$69*-1+$AT$20*(Z64+AA64+AR64)/($Z$23+$AA$23+$AR$23)","v":0}]
[]
["CO2-udledning"]
["Emissionsfaktorer"]
["CO2-emissionsfaktorer (Scope 1) [ton CO2/TJ]",null,94.13,null,null,null,93,79.319999999999993,74.099999999999994,73,73,73,63.1,73,74.099999999999994,55.52,94.4,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,10,null,null,null,null,null,55]
["CO2-emissionsfaktorer (Scope 2) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AS11+AT10-(C11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*C68+D11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*D68+E11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*E68+G11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*G68+H11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*H68+I11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*I68+J11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*J68+K11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*K68+L11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*L68+M11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*M68+N11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*N68+O11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*O68+P11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*P68+Q11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*Q68+AR11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*AR68)*AQ11/2)/(AL11+AL10+AL14+AL18+AL19)","v":1.6893952226777136},null,null,null,null,{"$f":"((C11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*C68+D11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*D68+E11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*E68+G11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*G68+H11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*H68+I11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*I68+J11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*J68+K11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*K68+L11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*L68+M11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*M68+N11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*N68+O11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*O68+P11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*P68+Q11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11))*Q68+AR11/IF(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11=0,1,(SUM(C11:E11)+SUM(G11:Q11)+SUM(S11:Z11)+SUM(AB11:AG11)+AR11)))*AQ11/2+AS12+AT13)/(AQ11+AQ12+AQ13+AQ9+AQ10)","v":2.8122223311185999}]
["CO2-emissionsfaktorer (Residual-el) [ton CO2/TJ]",null,null,null,null,null,null,null,null,null,null,null,null,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":"Nøgletal!I437*1000","v":0}]
["Faktiske CO2-emissionsfaktorer for biomasse [ton CO2/TJ] (Inkluderes ikke)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,106,98,100,100,80,57]
["CO2-udledning"]
["CO2-udledning fra energi og transport [ton CO2]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS8+AS23+AT10","v":4883073.58507872}]
["CO2-udledning for brændsler [ton CO2]",null,{"$f":"(C23+C11+C12)*C68*-1","v":16756.986431038851},{"$f":"(D23+D11+D12)*D68*-1","v":0},{"$f":"(E23+E11+E12)*E68*-1","v":0},{"$f":"SUM(G74:O74)","v":3800343.455376985},{"$f":"(G23+G11+G12)*G68*-1","v":0},118874.59394953723,2746851.4164458159,0,90542.747878678652,{"$f":"(L23+L11+L12-L44)*L68*-1","v":190987.5108178551},0,0,653087.18628509797,178304.53821938118,830695.52507382748,{"$f":"SUM(S74:X74)","v":0},{"$f":"S11*S71*Nøgletal!$I$442+S12*S71*Nøgletal!$I$443","v":0},{"$f":"T11*T71*Nøgletal!$I$442+T12*T71*Nøgletal!$I$443","v":0},{"$f":"U11*U71*Nøgletal!$I$442+U12*U71*Nøgletal!$I$443","v":0},{"$f":"V11*V71*Nøgletal!$I$442+V12*V71*Nøgletal!$I$443","v":0},{"$f":"W11*W71*Nøgletal!$I$442+W12*W71*Nøgletal!$I$443","v":0},{"$f":"X11*X71*Nøgletal!$I$442+X12*X71*Nøgletal!$I$443","v":0},{"$f":"Y11*Y71*Nøgletal!$I$442+Y12*Y71*Nøgletal!$I$443","v":0},{"$f":"Z11*Z71*Nøgletal!$I$442+Z12*Z71*Nøgletal!$I$443","v":0},{"$f":"SUM(AB74:AK74)","v":0},{"$f":"(AB23+AB8)*AB68*-1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AL23*AL69*-1","v":454975.40971150907},null,null,null,null,{"$f":"AQ23*AQ69*-1","v":334888.80136261944},{"$f":"AR23*AR68*-1","v":4472.788970800284},{"$f":"C74+D74+E74+F74+P74+Q74+R74+Y74+Z74+AA74+AR74","v":4830573.2940720329}]
["Andre drivhusgasudledninger fra transport [ton CO2e]",null,null,null,null,{"$f":"SUM(G75:O75)","v":45206.300739076105},null,null,{"$f":"(I27*'Drivhusgasser fra transport'!E3+I28*'Drivhusgasser fra transport'!E6+I29*'Drivhusgasser fra transport'!E7+I31*'Drivhusgasser fra transport'!E11+I41*'Drivhusgasser fra transport'!E12+I41*'Drivhusgasser fra transport'!E13)*-1","v":40636.838728547627},null,{"$f":"(K27*'Drivhusgasser fra transport'!E4+K29*'Drivhusgasser fra transport'!E8+K30*'Drivhusgasser fra transport'!E10+K42*'Drivhusgasser fra transport'!E13)*-1","v":1432.5575520269902},{"$f":"L43*'Drivhusgasser fra transport'!E13*-1","v":3136.9044585014844},null,null,null,{"$f":"P31*'Drivhusgasser fra transport'!E11*-1","v":30.160056075017224},null,null,null,null,null,null,null,null,null,{"$f":"Z31*'Drivhusgasser fra transport'!E11*-1","v":241.79183167541262},{"$f":"SUM(AB75:AK75)","v":12507.207282660798},{"$f":"(AB27*'Drivhusgasser fra transport'!E3+AB28*'Drivhusgasser fra transport'!E6+AB29*'Drivhusgasser fra transport'!E7+AB31*'Drivhusgasser fra transport'!E11)*-1","v":12471.172145762544},{"$f":"(AC27*'Drivhusgasser fra transport'!E4+AC29*'Drivhusgasser fra transport'!E8)*-1","v":36.035136898252951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F75+P75+Z75+AA75","v":57985.459909487334}]
["CO2-udledning fra Kemiske processer, Landbrug, Affald og Spildevand [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS77+AS78+AS85+AS86+AS87","v":15601988.129340198}]
["Udledning af CO2e fra Kemiske processer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I449","v":426726.46526042878}]
["Udledning af CO2e fra Landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS79:AS84)","v":14767707.390928857}]
["fra husdyrfordøjelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I452","v":4885683.9212740073}]
["fra husdyrgødning i stald og lagre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I453","v":1261009.5728317609}]
["fra landbrugsjorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I454","v":3321013.8968230891}]
["fra dyrkning af organisk jord",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I455","v":5300000}]
["fra øvrig landbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I456","v":0}]
["fra biogasreduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I457","v":0}]
["Udledning af CO2e fra Affald ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I459","v":207554.27315091135}]
["Udledning af CO2e fra Spildevand    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I461","v":200000}]
["Optagelse ved skovrejsning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!I463*9*-1","v":0}]
["Samlet udledning af CO2e i kommunen [ton CO2e]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS73+AS76","v":20485061.714418918}]

{"sheet":"KF21 2019","index":8,"n_rows":50,"n_cols":37,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
["National energibalance - 2019"]
["Enhed: TJ"]
[" "," ","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","Vedvarende energi","Vedvarende energi","Elektricitet","Fjernvarme","Bygas","Brint","El til varmepumpe","El til elpaneler og elkedel","El til apparater","El til proces"]
["","","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","Biodiesel","Bioethanol","Bioolie","Biogas","Bionaturgas","Solenergi","Omgivelsesvarme","Vindenergi","Anden VE","Elektricitet","Fjernvarme","Bygas","Brint"]
[null,"Energiforbrug i alt",38063,321730,0,7715,-43869,-10786,553,-33724,40765,-2937,0,106279,17812,21771,17963,30706,53735,25243,7648,1829,143,16605,-116,6349,11584,58139,62,20919,107,0,0]
[null,"Primær produktion",0,215741,0,0,3,0,0,0,0,0,0,115740,15300,18652,17963,21187,1988,23703,0,0,143,16605,0,6349,11584,58139,62,0,0,0,0]
[null,"Import",57348,220440,0,8538,107428,115544,381,20308,43961,762,0,43282,2552,3119,0,9519,51747,1540,9199,1954,0,0,0,0,0,0,0,57535,107,0,0]
[null,"Eksport",-1094,-109099,0,0,-119848,-83923,-36,-56075,-514,-3855,0,-49442,0,0,0,0,0,0,-1272,0,0,0,0,0,0,0,0,-36616,0,0,0]
[null,"Grænsehandel",0,0,0,0,0,-12195,0,1642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Udenrigsbunkring",0,0,0,0,-15412,-15578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lagertræk og statistisk difference",-18190,-5353,0,-823,-16040,-14635,208,441,-3082,157,0,-3302,0,0,0,0,0,0,-279,-124,0,0,-116,0,0,0,0,0,0,0,0]
[null,"Energisektor",0,-321730,0,0,54606,149030,0,91488,5243,5623,1535,-19762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4501,-600,0,0]
[null,"Udvinding og forgasning",0,0,0,0,0,0,0,0,0,0,0,-19762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Raffinaderiproduktion",0,0,0,0,54831,149030,0,91488,5243,5623,16620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forbrug ved raffinaderiprod.",0,-321730,0,0,-225,0,0,0,0,0,-15086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1118,-600,0,0]
[null,"Forbrug ved distribution",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3382,0,0,0]
[null,"Power2X",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Konverteringssektor",-33512,0,0,0,-1000,-862,0,0,0,0,-1535,-27347,-16811,-20547,-13096,-28805,-34855,-4766,0,0,-143,-15400,6553,-5738,-68,-58139,-62,101674,130481,611,0]
[null,"Centrale anlæg",-33469,0,0,0,-565,-400,0,0,0,0,0,-4597,0,0,-3251,-9961,-32553,-1504,0,0,0,-6,-513,0,0,0,0,27072,43172,0,0,{"$f":"AA19/(Nøgletal!$C$467-1)","v":0}]
[null,"Vindmøller og vandkraftsanlæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-58139,-62,58201,0,0,0,{"$f":"AA20/(Nøgletal!$C$467-1)","v":0}]
[null,"Decentrale anlæg",0,0,0,0,-1,-28,0,0,0,0,0,-10884,-2461,-3008,-3835,-6532,-432,-567,0,0,0,-3235,-1215,0,0,0,0,9479,20233,0,0]
[null,"Fjernvarmeanlæg",-43,0,0,0,-146,-248,0,0,0,0,0,-9567,-190,-233,-5980,-11631,-1869,-833,0,0,-73,-65,-1068,-2270,-68,0,0,-1556,35783,0,0,{"$f":"AA22/(Nøgletal!$C$467-1)","v":-29.582412469466096},{"$f":"AD22-AH22","v":-1526.4175875305339}]
[null,"Sekundære producenter",0,0,0,0,-288,-186,0,0,0,0,-1535,-1800,-14160,-17306,-30,-681,0,-1862,0,0,0,-2358,-202,-3468,0,0,0,11477,32180,0,0,{"$f":"AA23/(Nøgletal!$C$467-1)","v":0}]
[null,"Egetforbrug ved produktion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3001,-886,0,0,{"$f":"AA24/(Nøgletal!$C$467-1)","v":0}]
[null,"Bygasværker",0,0,0,0,0,0,0,0,0,0,0,-500,0,0,0,0,0,0,0,0,0,-128,-56,0,0,0,0,0,0,611,0,{"$f":"AA25/(Nøgletal!$C$467-1)","v":0}]
[null,"Biogas opgraderingsanlæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9607,9607,0,0,0,0,0,0,0,0,{"$f":"AA26/(Nøgletal!$C$467-1)","v":0}]
[null,"Distributionstab m.m.",0,0,0,0,0,0,0,0,0,0,0,-105,0,0,0,0,0,0,0,0,0,0,-12,0,0,0,0,-5801,-30118,-24,0,{"$f":"AA27/(Nøgletal!$C$467-1)","v":0}]
[null,"Endeligt energiforbrug",-4557,0,0,-7715,-9744,-137817,-561,-57764,-46008,-2725,0,-60454,-1014,-1239,-5047,-1930,-19603,-21190,-7648,-1829,0,-1219,-6619,-611,-11853,0,0,-112597,-108037,-599,0,{"$f":"AA28/(Nøgletal!$C$467-1)","v":-5156.475514714436}]
[null,"Ikke energiformål",0,0,0,0,-8134,0,-345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA29/(Nøgletal!$C$467-1)","v":0},null,{"$f":"AD29-AH29-AK29-AI29","v":0}]
[null,"Vejtransport",0,0,0,0,0,-97249,0,-56807,0,0,0,-300,0,0,0,0,0,0,-7648,-1829,0,0,-33,0,0,0,0,-196,0,0,0,{"$f":"AA30/(Nøgletal!$C$467-1)","v":0},null,{"$f":"AD30-AH30-AK30-AI30","v":-196}]
[null,"Jernbanetransport",0,0,0,0,0,-3022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1483,0,0,0,{"$f":"AA31/(Nøgletal!$C$467-1)","v":0},null,-1483]
[null,"Søtransport, indenrigs",0,0,0,0,-204,-4882,0,0,0,0,0,-1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA32/(Nøgletal!$C$467-1)","v":0},null,0]
[null,"Forsvarets transport",0,0,0,0,0,-436,0,-4,-945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA33/(Nøgletal!$C$467-1)","v":0},null,0]
[null,"Lufttransport, indenrigs",0,0,0,0,0,0,0,-41,-1290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA34/(Nøgletal!$C$467-1)","v":0},null,0]
[null,"Lufttransport, udenrigs",0,0,0,0,0,0,0,0,-43773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA35/(Nøgletal!$C$467-1)","v":0},null,0]
[null,"Landbrug, skovbrug og gartneri",-227,0,0,0,-41,-11907,-5,-108,0,-248,0,-1371,0,0,-2008,-27,0,-193,0,0,0,-108,-153,0,-955,0,0,-6595,-1637,0,0,{"$f":"AA36/(Nøgletal!$C$467-1)","v":-415.45888100500179},null,-6179.5411189949982]
[null,"Fiskeri",0,0,0,0,0,-4723,0,0,0,-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA37/(Nøgletal!$C$467-1)","v":0},null,0]
[null,"Fremstillingsvirksomhed",-4330,0,0,-7715,-1345,-2485,-11,-30,0,-1079,0,-25217,-689,-843,0,-1649,-1538,-3885,0,0,0,-864,-2853,0,-2301,0,0,-28859,-3364,-207,0,{"$f":"AA38/(Nøgletal!$C$467-1)","v":-1001.0166337094337},null,-24400,{"$f":"AD38-AH38+('KF21 - andre fordelinger'!B13+'KF21 - andre fordelinger'!B14)*1000","v":-3457.9833662905658}]
[null,"Byggeri- og anlægsvirksomhed",0,0,0,0,0,-5108,0,-31,0,-116,0,-289,0,0,0,0,0,0,0,0,0,0,-32,0,0,0,0,-1360,0,0,0,{"$f":"AA39/(Nøgletal!$C$467-1)","v":0},null,-1360]
[null,"Privat service",0,0,0,0,-20,-196,-12,0,0,-159,0,-3468,-324,-396,0,-12,0,-148,0,0,0,-247,-387,0,0,0,0,-17790,-14347,-12,0,{"$f":"AA40/(Nøgletal!$C$467-1)","v":0},null,-17790]
[null,"Engros- og detailhandel",0,0,0,0,0,-198,-6,0,0,-77,0,-1866,0,0,0,0,0,0,0,0,0,0,-208,0,0,0,0,-10574,-7543,0,0,{"$f":"AA41/(Nøgletal!$C$467-1)","v":0},null,-10574]
[null,"Offentlig service",0,0,0,0,0,-600,-18,0,0,-167,0,-3030,0,0,0,-154,-1374,0,0,0,0,0,-294,-92,0,0,0,-8665,-10672,-19,0,{"$f":"AA42/(Nøgletal!$C$467-1)","v":0},null,-8665]
[null,"Husholdninger",0,0,0,0,0,-7009,-164,-748,0,-869,0,-23813,0,0,-3040,-85,-16690,-16964,0,0,0,0,-3058,-519,-8597,0,0,-37076,-70475,-361,0,{"$f":"('KF21 Varmepumper og elpaneler'!AE4)*-1000","v":-3740},{"$f":"'KF21 Varmepumper og elpaneler'!AE3*-1000","v":-1790},-31546]
[null,"Øvrige energirelatede aktiviteter (ikke inkluderet ovenfor)",-28728,0,0,0,-532,-119,0,0,0,-9,0,-9889,0,0,0,-2875,-8884,0,0,0,-14,0,-229,0,0,0,0,0,0,0,0]
[null,"Elhandelskorrektion",-28728,0,0,0,-532,-119,0,0,0,-9,0,-6650,0,0,0,-2875,-8884,0,0,0,-14,0,-229,0,0,0,0,0,0,0,0]
[null,"Flaring",0,0,0,0,0,0,0,0,0,0,0,-3239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,{"$f":"C18+C5+C12+C27+C28","v":-6},{"$f":"D18+D5+D12+D27+D28","v":0},0,0,-7,-435,-8,0,0,-39,0,-1389,-13,-15,-180,-29,-723,-713,0,0,0,-14,-194,0,-337,0,0,{"$f":"AD18+AD5+AD12+AD27+AD28","v":-306},{"$f":"AE18+AE5+AE12+AE27+AE28","v":-8167}]

{"sheet":"Ekstra transport","index":9,"n_rows":255,"n_cols":23,"rows_kept":255,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Data fra kommunal transportfremskrivning",null,"Antal borgere i kommunen","Antal borgere i Danmark"]
["Vækstfaktor 20 - 30 (personbil, varebil og lastbil)","Vækstfaktor 20 - 40 (personbil, varebil og lastbil)",{"$f":"Andet!B9","v":5805991},5805991]
[1.2999999999999999E-2,8.9999999999999993E-3,null,null,null,{"$f":"(F7/E7)^(1/(2030-2019))-1","v":1.1393747100694629E-2},{"$f":"Nøgletal!E204","v":15530.308054159905},{"$f":"Nøgletal!F204","v":17501.932888207135},null,{"$f":"Nøgletal!H204","v":15530.308054159905},{"$f":"Nøgletal!I204","v":17501.932888207135}]
["Vækst i ton-km ",null,null,null,null,{"$f":"(F8/E8)^(1/(2030- 2019))-1","v":5.2142338521841136E-3},{"$f":"Nøgletal!E205","v":11332.956506947739},{"$f":"Nøgletal!F205","v":13058.034902300697},null,{"$f":"Nøgletal!H205","v":11332.956506947739},{"$f":"Nøgletal!I205","v":13058.034902300697}]
[]
[null,null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Samlet person-km ",null,null,{"$f":"D35/C2","v":14693.701153260439},{"$f":"E35/D2","v":14693.701153260439},{"$f":"F35/D2","v":16643.862143865026},{"$f":"G35/C2","v":15530.308054159905},{"$f":"H35/C2","v":17501.932888207135},null,{"$f":"J3","v":15530.308054159905},{"$f":"K3","v":17501.932888207135}]
["Samlet-ton-km",null,null,{"$f":"D43/C2","v":10534.36515901876},{"$f":"E43/D2","v":10534.36515901876},{"$f":"F43/D2","v":11154.581831923972},{"$f":"G43/C2","v":11332.956506947739},{"$f":"H43/C2","v":13058.034902300697},null,{"$f":"J4","v":11332.956506947739},{"$f":"K4","v":13058.034902300697}]
[]
["% person-km",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Personbil",null,null,{"$f":"D29/(D$35/(1-D$13))","v":0.73237021854346895},0.73237021854346895,0.75307728295073306,0.73824051107089972,0.66525686082768176,null,{"$f":"Nøgletal!H207","v":0.73958716504295807},{"$f":"Nøgletal!I207","v":0.66525686082768176}]
["Motorcykel og knallert",null,null,7.5019197307810591E-3,7.5019197307810591E-3,7.2121870346994648E-3,7.7293152423435303E-3,8.0082860396268225E-3,null,{"$f":"Nøgletal!H208","v":7.7293152423435312E-3},{"$f":"Nøgletal!I208","v":8.0082860396268225E-3}]
["Cykling og gang",null,null,0.04,0.04,0.04,0.04,0.04,null,{"$f":"Nøgletal!H209","v":0.04},{"$f":"Nøgletal!I209","v":0.04}]
["Bus",null,null,{"$f":"D31/(D$35/(1-D$13))","v":7.5799792010658909E-2},7.5799792010658909E-2,6.6573221121519782E-2,7.1346653972058444E-2,5.9031636563550552E-2,null,{"$f":"Nøgletal!H210","v":7.0000000000000007E-2},{"$f":"Nøgletal!I210","v":5.9031636563550552E-2}]
["Banetransport",null,null,0.10357764173748849,0.10357764173748849,9.3052343209933663E-2,9.9724381972893614E-2,0.18102810841677797,null,{"$f":"Nøgletal!H211","v":9.9724381972893628E-2},{"$f":"Nøgletal!I211","v":0.18102810841677797}]
["Indenrigs luftfart",null,null,7.126823744242004E-3,7.126823744242004E-3,7.72998507821635E-3,8.2842404392297238E-3,1.0688143769284437E-2,null,{"$f":"Nøgletal!H212","v":8.2842404392297238E-3},{"$f":"Nøgletal!I212","v":1.0688143769284437E-2}]
["Indenrigssøfart",null,null,3.36236042333607E-2,3.36236042333607E-2,3.2354980604897915E-2,3.4674897302574968E-2,3.5986964383078406E-2,null,{"$f":"Nøgletal!H213","v":3.4674897302574968E-2},{"$f":"Nøgletal!I213","v":3.5986964383078406E-2}]
["SUM",null,null,{"$f":"SUM(D11:D17)","v":1.0000000000000002},{"$f":"SUM(E11:E17)","v":1.0000000000000002},{"$f":"SUM(F11:F17)","v":1.0000000000000002},{"$f":"SUM(G11:G17)","v":1},{"$f":"SUM(H11:H17)","v":0.99999999999999989},null,{"$f":"I18","v":0},{"$f":"J18","v":0}]
[]
["% ton-km",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Varebil",null,null,{"$f":"D38/D$43","v":0.15621035202702876},0.15621035202702876,0.15342109376327934,0.15538711025940372,0.14131762958138841,null,{"$f":"Nøgletal!H216","v":0.15538711025940372},{"$f":"Nøgletal!I216","v":0.14131762958138841}]
["Lastbil",null,null,0.37766867741110738,0.37766867741110738,0.37014554165190355,0.37567833153752056,0.34166264633755528,null,{"$f":"Nøgletal!H215","v":0.37567833153752056},{"$f":"Nøgletal!I215","v":0.34166264633755522}]
["Jernbanetransport",null,null,5.5738317589508604E-2,5.5738317589508604E-2,5.3566482976047831E-2,5.2723375179140476E-2,9.3609344770881203E-2,null,{"$f":"Nøgletal!H217","v":5.2723375179140476E-2},{"$f":"Nøgletal!I217","v":9.3609344770881203E-2}]
["Indenrigs luftfart",null,null,3.2699812985845047E-3,3.2699812985845047E-3,3.7940747942059243E-3,3.7343580858591238E-3,4.7123429818135736E-3,null,{"$f":"Nøgletal!H218","v":3.7343580858591238E-3},{"$f":"Nøgletal!I218","v":4.7123429818135736E-3}]
["Indenrigs søfart",null,null,0.4071126716737708,0.4071126716737708,0.41907280681456349,0.41247682493807619,0.41869803632836156,null,{"$f":"Nøgletal!H219","v":0.41247682493807614},{"$f":"Nøgletal!I219","v":0.4186980363283615}]
["SUM ",null,null,{"$f":"SUM(D21:D25)","v":1},{"$f":"SUM(E21:E25)","v":1},{"$f":"SUM(F21:F25)","v":1},{"$f":"SUM(G21:G25)","v":1},{"$f":"SUM(H21:H25)","v":1},null,{"$f":"SUM(J21:J25)","v":1},{"$f":"SUM(K21:K25)","v":1}]
[]
["Antal  mio person-km",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Personbil",null,null,{"$f":"SUM(D130:D136)*D46","v":65082916091.329475},{"$f":"SUM(E130:E136)*E46","v":65082916091.329475},{"$f":"SUM(F130:F136)*F46","v":75805162364.880478},{"$f":"SUM(G130:G136)*G46","v":69339877342.039337},{"$f":"SUM(H130:H136)*H46","v":70417483645.300964},null,{"$f":"J$7*J11/(1-J$13)*C2","v":69466362978.961716},{"$f":"K$7*K11/(1-K$13)*C2","v":70417483645.300964}]
["Motorcykel og knallert",null,null,{"$f":"SUM(D158:D159)*D47","v":666666666.66666675},{"$f":"SUM(E158:E159)*E47","v":666666666.66666675},{"$f":"SUM(F158:F159)*F47","v":725982607.02951753},{"$f":"SUM(G158:G159)*G47","v":725982607.02951789},{"$f":"SUM(H158:H159)*H47","v":847677618.11686766},null,{"$f":"J$7*J12/(1-J$13)*C2","v":725982607.02951789},{"$f":"K$7*K12/(1-K$13)*C2","v":847677618.11686778}]
["Bus",null,null,{"$f":"SUM(D152:D156)*D48","v":6736035106.6448126},{"$f":"SUM(E152:E156)*E48","v":6736035106.6448126},{"$f":"SUM(F152:F156)*F48","v":6701296069.5032015},{"$f":"SUM(G152:G156)*G48","v":6701296069.5032034},{"$f":"SUM(H152:H156)*H48","v":6248502716.8263998},null,{"$f":"J$7*J14/(1-J$13)*C2","v":6574810432.5808287},{"$f":"K$7*K14/(1-K$13)*C2","v":6248502716.8263998}]
["Banetransport",null,null,{"$f":"SUM(D161:D178)*D61*D49","v":9204545454.5454559},{"$f":"SUM(E161:E178)*E61*E49","v":9204545454.5454559},{"$f":"SUM(F161:F178)*F61*F49","v":9366698671.1151047},{"$f":"SUM(G161:G178)*G61*G49","v":9366698671.1150913},{"$f":"SUM(H161:H178)*H61*H49","v":19161837501.259785},null,{"$f":"J$7*J15/(1-J$13)*C2","v":9366698671.1150932},{"$f":"K$7*K15/(1-K$13)*C2","v":19161837501.259781}]
["Indenrigs luftfart",null,null,{"$f":"SUM(D180:D182)*D63*D50","v":633333333.33333325},{"$f":"SUM(E180:E182)*E63*E50","v":633333333.33333325},{"$f":"SUM(F180:F182)*F63*F50","v":778104435.22650862},{"$f":"SUM(G180:G182)*G63*G50","v":778104435.22650802},{"$f":"SUM(H180:H182)*H63*H50","v":1131340739.7795525},null,{"$f":"J$7*J16/(1-J$13)*C2","v":778104435.22650802},{"$f":"K$7*K16/(1-K$13)*C2","v":1131340739.7795525}]
["Indenrigssøfart",null,null,{"$f":"SUM(D186:D190)*D65*D51","v":2988000000},{"$f":"SUM(E186:E190)*E65*E51","v":2988000000},3256869664.7662673,3256869664.7662673,3809222610.2510657,null,{"$f":"J$7*J17/(1-J$13)*C2","v":3256869664.7662673},{"$f":"K$7*K17/(1-K$13)*C2","v":3809222610.2510657}]
["SUM",null,null,{"$f":"SUM(D29:D34)","v":85311496652.51973},{"$f":"SUM(E29:E34)","v":85311496652.51973},{"$f":"SUM(F29:F34)","v":96634113812.521057},{"$f":"SUM(G29:G34)","v":90168828789.679916},{"$f":"SUM(H29:H34)","v":101616064831.53464},null,{"$f":"SUM(J29:J34)","v":90168828789.679916},{"$f":"SUM(K29:K34)","v":101616064831.53464}]
[]
["Antal mio. ton-km",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Varebil",null,null,{"$f":"SUM(D138:D144)*D54","v":9554204612.4024277},{"$f":"SUM(E138:E144)*E54","v":9554204612.4024277},{"$f":"SUM(F138:F144)*F54","v":9936071928.4669724},{"$f":"SUM(G138:G144)*G54","v":10224323224.614267},{"$f":"SUM(H138:H144)*H54","v":10713972503.689644},null,{"$f":"J$8*J21*C2","v":10224323224.614267},{"$f":"K$8*K21*C2","v":10713972503.689644}]
["Lastbil",null,null,{"$f":"SUM(D146:D150)*D55","v":23099133782.483158},{"$f":"SUM(E146:E150)*E55","v":23099133782.483158},{"$f":"SUM(F146:F150)*F55","v":23971884410.688152},{"$f":"SUM(G146:G150)*G55","v":24719274872.356777},{"$f":"SUM(H146:H150)*H55","v":25903096515.570938},null,{"$f":"J$8*J22*C2","v":24719274872.356777},{"$f":"K$8*K22*C2","v":25903096515.570934}]
["Jernbanetransport",null,null,{"$f":"SUM(D161:D178)*D62*D56","v":3409090909.0909095},{"$f":"SUM(E161:E178)*E62*E56","v":3409090909.0909095},{"$f":"SUM(F161:F178)*F62*F56","v":3469147655.9685574},{"$f":"SUM(G161:G178)*G62*G56","v":3469147655.9685526},{"$f":"SUM(H161:H178)*H62*H56","v":7096976852.3184395},null,{"$f":"J$8*J23*C2","v":3469147655.9685526},{"$f":"K$8*K23*C2","v":7096976852.3184395}]
["Indenrigs luftfart",null,null,{"$f":"SUM(D180:D182)*D64*D57","v":200000000.00000003},{"$f":"SUM(E180:E182)*E64*E57","v":200000000.00000003},{"$f":"SUM(F180:F182)*F64*F57","v":245717190.07152903},{"$f":"SUM(G180:G182)*G64*G57","v":245717190.07152888},{"$f":"SUM(H180:H182)*H64*H57","v":357265496.77249026},null,{"$f":"J$8*J24*C2","v":245717190.07152891},{"$f":"K$8*K24*C2","v":357265496.77249026}]
["Indenrigs søfart",null,null,{"$f":"SUM(D186:D190)*D66*D58","v":24900000000},{"$f":"SUM(E186:E190)*E66*E58","v":24900000000},27140580539.718891,27140580539.718891,31743521752.092216,null,{"$f":"J$8*J25*C2","v":27140580539.718887},{"$f":"K$8*K25*C2","v":31743521752.092213}]
["SUM ",null,null,{"$f":"SUM(D38:D42)","v":61162429303.976494},{"$f":"SUM(E38:E42)","v":61162429303.976494},{"$f":"SUM(F38:F42)","v":64763401724.914093},{"$f":"SUM(G38:G42)","v":65799043482.730011},{"$f":"SUM(H38:H42)","v":75814833120.443726},null,{"$f":"SUM(J38:J42)","v":65799043482.730011},{"$f":"SUM(K38:K42)","v":75814833120.44371}]
[]
["Antal passagerer per kkm",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Personbil",null,null,{"$f":"Nøgletal!B180","v":1.3},{"$f":"Nøgletal!C180","v":1.3},{"$f":"Nøgletal!D180","v":1.3},{"$f":"Nøgletal!E180","v":1.3},{"$f":"Nøgletal!F180","v":1.3},null,{"$f":"Nøgletal!H180","v":1.3000000000000032},{"$f":"Nøgletal!I180","v":1.3}]
["Motorcykel og knallert",null,null,{"$f":"Nøgletal!B181","v":1},{"$f":"Nøgletal!C181","v":1},{"$f":"Nøgletal!D181","v":1},{"$f":"Nøgletal!E181","v":1},{"$f":"Nøgletal!F181","v":1},null,{"$f":"Nøgletal!H181","v":1},{"$f":"Nøgletal!I181","v":1}]
["Bus",null,null,{"$f":"Nøgletal!B182","v":10},{"$f":"Nøgletal!C182","v":10},{"$f":"Nøgletal!D182","v":10},{"$f":"Nøgletal!E182","v":10},{"$f":"Nøgletal!F182","v":10},null,{"$f":"Nøgletal!H182","v":9.811251979302936},{"$f":"Nøgletal!I182","v":10}]
["Banetransport",null,null,{"$f":"Nøgletal!B183","v":150},{"$f":"Nøgletal!C183","v":150},{"$f":"Nøgletal!D183","v":150},{"$f":"Nøgletal!E183","v":150},{"$f":"Nøgletal!F183","v":150},null,{"$f":"Nøgletal!H183","v":149.99999999999983},{"$f":"Nøgletal!I183","v":150}]
["Indenrigs luftfart",null,null,{"$f":"Nøgletal!B184","v":50},{"$f":"Nøgletal!C184","v":50},{"$f":"Nøgletal!D184","v":50},{"$f":"Nøgletal!E184","v":50},{"$f":"Nøgletal!F184","v":50},null,{"$f":"Nøgletal!H184","v":49.999999999999936},{"$f":"Nøgletal!I184","v":50}]
["Indenrigs søfart",null,null,{"$f":"Nøgletal!B185","v":180},{"$f":"Nøgletal!C185","v":180},{"$f":"Nøgletal!D185","v":180},{"$f":"Nøgletal!E185","v":180},{"$f":"Nøgletal!F185","v":180},null,{"$f":"Nøgletal!H185","v":180},{"$f":"Nøgletal!I185","v":180.00000000000125}]
[]
["Antal ton per kkm",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Varebil",null,null,1,1,1,1,1,null,{"$f":"Nøgletal!H188","v":1},{"$f":"Nøgletal!I188","v":1}]
["Lastbil",null,null,{"$f":"Nøgletal!B189","v":10},{"$f":"Nøgletal!C189","v":10},{"$f":"Nøgletal!D189","v":10},{"$f":"Nøgletal!E189","v":10},{"$f":"Nøgletal!F189","v":10},null,{"$f":"Nøgletal!H189","v":10},{"$f":"Nøgletal!I189","v":10}]
["Banetransport",null,null,{"$f":"Nøgletal!B190","v":500},{"$f":"Nøgletal!C190","v":500},{"$f":"Nøgletal!D190","v":500},{"$f":"Nøgletal!E190","v":500},{"$f":"Nøgletal!F190","v":500},null,{"$f":"Nøgletal!H190","v":500},{"$f":"Nøgletal!I190","v":499.99999999999829}]
["Indenrigs luftfart",null,null,{"$f":"Nøgletal!B191","v":300},{"$f":"Nøgletal!C191","v":300},{"$f":"Nøgletal!D191","v":300},{"$f":"Nøgletal!E191","v":300},{"$f":"Nøgletal!F191","v":300},null,{"$f":"Nøgletal!H191","v":300},{"$f":"Nøgletal!I191","v":299.99999999999898}]
["Indenrigs søfart",null,null,{"$f":"Nøgletal!B192","v":1500},{"$f":"Nøgletal!C192","v":1500},{"$f":"Nøgletal!D192","v":1500},{"$f":"Nøgletal!E192","v":1500},{"$f":"Nøgletal!F192","v":1500},null,{"$f":"Nøgletal!H192","v":1500},{"$f":"Nøgletal!I192","v":1500}]
[]
["Fordeling mellem person og gods",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Banetransport (person)",null,null,0.9,0.9,0.9,0.9,0.9,null,0.9,0.9]
["Banetransport (gods)",null,null,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1]
["Indenrigs luftfart (person)",null,null,0.95,0.95,0.95,0.95,0.95,null,0.95,0.95]
["Indenrigs luftfart (gods)",null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05]
["Indenrigs søfart (person)",null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5]
["Indenrigs søfart (gods)",null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5]
[]
["%-fordeling",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Personbil","Benzin","%",{"$f":"D130/SUM(D130:D136)","v":0.53594998831742335},{"$f":"E130/SUM(E130:E136)","v":0.53594998831742335},{"$f":"F130/SUM(F130:F136)","v":0.46083168226089144},{"$f":"G130/SUM(G130:G136)","v":0.46083168226089122},{"$f":"H130/SUM(H130:H136)","v":5.2173485854645103E-3},null,{"$f":"Nøgletal!H232","v":0.4632487676460848},{"$f":"Nøgletal!I232","v":5.2173485854645476E-3},{"$f":"J69-G69","v":2.4170853851935847E-3}]
["Personbil","Diesel","%",{"$f":"D131/SUM(D130:D136)","v":0.41711497354289589},{"$f":"E131/SUM(E130:E136)","v":0.41711497354289589},{"$f":"F131/SUM(F130:F136)","v":0.32392640943235618},{"$f":"G131/SUM(G130:G136)","v":0.32392640943235623},{"$f":"H131/SUM(H130:H136)","v":3.0474758286696811E-3},null,{"$f":"Nøgletal!H233","v":0.32392640943235629},{"$f":"Nøgletal!I233","v":3.0474758286696811E-3}]
["Personbil","El","%",{"$f":"D132/SUM(D130:D136)","v":5.388036831295219E-3},{"$f":"E132/SUM(E130:E136)","v":5.388036831295219E-3},{"$f":"F132/SUM(F130:F136)","v":0.15241708538519363},{"$f":"G132/SUM(G130:G136)","v":0.15241708538519372},{"$f":"H132/SUM(H130:H136)","v":0.9895993916467567},null,{"$f":"Nøgletal!H234","v":0.15},{"$f":"Nøgletal!I234","v":0.9895993916467567}]
["Personbil","Biodiesel","%",{"$f":"D133/SUM(D130:D136)","v":2.7165347009328888E-2},{"$f":"E133/SUM(E130:E136)","v":2.7165347009328888E-2},{"$f":"F133/SUM(F130:F136)","v":3.6009349723332536E-2},{"$f":"G133/SUM(G130:G136)","v":3.600934972333255E-2},{"$f":"H133/SUM(H130:H136)","v":8.955878272255424E-4},null,{"$f":"Nøgletal!H228","v":3.600934972333255E-2},{"$f":"Nøgletal!I228","v":8.955878272255424E-4}]
["Personbil","Bioethanol","%",{"$f":"D134/SUM(D130:D136)","v":1.4381654299056469E-2},{"$f":"E134/SUM(E130:E136)","v":1.4381654299056469E-2},{"$f":"F134/SUM(F130:F136)","v":2.6815473198226355E-2},{"$f":"G134/SUM(G130:G136)","v":2.6815473198226379E-2},{"$f":"H134/SUM(H130:H136)","v":1.2401961118835055E-3},null,{"$f":"Nøgletal!H229","v":2.6815473198226379E-2},{"$f":"Nøgletal!I229","v":1.2401961118835055E-3}]
["Personbil","Bionaturgas ","%",{"$f":"D135/SUM(D130:D136)","v":0},{"$f":"E135/SUM(E130:E136)","v":0},{"$f":"F135/SUM(F130:F136)","v":0},{"$f":"G135/SUM(G130:G136)","v":0},{"$f":"H135/SUM(H130:H136)","v":0},null,{"$f":"Nøgletal!H230","v":0},{"$f":"Nøgletal!I230","v":0}]
["Personbil","Naturgas","%",{"$f":"D136/SUM(D130:D136)","v":0},{"$f":"E136/SUM(E130:E136)","v":0},{"$f":"F136/SUM(F130:F136)","v":0},{"$f":"G136/SUM(G130:G136)","v":0},{"$f":"H136/SUM(H130:H136)","v":0},null,{"$f":"Nøgletal!H231","v":0},{"$f":"Nøgletal!I231","v":0}]
[]
["Varebil","Benzin","%",{"$f":"D138/SUM(D138:D144)","v":5.854570526903493E-2},{"$f":"E138/SUM(E138:E144)","v":5.854570526903493E-2},{"$f":"F138/SUM(F138:F144)","v":2.9342323006580715E-2},{"$f":"G138/SUM(G138:G144)","v":2.9342323006580736E-2},{"$f":"H138/SUM(H138:H144)","v":8.0008256069671602E-3},null,{"$f":"Nøgletal!H246","v":2.9342323006580736E-2},{"$f":"Nøgletal!I246","v":8.0008256069671602E-3}]
["Varebil","Diesel","%",{"$f":"D139/SUM(D138:D144)","v":0.87570520059888557},{"$f":"E139/SUM(E138:E144)","v":0.87570520059888557},{"$f":"F139/SUM(F138:F144)","v":0.79060459338323597},{"$f":"G139/SUM(G138:G144)","v":0.79060459338323585},{"$f":"H139/SUM(H138:H144)","v":0.628536448533075},null,{"$f":"Nøgletal!H247","v":0.79060459338323585},{"$f":"Nøgletal!I247","v":0.628536448533075}]
["Varebil","Bionaturgas","%",{"$f":"D141/SUM(D138:D144)","v":0},{"$f":"E141/SUM(E138:E144)","v":0},{"$f":"F141/SUM(F138:F144)","v":0},{"$f":"G141/SUM(G138:G144)","v":0},{"$f":"H141/SUM(H138:H144)","v":0},null,{"$f":"Nøgletal!H245","v":0},{"$f":"Nøgletal!I245","v":0}]
["Varebil","Naturgas","%",{"$f":"D140/SUM(D138:D144)","v":0},{"$f":"E140/SUM(E138:E144)","v":0},{"$f":"F140/SUM(F138:F144)","v":0},{"$f":"G140/SUM(G138:G144)","v":0},{"$f":"H140/SUM(H138:H144)","v":0},null,{"$f":"Nøgletal!H242","v":0},{"$f":"Nøgletal!I242","v":0}]
["Varebil","El","%",{"$f":"D142/SUM(D138:D144)","v":0},{"$f":"E142/SUM(E138:E144)","v":0},{"$f":"F142/SUM(F138:F144)","v":7.7664756695528275E-2},{"$f":"G142/SUM(G138:G144)","v":7.7664756695528275E-2},{"$f":"H142/SUM(H138:H144)","v":0.14413528179890331},null,{"$f":"Nøgletal!H248","v":7.7664756695528275E-2},{"$f":"Nøgletal!I248","v":0.14413528179890331}]
["Varebil","Biodiesel",null,{"$f":"D143/SUM(D138:D144)","v":6.5749094132079577E-2},{"$f":"E143/SUM(E138:E144)","v":6.5749094132079577E-2},{"$f":"F143/SUM(F138:F144)","v":0.10238832691465499},{"$f":"G143/SUM(G138:G144)","v":0.10238832691465509},{"$f":"H143/SUM(H138:H144)","v":0.21932744406105453},null,{"$f":"Nøgletal!H243","v":0.10238832691465509},{"$f":"Nøgletal!I243","v":0.21932744406105453}]
["Varebil","Bioethanol","%",{"$f":"D144/SUM(D138:D144)","v":0},{"$f":"E144/SUM(E138:E144)","v":0},{"$f":"F144/SUM(F138:F144)","v":0},{"$f":"G144/SUM(G138:G144)","v":0},{"$f":"H144/SUM(H138:H144)","v":0},null,{"$f":"Nøgletal!H244","v":0},{"$f":"Nøgletal!I244","v":0}]
[]
["Lastbil","Diesel","%",{"$f":"D146/SUM(D146:D150)","v":0.92499999999999993},{"$f":"E146/SUM(E146:E150)","v":0.92499999999999993},{"$f":"F146/SUM(F146:F150)","v":0.87892376681614348},{"$f":"G146/SUM(G146:G150)","v":0.8789237668161437},{"$f":"H146/SUM(H146:H150)","v":0.71395411068514703},null,{"$f":"Nøgletal!H239","v":0.8789237668161437},{"$f":"Nøgletal!I239","v":0.71395411068514703}]
["Lastbil","Bionaturgas","%",{"$f":"D148/SUM(D146:D150)","v":0},{"$f":"E148/SUM(E146:E150)","v":0},{"$f":"F148/SUM(F146:F150)","v":0},{"$f":"G148/SUM(G146:G150)","v":0},{"$f":"H148/SUM(H146:H150)","v":0},null,{"$f":"Nøgletal!H238","v":0},{"$f":"Nøgletal!I238","v":0}]
["Lastbil","Naturgas","%",{"$f":"D147/SUM(D146:D150)","v":4.1666666666666666E-3},{"$f":"E147/SUM(E146:E150)","v":4.1666666666666666E-3},{"$f":"F147/SUM(F146:F150)","v":0},{"$f":"G147/SUM(G146:G150)","v":0},{"$f":"H147/SUM(H146:H150)","v":0},null,{"$f":"Nøgletal!H236","v":0},{"$f":"Nøgletal!I236","v":0}]
["Lastbil","Biobrændstoffer","%",{"$f":"D149/SUM(D146:D150)","v":7.0833333333333318E-2},{"$f":"E149/SUM(E146:E150)","v":7.0833333333333318E-2},{"$f":"F149/SUM(F146:F150)","v":0.12107623318385649},{"$f":"G149/SUM(G146:G150)","v":0.12107623318385637},{"$f":"H149/SUM(H146:H150)","v":0.28604588931485297},null,{"$f":"Nøgletal!H237","v":0.12107623318385637},{"$f":"Nøgletal!I237","v":0.28604588931485297}]
["Lastbil","El","%",{"$f":"D150/SUM(D146:D150)","v":0},{"$f":"E150/SUM(E146:E150)","v":0},{"$f":"F150/SUM(F146:F150)","v":0},{"$f":"G150/SUM(G146:G150)","v":0},{"$f":"H150/SUM(H146:H150)","v":0},null,{"$f":"Nøgletal!H240","v":0},{"$f":"Nøgletal!I240","v":0}]
[]
["Bus","Diesel","%",{"$f":"D152/SUM(D152:D156)","v":0.90688164686858641},{"$f":"E152/SUM(E152:E156)","v":0.90688164686858641},{"$f":"F152/SUM(F152:F156)","v":0.71130575805325569},{"$f":"G152/SUM(G152:G156)","v":0.7113057580532558},{"$f":"H152/SUM(H152:H156)","v":0.57935282929952625},null,{"$f":"Nøgletal!H256","v":0.71130575805325591},{"$f":"Nøgletal!I256","v":0.57935282929952625}]
["Bus","El","%",{"$f":"D153/SUM(D152:D156)","v":0},{"$f":"E153/SUM(E152:E156)","v":0},{"$f":"F153/SUM(F152:F156)","v":0.14934471517212039},{"$f":"G153/SUM(G152:G156)","v":0.14934471517212042},{"$f":"H153/SUM(H152:H156)","v":0.17693930864657653},null,{"$f":"Nøgletal!H257","v":0.14934471517212042},{"$f":"Nøgletal!I257","v":0.17693930864657653}]
["Bus","Bio- og e-brændsler","%",{"$f":"D154/SUM(D152:D156)","v":7.4538217550842722E-2},{"$f":"E154/SUM(E152:E156)","v":7.4538217550842722E-2},{"$f":"F154/SUM(F152:F156)","v":9.7630202085740983E-2},{"$f":"G154/SUM(G152:G156)","v":9.7630202085740969E-2},{"$f":"H154/SUM(H152:H156)","v":0.20201291247907885},null,{"$f":"Nøgletal!H254","v":9.7630202085740969E-2},{"$f":"Nøgletal!I254","v":0.20201291247907885}]
["Bus","Bionaturgas","%",{"$f":"D155/SUM(D152:D156)","v":0},{"$f":"E155/SUM(E152:E156)","v":0},{"$f":"F155/SUM(F152:F156)","v":3.1289493516662027E-2},{"$f":"G155/SUM(G152:G156)","v":3.1289493516662027E-2},{"$f":"H155/SUM(H152:H156)","v":3.7070888945477991E-2},null,{"$f":"Nøgletal!H255","v":3.1289493516662027E-2},{"$f":"Nøgletal!I255","v":3.7070888945477991E-2}]
["Bus","Naturgas","%",{"$f":"D156/SUM(D152:D156)","v":1.8580135580570929E-2},{"$f":"E156/SUM(E152:E156)","v":1.8580135580570929E-2},{"$f":"F156/SUM(F152:F156)","v":1.0429831172220674E-2},{"$f":"G156/SUM(G152:G156)","v":1.0429831172220671E-2},{"$f":"H156/SUM(H152:H156)","v":4.6240606293403005E-3},null,{"$f":"Nøgletal!H253","v":1.0429831172220672E-2},{"$f":"Nøgletal!I253","v":4.6240606293403005E-3}]
[]
["Motorcykel + knallert","Benzin","%",{"$f":"D158/(D158+D159)","v":1},{"$f":"E158/(E158+E159)","v":1},{"$f":"F158/(F158+F159)","v":0.89743589743589747},{"$f":"G158/(G158+G159)","v":0.89743589743589736},{"$f":"H158/(H158+H159)","v":0.87785812665872753},null,{"$f":"Nøgletal!H251","v":0.89743589743589736},{"$f":"Nøgletal!I251","v":0.87785812665872764}]
["Motorcykel","Biobrændstoffer","%",{"$f":"D159/(D158+D159)","v":0},{"$f":"E159/(E158+E159)","v":0},{"$f":"F159/(F158+F159)","v":0.10256410256410256},{"$f":"G159/(G158+G159)","v":0.10256410256410257},{"$f":"H159/(H158+H159)","v":0.12214187334127236},null,{"$f":"Nøgletal!H250","v":0.10256410256410257},{"$f":"Nøgletal!I250","v":0.12214187334127236}]
[]
["Regionaltog","Diesel","%",{"$f":"D161/IF(SUM(D$161:D$163)=0,1,SUM(D$161:D$163))","v":0},0,0,0,0,null,{"$f":"Nøgletal!H260","v":1},{"$f":"Nøgletal!I260","v":1}]
["Regionaltog","El","%",0,0,0,0,0,null,{"$f":"Nøgletal!H261","v":0},{"$f":"Nøgletal!I261","v":0}]
["Regionaltog","Bio- og e-brændsler","%",0,0,0,0,0,null,{"$f":"Nøgletal!H262","v":0},{"$f":"Nøgletal!I262","v":0}]
["Intercitytog","Diesel","%",{"$f":"D164/IF(SUM(D$164:D$166)=0,1,SUM(D$164:D$166))","v":0},0,0,0,0,null,{"$f":"Nøgletal!H264","v":1},{"$f":"Nøgletal!I264","v":1}]
["Intercitytog","El","%",0,0,0,0,0,null,{"$f":"Nøgletal!H265","v":0},{"$f":"Nøgletal!I265","v":0}]
["Intercitytog","Bio- og e-brændsler","%",0,0,0,0,0,null,{"$f":"Nøgletal!H266","v":0},{"$f":"Nøgletal!I266","v":0}]
["Lyntog","Diesel","%",{"$f":"D167/IF(SUM(D$167:D$169)=0,1,SUM(D$167:D$169))","v":0},0,0,0,0,null,{"$f":"Nøgletal!H268","v":1},{"$f":"Nøgletal!I268","v":1}]
["Lyntog","El","%",0,0,0,0,0,null,{"$f":"Nøgletal!H269","v":0},{"$f":"Nøgletal!I269","v":0}]
["Lyntog","Bio- og e-brændsler","%",0,0,0,0,0,null,{"$f":"Nøgletal!H270","v":0},{"$f":"Nøgletal!I270","v":0}]
["Lokalbane","Diesel","%",{"$f":"D170/IF(SUM(D$170:D$172)=0,1,SUM(D$170:D$172))","v":0},0,0,0,0,null,{"$f":"Nøgletal!H272","v":1},{"$f":"Nøgletal!I272","v":1}]
["Lokalbane","El","%",0,0,0,0,0,null,{"$f":"Nøgletal!H273","v":0},{"$f":"Nøgletal!I273","v":0}]
["Lokalbane","Bio- og e-brændsler","%",0,0,0,0,0,null,{"$f":"Nøgletal!H274","v":0},{"$f":"Nøgletal!I274","v":0}]
["S-tog","El","%",{"$f":"IF(D$173=0,0,1)","v":0},{"$f":"IF(E$173=0,0,1)","v":0},{"$f":"IF(F$173=0,0,1)","v":0},{"$f":"IF(G$173=0,0,1)","v":0},{"$f":"IF(H$173=0,0,1)","v":0},null,{"$f":"Nøgletal!H276","v":0},{"$f":"Nøgletal!I276","v":0}]
["Metro","El ","%",{"$f":"IF(D174=0,0,1)","v":0},{"$f":"IF(E174=0,0,1)","v":0},{"$f":"IF(F174=0,0,1)","v":0},{"$f":"IF(G174=0,0,1)","v":0},{"$f":"IF(H174=0,0,1)","v":0},null,{"$f":"Nøgletal!H278","v":0},{"$f":"Nøgletal!I278","v":0}]
["Uspecificeret banetransport","Diesel","%",{"$f":"D175/SUM(D$161:D$178)","v":0.66666666666666663},{"$f":"E175/SUM(E175:E178)","v":0.66666666666666663},{"$f":"F175/SUM(F175:F178)","v":0.1951219512195122},{"$f":"G175/IF(SUM(G$175:G$178)=0,1,SUM(G$175:G$178))","v":0.19512195121951217},5.5834694398307974E-3,null,{"$f":"Nøgletal!H281","v":0.1951219512195122},{"$f":"Nøgletal!I281","v":5.5834694398307974E-3}]
["Uspecificeret banetransport","El","%",{"$f":"D176/SUM(D$161:D$178)","v":0.33333333333333331},{"$f":"E176/SUM(E175:E178)","v":0.33333333333333331},{"$f":"F176/SUM(F175:F178)","v":0.78048780487804881},0.78048780487804881,0.97936804416343759,null,{"$f":"Nøgletal!H283","v":0.78048780487804881},{"$f":"Nøgletal!I283","v":0.97936804416343759}]
["Uspecificeret banetransport","Benzin","%",{"$f":"D177/SUM(D$161:D$178)","v":0},{"$f":"E177/SUM(E175:E178)","v":0},{"$f":"F177/SUM(F175:F178)","v":0},0,0,null,{"$f":"Nøgletal!H282","v":0},{"$f":"Nøgletal!I282","v":0}]
["Uspecificeret banetransport","Biobrændstof","%",{"$f":"D178/SUM(D$161:D$178)","v":0},{"$f":"E178/SUM(E175:E178)","v":0},{"$f":"F178/SUM(F175:F178)","v":2.4390243902439025E-2},2.4390243902439022E-2,1.5048486396731519E-2,null,{"$f":"Nøgletal!H280","v":2.4390243902439025E-2},{"$f":"Nøgletal!I280","v":1.5048486396731519E-2}]
[]
["Indenrigs luftfart","JP1 og JP4","%",{"$f":"D180/SUM(D180:D182)","v":1},{"$f":"E180/SUM(E180:E182)","v":1},{"$f":"F180/SUM(F180:F182)","v":1},{"$f":"G180/SUM(G180:G182)","v":1},{"$f":"H180/SUM(H180:H182)","v":1},null,{"$f":"Nøgletal!H286","v":1},{"$f":"Nøgletal!I286","v":1}]
["Indenrigs luftfart","El","%",{"$f":"D181/SUM(D180:D182)","v":0},{"$f":"E181/SUM(E180:E182)","v":0},{"$f":"F181/SUM(F180:F182)","v":0},{"$f":"G181/SUM(G180:G182)","v":0},{"$f":"H181/SUM(H180:H182)","v":0},null,{"$f":"Nøgletal!H287","v":0},{"$f":"Nøgletal!I287","v":0}]
["Indenrigs luftfart","Biobrændsler og e-brændsler","%",{"$f":"D182/SUM(D180:D182)","v":0},{"$f":"E182/SUM(E180:E182)","v":0},{"$f":"F182/SUM(F180:F182)","v":0},{"$f":"G182/SUM(G180:G182)","v":0},{"$f":"H182/SUM(H180:H182)","v":0},null,{"$f":"Nøgletal!H285","v":0},{"$f":"Nøgletal!I285","v":0}]
[]
["Indenrigs søfart","Fuelolie og Spildolie","%",{"$f":"IFERROR(D186/SUM(D186:D190),0)","v":0.18072289156626506},{"$f":"E186/SUM(E186:E189)","v":0.18072289156626506},{"$f":"F186/SUM(F186:F189)","v":0.18518518518518517},{"$f":"IFERROR(G186/SUM(G186:G189),0)","v":0.18518518518518526},{"$f":"IFERROR(H186/SUM(H186:H189),0)","v":0.19341112706792402},null,{"$f":"Nøgletal!H292","v":0.18518518518518526},{"$f":"Nøgletal!I292","v":0.19341112706792402}]
["Indenrigs søfart","El","%",{"$f":"IFERROR(D187/SUM(D186:D190),0)","v":0},{"$f":"E187/SUM(E186:E189)","v":0},{"$f":"F187/SUM(F186:F189)","v":0},{"$f":"IFERROR(G187/SUM(G186:G189),0)","v":0},{"$f":"IFERROR(H187/SUM(H186:H189),0)","v":0},null,{"$f":"Nøgletal!H294","v":0},{"$f":"Nøgletal!I294","v":0}]
["Indenrigs søfart","Naturgas","%",{"$f":"IFERROR(D188/SUM(D186:D190),0)","v":0.18072289156626506},{"$f":"E188/SUM(E186:E189)","v":0.18072289156626506},{"$f":"F188/SUM(F186:F189)","v":0.18518518518518517},{"$f":"IFERROR(G188/SUM(G186:G189),0)","v":0.18518518518518526},{"$f":"IFERROR(H188/SUM(H186:H189),0)","v":0.19341112706792402},null,{"$f":"Nøgletal!H291","v":0.18518518518518526},{"$f":"Nøgletal!I291","v":0.19341112706792402}]
["Indenrigs søfart","Diesel","%",{"$f":"IFERROR(D189/SUM(D186:D190),0)","v":0.63855421686746983},{"$f":"E189/SUM(E186:E189)","v":0.63855421686746983},{"$f":"F189/SUM(F186:F189)","v":0.62962962962962965},{"$f":"IFERROR(G189/SUM(G186:G189),0)","v":0.62962962962962954},{"$f":"IFERROR(H189/SUM(H186:H189),0)","v":0.61317774586415208},null,{"$f":"Nøgletal!H293","v":0.62962962962962943},{"$f":"Nøgletal!I293","v":0.61317774586415197}]
["Indenrigs søfart","Biobrændsler","%",{"$f":"IFERROR(D190/SUM(D186:D190),0)","v":0},{"$f":"IFERROR(E190/SUM(E186:E190),0)","v":0},0,0,0,null,{"$f":"Nøgletal!H295","v":0},{"$f":"Nøgletal!I295","v":0}]
[]
["Kørte km.",null,null,"Kommune 2019","DK2019","DK2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Personbil","Benzin","kkm",{"$f":"D195/Transportvirkningsgrader!D2*1000000","v":26831683168.31683},{"$f":"E195/Transportvirkningsgrader!E2*1000000","v":26831683168.31683},{"$f":"F195/Transportvirkningsgrader!F2*1000000","v":26871861920.513756},{"$f":"G195/Transportvirkningsgrader!G2*1000000","v":24580009479.45834},{"$f":"H195/Transportvirkningsgrader!H2*1000000","v":282609660.52983177},null,{"$f":"J$29/J$46*J69","v":24754005417.584267},{"$f":"K$29/K$46*K69","v":282609660.52983379}]
["Personbil","Diesel","kkm",{"$f":"D200/Transportvirkningsgrader!D3*1000000","v":20882352941.176468},{"$f":"E200/Transportvirkningsgrader!E3*1000000","v":20882352941.176468},{"$f":"F200/Transportvirkningsgrader!F3*1000000","v":18888687739.455776},{"$f":"G200/Transportvirkningsgrader!G3*1000000","v":17277705767.605228},{"$f":"H200/Transportvirkningsgrader!H3*1000000","v":165073522.55753636},null,{"$f":"J$29/J$46*J70","v":17309222720.076752},165073522.55753636]
["Personbil","El","kkm",{"$f":"D199/Transportvirkningsgrader!D5*1000000","v":269745499.22167653},{"$f":"E199/Transportvirkningsgrader!E5*1000000","v":269745499.22167653},{"$f":"F199/Transportvirkningsgrader!F5*1000000","v":8887693772.9280415},{"$f":"G199/Transportvirkningsgrader!G5*1000000","v":8129678465.7234373},{"$f":"H199/Transportvirkningsgrader!H5*1000000","v":53603922289.757904},null,{"$f":"J$29/J$46*J71","v":8015349574.4955626},53603922289.757904]
["Personbil","Biodiesel","kkm",{"$f":"D196/Transportvirkningsgrader!D7*1000000","v":1360000000},{"$f":"E196/Transportvirkningsgrader!E7*1000000","v":1360000000},{"$f":"F196/Transportvirkningsgrader!F7*1000000","v":2099765078.7930665},{"$f":"G196/Transportvirkningsgrader!G7*1000000","v":1920679917.6788287},{"$f":"H196/Transportvirkningsgrader!H7*1000000","v":48511570.135834813},null,1924183506.5518365,48511570.135834813]
["Personbil","Bioethanol","kkm",{"$f":"D197/Transportvirkningsgrader!D7*1000000","v":720000000},{"$f":"E197/Transportvirkningsgrader!E7*1000000","v":720000000},{"$f":"F197/Transportvirkningsgrader!F7*1000000","v":1563654845.9097304},{"$f":"G197/Transportvirkningsgrader!G7*1000000","v":1430293555.7182772},{"$f":"H197/Transportvirkningsgrader!H7*1000000","v":67178068.78886354},null,1432902611.2620065,67178068.78886354]
["Personbil","Bionaturgas ","kkm",{"$f":"D198/Transportvirkningsgrader!D8*1000000","v":0},{"$f":"E198/Transportvirkningsgrader!E8*1000000","v":0},{"$f":"F198/Transportvirkningsgrader!F8*1000000","v":0},{"$f":"G198/Transportvirkningsgrader!G8*1000000","v":0},{"$f":"H198/Transportvirkningsgrader!H8*1000000","v":0},null,0,0]
["Personbil","Naturgas","kkm",{"$f":"D201/Transportvirkningsgrader!D8*1000000","v":0},{"$f":"E201/Transportvirkningsgrader!E8*1000000","v":0},{"$f":"F201/Transportvirkningsgrader!F8*1000000","v":0},{"$f":"G201/Transportvirkningsgrader!G8*1000000","v":0},{"$f":"H201/Transportvirkningsgrader!H8*1000000","v":0},null,0,0]
[]
["Varebil","Benzin","kkm",{"$f":"D203/Transportvirkningsgrader!D9*1000000","v":559357647.31776667},{"$f":"E203/Transportvirkningsgrader!E9*1000000","v":559357647.31776667},{"$f":"F203/Transportvirkningsgrader!F9*1000000","v":291547431.94169724},{"$f":"G203/Transportvirkningsgrader!G9*1000000","v":300005394.58031696},{"$f":"H203/Transportvirkningsgrader!H9*1000000","v":85720625.559862152},null,{"$f":"J$38/J$54*J77","v":300005394.58031696},{"$f":"K$38/K$54*K77","v":85720625.559862167}]
["Varebil","Diesel","kkm",{"$f":"(D207/Transportvirkningsgrader!D10)*1000000","v":8366666666.666666},{"$f":"(E207/Transportvirkningsgrader!E10)*1000000","v":8366666666.666666},{"$f":"(F207/Transportvirkningsgrader!F10)*1000000","v":7855504106.8322163},{"$f":"(G207/Transportvirkningsgrader!G10)*1000000","v":8083396905.6149378},{"$f":"(H207/Transportvirkningsgrader!H10)*1000000","v":6734122227.1501064},null,{"$f":"J$38/J$54*J78","v":8083396905.6149378},{"$f":"K$38/K$54*K78","v":6734122227.1501064}]
["Varebil","Naturgas ","kkm",{"$f":"D208/Transportvirkningsgrader!D11*1000000","v":0},{"$f":"E208/Transportvirkningsgrader!E11*1000000","v":0},{"$f":"F208/Transportvirkningsgrader!F11*1000000","v":0},{"$f":"G208/Transportvirkningsgrader!G11*1000000","v":0},{"$f":"H208/Transportvirkningsgrader!H11*1000000","v":0},null,{"$f":"J$38/J$54*J80","v":0},{"$f":"K$38/K$54*K80","v":0}]
["Varebil","Bionaturgas","kkm",{"$f":"D206/Transportvirkningsgrader!D11*1000000","v":0},{"$f":"E206/Transportvirkningsgrader!E11*1000000","v":0},{"$f":"F206/Transportvirkningsgrader!F11*1000000","v":0},{"$f":"G206/Transportvirkningsgrader!G11*1000000","v":0},{"$f":"H206/Transportvirkningsgrader!H11*1000000","v":0},null,{"$f":"J$38/J$54*J79","v":0},{"$f":"K$38/K$54*K79","v":0}]
["Varebil","El","kkm",{"$f":"(D209/Transportvirkningsgrader!D12)*1000000","v":0},{"$f":"(E209/Transportvirkningsgrader!E12)*1000000","v":0},{"$f":"(F209/Transportvirkningsgrader!F12)*1000000","v":771682608.83365583},{"$f":"(G209/Transportvirkningsgrader!G12)*1000000","v":794069575.61610615},{"$f":"(H209/Transportvirkningsgrader!H12)*1000000","v":1544261446.0050085},null,{"$f":"J$38/J$54*J81","v":794069575.61610615},1544261446.0050085]
["Varebil","Biodiesel","kkm",{"$f":"D204/Transportvirkningsgrader!D13*1000000","v":628180298.41799605},{"$f":"E204/Transportvirkningsgrader!E13*1000000","v":628180298.41799605},{"$f":"F204/Transportvirkningsgrader!F13*1000000","v":1017337780.8594028},{"$f":"G204/Transportvirkningsgrader!G13*1000000","v":1046851348.8029062},{"$f":"H204/Transportvirkningsgrader!H13*1000000","v":2349868204.9746666},null,1046851348.8029062,2349868204.9746666]
["Varebil","Bioethanol","kkm",{"$f":"D205/Transportvirkningsgrader!D13*1000000","v":0},{"$f":"E205/Transportvirkningsgrader!E13*1000000","v":0},{"$f":"F205/Transportvirkningsgrader!F13*1000000","v":0},{"$f":"G205/Transportvirkningsgrader!G13*1000000","v":0},{"$f":"H205/Transportvirkningsgrader!H13*1000000","v":0},null,0,0]
[]
["Lastbil","Diesel","kkm",{"$f":"(D213/Transportvirkningsgrader!D15)*1000000","v":2136669874.8796921},{"$f":"(E213/Transportvirkningsgrader!E15)*1000000","v":2136669874.8796921},{"$f":"(F213/Transportvirkningsgrader!F15)*1000000","v":2106945894.3923218},{"$f":"(G213/Transportvirkningsgrader!G15)*1000000","v":2172635818.3775468},{"$f":"(H213/Transportvirkningsgrader!H15)*1000000","v":1849362223.6765978},null,{"$f":"J$39/J$55*J85","v":2172635818.3775468},{"$f":"K$39/K$55*K85","v":1849362223.6765978}]
["Lastbil","Naturgas ","kkm",{"$f":"D214/Transportvirkningsgrader!D16*1000000","v":9624639.0760346483},{"$f":"E214/Transportvirkningsgrader!E16*1000000","v":9624639.0760346483},{"$f":"F214/Transportvirkningsgrader!F16*1000000","v":0},{"$f":"G214/Transportvirkningsgrader!G16*1000000","v":0},{"$f":"H214/Transportvirkningsgrader!H16*1000000","v":0},null,{"$f":"J$39/J$55*J87","v":0},{"$f":"K$39/K$55*K87","v":0}]
["Lastbil","Bionaturgas","kkm",{"$f":"D212/Transportvirkningsgrader!D16*1000000","v":0},{"$f":"E212/Transportvirkningsgrader!E16*1000000","v":0},{"$f":"F212/Transportvirkningsgrader!F16*1000000","v":0},{"$f":"G212/Transportvirkningsgrader!G16*1000000","v":0},{"$f":"H212/Transportvirkningsgrader!H16*1000000","v":0},null,{"$f":"J$39/J$55*J86","v":0},{"$f":"K$39/K$55*K86","v":0}]
["Lastbil","Bio- og e-brændstoffer","kkm",{"$f":"(D211/Transportvirkningsgrader!D17)*1000000","v":163618864.29258901},{"$f":"(E211/Transportvirkningsgrader!E17)*1000000","v":163618864.29258901},{"$f":"(F211/Transportvirkningsgrader!F17)*1000000","v":290242546.67649329},{"$f":"(G211/Transportvirkningsgrader!G17)*1000000","v":299291668.85813105},{"$f":"(H211/Transportvirkningsgrader!H17)*1000000","v":740947427.88049579},null,{"$f":"J$39/J$55*J88","v":299291668.85813105},{"$f":"K$39/K$55*K88","v":740947427.88049579}]
["Lastbil","El","kkm",{"$f":"(D215/Transportvirkningsgrader!D19)*1000000","v":0},{"$f":"(E215/Transportvirkningsgrader!E19)*1000000","v":0},{"$f":"(F215/Transportvirkningsgrader!F19)*1000000","v":0},{"$f":"(G215/Transportvirkningsgrader!G19)*1000000","v":0},{"$f":"(H215/Transportvirkningsgrader!H19)*1000000","v":0},null,{"$f":"J$39/J$55*J89","v":0},{"$f":"K$39/K$55*K89","v":0}]
[]
["Bus","Diesel","kkm",{"$f":"(D219/Transportvirkningsgrader!D21)*1000000","v":610878661.08786619},{"$f":"(E219/Transportvirkningsgrader!E21)*1000000","v":610878661.08786619},{"$f":"(F219/Transportvirkningsgrader!F21)*1000000","v":476667048.06572777},{"$f":"(G219/Transportvirkningsgrader!G21)*1000000","v":476667048.06572795},{"$f":"(H219/Transportvirkningsgrader!H21)*1000000","v":362008772.78791511},null,{"$f":"J$31/J$48*J91","v":476667048.06572807},362008772.78791511]
["Bus","El","kkm",{"$f":"(D222/Transportvirkningsgrader!D22)*1000000","v":0},{"$f":"(E222/Transportvirkningsgrader!E22)*1000000","v":0},{"$f":"(F222/Transportvirkningsgrader!F22)*1000000","v":100080315.27840054},{"$f":"(G222/Transportvirkningsgrader!G22)*1000000","v":100080315.2784006},{"$f":"(H222/Transportvirkningsgrader!H22)*1000000","v":110560575.07915184},null,100080315.2784006,110560575.07915182]
["Bus","Bio- og e-brændstoffer ","kkm",{"$f":"(D217/Transportvirkningsgrader!D26)*1000000","v":50209205.020920508},{"$f":"(E217/Transportvirkningsgrader!E26)*1000000","v":50209205.020920508},{"$f":"(F217/Transportvirkningsgrader!F26)*1000000","v":65424888.950197928},{"$f":"(G217/Transportvirkningsgrader!G26)*1000000","v":65424888.950197943},{"$f":"(H217/Transportvirkningsgrader!H26)*1000000","v":126227823.24595378},null,65424888.950197943,126227823.24595378]
["Bus","Bionaturgas","kkm",{"$f":"D218/Transportvirkningsgrader!D24*1000000","v":0},{"$f":"E218/Transportvirkningsgrader!E24*1000000","v":0},{"$f":"F218/Transportvirkningsgrader!F24*1000000","v":20968015.991995312},{"$f":"G218/Transportvirkningsgrader!G24*1000000","v":20968015.99199532},{"$f":"H218/Transportvirkningsgrader!H24*1000000","v":23163755.029098898},null,20968015.99199532,23163755.029098898]
["Bus","Naturgas","kkm",{"$f":"D220/Transportvirkningsgrader!D24*1000000","v":12515644.555694617},{"$f":"E220/Transportvirkningsgrader!E24*1000000","v":12515644.555694617},{"$f":"F220/Transportvirkningsgrader!F24*1000000","v":6989338.6639984371},{"$f":"G220/Transportvirkningsgrader!G24*1000000","v":6989338.6639984371},{"$f":"H220/Transportvirkningsgrader!H24*1000000","v":2889345.5405202857},null,6989338.663998438,2889345.5405202857]
[]
["Motorcykel + knallert","Benzin","kkm",{"$f":"(D224/Transportvirkningsgrader!D29)*1000000","v":666666666.66666675},{"$f":"(E224/Transportvirkningsgrader!E29)*1000000","v":666666666.66666675},{"$f":"(F224/Transportvirkningsgrader!F29)*1000000","v":651522852.46238756},{"$f":"(G224/Transportvirkningsgrader!G29)*1000000","v":651522852.4623878},{"$f":"(H224/Transportvirkningsgrader!H29)*1000000","v":744140685.85060573},null,{"$f":"J$30/J$47*J97","v":651522852.4623878},{"$f":"K$30/K$47*K97","v":744140685.85060585}]
["Motorcykel","Biobrændstoffer","kkm",{"$f":"(D225/Transportvirkningsgrader!D30)*1000000","v":0},{"$f":"(E225/Transportvirkningsgrader!E30)*1000000","v":0},{"$f":"(F225/Transportvirkningsgrader!F30)*1000000","v":74459754.567129999},{"$f":"(G225/Transportvirkningsgrader!G30)*1000000","v":74459754.567130044},{"$f":"(H225/Transportvirkningsgrader!H30)*1000000","v":103536932.26626189},null,{"$f":"J$30/J$47*J98","v":74459754.567130044},{"$f":"K$30/K$47*K98","v":103536932.26626191}]
[]
["Regionaltog","Diesel","kkm",{"$f":"D242/Transportvirkningsgrader!D31*1000000","v":0},{"$f":"E242/Transportvirkningsgrader!E31*1000000","v":0},{"$f":"F242/Transportvirkningsgrader!F31*1000000","v":0},{"$f":"G242/Transportvirkningsgrader!G31*1000000","v":0},{"$f":"H242/Transportvirkningsgrader!H31*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J100*SUM(D161:D163)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J100*SUM(G161:G163)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K100*SUM(D161:D163)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K100*SUM(H161:H163)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Regionaltog","El","kkm",{"$f":"D243/Transportvirkningsgrader!D32*1000000","v":0},{"$f":"E243/Transportvirkningsgrader!E32*1000000","v":0},{"$f":"F243/Transportvirkningsgrader!F32*1000000","v":0},{"$f":"G243/Transportvirkningsgrader!G32*1000000","v":0},{"$f":"H243/Transportvirkningsgrader!H32*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J101*SUM(D161:D163)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J101*SUM(G161:G163)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K101*SUM(D161:D163)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K101*SUM(H161:H163)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Regionaltog","Bio- og e-brændsler","kkm",{"$f":"D244/Transportvirkningsgrader!D33*1000000","v":0},{"$f":"E244/Transportvirkningsgrader!E33*1000000","v":0},{"$f":"F244/Transportvirkningsgrader!F33*1000000","v":0},{"$f":"G244/Transportvirkningsgrader!G33*1000000","v":0},{"$f":"H244/Transportvirkningsgrader!H33*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J102*SUM(D161:D163)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J102*SUM(G161:G163)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K102*SUM(D161:D163)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K102*SUM(H161:H163)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Intercitytog","Diesel","kkm",{"$f":"D245/Transportvirkningsgrader!D34*1000000","v":0},{"$f":"E245/Transportvirkningsgrader!E34*1000000","v":0},{"$f":"F245/Transportvirkningsgrader!F34*1000000","v":0},{"$f":"G245/Transportvirkningsgrader!G34*1000000","v":0},{"$f":"H245/Transportvirkningsgrader!H34*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J103*SUM(D164:D166)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J103*SUM(G164:G166)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K103*SUM(D164:D166)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K103*SUM(H164:H166)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Intercitytog","El","kkm",{"$f":"D246/Transportvirkningsgrader!D35*1000000","v":0},{"$f":"E246/Transportvirkningsgrader!E35*1000000","v":0},{"$f":"F246/Transportvirkningsgrader!F35*1000000","v":0},{"$f":"G246/Transportvirkningsgrader!G35*1000000","v":0},{"$f":"H246/Transportvirkningsgrader!H35*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J104*SUM(D164:D166)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J104*SUM(G164:G166)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K104*SUM(D164:D166)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K104*SUM(H164:H166)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Intercitytog","Bio- og e-brændsler","kkm",{"$f":"D247/Transportvirkningsgrader!D36*1000000","v":0},{"$f":"E247/Transportvirkningsgrader!E36*1000000","v":0},{"$f":"F247/Transportvirkningsgrader!F36*1000000","v":0},{"$f":"G247/Transportvirkningsgrader!G36*1000000","v":0},{"$f":"H247/Transportvirkningsgrader!H36*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J105*SUM(D164:D166)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J105*SUM(G164:G166)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K105*SUM(D164:D166)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K105*SUM(H164:H166)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Lyntog","Diesel","kkm",{"$f":"D248/Transportvirkningsgrader!D37*1000000","v":0},{"$f":"E248/Transportvirkningsgrader!E37*1000000","v":0},{"$f":"F248/Transportvirkningsgrader!F37*1000000","v":0},{"$f":"G248/Transportvirkningsgrader!G37*1000000","v":0},{"$f":"H248/Transportvirkningsgrader!H37*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J106*SUM(D167:D169)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J106*SUM(G167:G169)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K106*SUM(D167:D169)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K106*SUM(H167:H169)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Lyntog","El","kkm",{"$f":"D249/Transportvirkningsgrader!D38*1000000","v":0},{"$f":"E249/Transportvirkningsgrader!E38*1000000","v":0},{"$f":"F249/Transportvirkningsgrader!F38*1000000","v":0},{"$f":"G249/Transportvirkningsgrader!G38*1000000","v":0},{"$f":"H249/Transportvirkningsgrader!H38*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J107*SUM(D167:D169)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J107*SUM(G167:G169)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K107*SUM(D167:D169)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K107*SUM(H167:H169)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Lyntog","Bio- og e-brændsler","kkm",{"$f":"D250/Transportvirkningsgrader!D39*1000000","v":0},{"$f":"E250/Transportvirkningsgrader!E39*1000000","v":0},{"$f":"F250/Transportvirkningsgrader!F39*1000000","v":0},{"$f":"G250/Transportvirkningsgrader!G39*1000000","v":0},{"$f":"H250/Transportvirkningsgrader!H39*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J108*SUM(D167:D169)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J108*SUM(G167:G169)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K108*SUM(D167:D169)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K108*SUM(H167:H169)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Lokalbane","Diesel","kkm",{"$f":"D251/Transportvirkningsgrader!D40*1000000","v":0},{"$f":"E251/Transportvirkningsgrader!E40*1000000","v":0},{"$f":"F251/Transportvirkningsgrader!F40*1000000","v":0},{"$f":"G251/Transportvirkningsgrader!G40*1000000","v":0},{"$f":"H251/Transportvirkningsgrader!H40*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J109*SUM(D170:D172)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J109*SUM(G170:G172)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K109*SUM(D170:D172)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K109*SUM(H170:H172)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Lokalbane","El","kkm",{"$f":"D252/Transportvirkningsgrader!D41*1000000","v":0},{"$f":"E252/Transportvirkningsgrader!E41*1000000","v":0},{"$f":"F252/Transportvirkningsgrader!F41*1000000","v":0},{"$f":"G252/Transportvirkningsgrader!G41*1000000","v":0},{"$f":"H252/Transportvirkningsgrader!H41*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J110*SUM(D170:D172)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J110*SUM(G170:G172)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K110*SUM(D170:D172)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K110*SUM(H170:H172)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Lokalbane","Bio- og e-brændsler","kkm",{"$f":"D253/Transportvirkningsgrader!D42*1000000","v":0},{"$f":"E253/Transportvirkningsgrader!E42*1000000","v":0},{"$f":"F253/Transportvirkningsgrader!F42*1000000","v":0},{"$f":"G253/Transportvirkningsgrader!G42*1000000","v":0},{"$f":"H253/Transportvirkningsgrader!H42*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J111*SUM(D170:D172)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J111*SUM(G170:G172)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K111*SUM(D170:D172)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K111*SUM(H170:H172)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["S-tog","El","kkm",{"$f":"D254/Transportvirkningsgrader!D43*1000000","v":0},{"$f":"E254/Transportvirkningsgrader!E43*1000000","v":0},{"$f":"F254/Transportvirkningsgrader!F43*1000000","v":0},{"$f":"G254/Transportvirkningsgrader!G43*1000000","v":0},{"$f":"H254/Transportvirkningsgrader!H43*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J112/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J112/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K112/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K112/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Metro","El ","kkm",{"$f":"D255/Transportvirkningsgrader!D44*1000000","v":0},{"$f":"E255/Transportvirkningsgrader!E44*1000000","v":0},{"$f":"F255/Transportvirkningsgrader!F44*1000000","v":0},{"$f":"G255/Transportvirkningsgrader!G44*1000000","v":0},{"$f":"H255/Transportvirkningsgrader!H44*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J113/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J113/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K113/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K113/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Uspecificeret banetransport","Diesel","kkm",{"$f":"(D240/Transportvirkningsgrader!D45)*1000000","v":45454545.454545453},{"$f":"(E240/Transportvirkningsgrader!E45)*1000000","v":45454545.454545453},{"$f":"(F240/Transportvirkningsgrader!F45)*1000000","v":13538137.194023639},{"$f":"(G240/Transportvirkningsgrader!G45)*1000000","v":13538137.194023617},{"$f":"(H240/Transportvirkningsgrader!H45)*1000000","v":792515.06740213139},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J114*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J114*SUM(G175:G178)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":13538137.194023635},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K114*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K114*SUM(H175:H178)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":792515.06740213151}]
["Uspecificeret banetransport","El","kkm",{"$f":"(D239/Transportvirkningsgrader!D46)*1000000","v":22727272.727272727},{"$f":"(E239/Transportvirkningsgrader!E46)*1000000","v":22727272.727272727},{"$f":"(F239/Transportvirkningsgrader!F46)*1000000","v":54152548.776094556},{"$f":"(G239/Transportvirkningsgrader!G46)*1000000","v":54152548.776094474},{"$f":"(H239/Transportvirkningsgrader!H46)*1000000","v":139011046.78656599},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J115*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J115*SUM(G175:G178)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":54152548.776094541},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K115*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K115*SUM(H175:H178)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":139011046.78656602}]
["Uspecificeret banetransport","Benzin","kkm",{"$f":"(D238/Transportvirkningsgrader!D47)*1000000","v":0},{"$f":"(E238/Transportvirkningsgrader!E47)*1000000","v":0},{"$f":"(F238/Transportvirkningsgrader!F47)*1000000","v":0},{"$f":"(G238/Transportvirkningsgrader!G47)*1000000","v":0},{"$f":"(H238/Transportvirkningsgrader!H47)*1000000","v":0},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J116*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J116*SUM(G175:G178)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":0},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K116*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K116*SUM(H175:H178)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":0}]
["Uspecificeret banetransport","Biobrændstof","kkm",{"$f":"(D241/Transportvirkningsgrader!D48)*1000000","v":0},{"$f":"(E241/Transportvirkningsgrader!E48)*1000000","v":0},{"$f":"(F241/Transportvirkningsgrader!F48)*1000000","v":1692267.1492529549},{"$f":"(G241/Transportvirkningsgrader!G48)*1000000","v":1692267.1492529521},{"$f":"(H241/Transportvirkningsgrader!H48)*1000000","v":2135975.1924006501},null,{"$f":"IF(Nøgletal!K43=0,(J$32/J$49+J$40/J$56)*J117*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(J$32/J$49+J$40/J$56)*J117*SUM(G175:G178)/IF(SUM(G161:G178)>0,SUM(G161:G178),1))","v":1692267.1492529544},{"$f":"IF(Nøgletal!K43=0,(K$32/K$49+K$40/K$56)*K117*SUM(D175:D178)/IF(SUM(D161:D178)>0,SUM(D161:D178),1),(K$32/K$49+K$40/K$56)*K117*SUM(H175:H178)/IF(SUM(H161:H178)>0,SUM(H161:H178),1))","v":2135975.1924006506}]
[]
["Indenrigs luftfart","JP1, JP4 og benzin","kkm",{"$f":"((D233+D234)/Transportvirkningsgrader!D49)*1000000","v":13333333.333333334},{"$f":"((E233+E234)/Transportvirkningsgrader!E49)*1000000","v":13333333.333333334},{"$f":"((F233+F234)/Transportvirkningsgrader!F49)*1000000","v":16381146.004768603},{"$f":"((G233+G234)/Transportvirkningsgrader!G49)*1000000","v":16381146.004768591},{"$f":"((H233+H234)/Transportvirkningsgrader!H49)*1000000","v":23817699.784832682},null,{"$f":"(J$33/J$50+J$41/J$57)*J119","v":16381146.00476861},23817699.784832686]
["Indenrigs luftfart","El","kkm",0,0,0,0,0,null,0,0]
["Indenrigs luftfart","Biobrændsler og e-brændsler","kkm",0,0,0,0,0,null,0,0]
[]
["Udenrigs luftfart","JP1, JP4 og benzin","kkm",{"$f":"D236/Transportvirkningsgrader!D49*1000000","v":291821533.33333337},0,0,{"$f":"G236/Transportvirkningsgrader!G49*1000000","v":325934396.24105328},{"$f":"H236/Transportvirkningsgrader!H49*1000000","v":398498143.56453854},null,{"$f":"D184*(1+Nøgletal!H289)^(2030-2019)","v":291821533.33333337},{"$f":"D184*(1+Nøgletal!I289)^(2050-2019)","v":291821533.33333337}]
[]
["Indenrigs søfart","Fuelolie og Spildolie","kkm",{"$f":"(D227/Transportvirkningsgrader!D52)*1000000","v":6000000},{"$f":"(E227/Transportvirkningsgrader!E52)*1000000","v":6000000},{"$f":"(F227/Transportvirkningsgrader!F52)*1000000","v":6701377.9110417012},{"$f":"(G227/Transportvirkningsgrader!G52)*1000000","v":6701377.9110417049},{"$f":"(H227/Transportvirkningsgrader!H52)*1000000","v":8186067.0922364229},null,{"$f":"(J$34/J$51+J$42/J$58)*J123","v":6701377.9110417049},8186067.092236395]
["Indenrigs søfart","El","kkm",{"$f":"(D230/Transportvirkningsgrader!D53)*1000000","v":0},{"$f":"(E230/Transportvirkningsgrader!E53)*1000000","v":0},{"$f":"(F230/Transportvirkningsgrader!F53)*1000000","v":0},{"$f":"(G230/Transportvirkningsgrader!G53)*1000000","v":0},{"$f":"(H230/Transportvirkningsgrader!H53)*1000000","v":0},null,0,0]
["Indenrigs søfart","Naturgas","kkm",{"$f":"(D229/Transportvirkningsgrader!D54)*1000000","v":6000000},{"$f":"(E229/Transportvirkningsgrader!E54)*1000000","v":6000000},{"$f":"(F229/Transportvirkningsgrader!F54)*1000000","v":6701377.9110417012},{"$f":"(G229/Transportvirkningsgrader!G54)*1000000","v":6701377.9110417049},{"$f":"(H229/Transportvirkningsgrader!H54)*1000000","v":8186067.0922364229},null,6701377.9110417049,8186067.092236395]
["Indenrigs søfart","Diesel","kkm",{"$f":"(D228/Transportvirkningsgrader!D55)*1000000","v":21200000},{"$f":"(E228/Transportvirkningsgrader!E55)*1000000","v":21200000},{"$f":"(F228/Transportvirkningsgrader!F55)*1000000","v":22784684.897541787},{"$f":"(G228/Transportvirkningsgrader!G55)*1000000","v":22784684.897541784},{"$f":"(H228/Transportvirkningsgrader!H55)*1000000","v":25952561.484983444},null,22784684.89754178,25952561.484983351]
["Indenrigs søfart","Biobrændsler","kkm",{"$f":"(D231/Transportvirkningsgrader!D55)*1000000","v":0},{"$f":"(E231/Transportvirkningsgrader!E55)*1000000","v":0},{"$f":"(F231/Transportvirkningsgrader!F55)*1000000","v":0},{"$f":"(G231/Transportvirkningsgrader!G55)*1000000","v":0},{"$f":"(H231/Transportvirkningsgrader!H55)*1000000","v":0},null,0,0]
[]
["Energiforbrug"]
[null,null,null,"Kommunen2019","KF2019","KF2030","BAU2030","BAU2050",null,"Scenario 2030","Scenario 2050"]
["Vejtransport - Personbiler",null,null,{"$f":"SUM(D195:D201)","v":102200},102200,{"$f":"SUM(F195:F201)","v":97200},{"$f":"SUM(G195:G201)","v":88909.988019083772},29981.17168327585,null,{"$f":"SUM(J195:J201)","v":89220.025767332729},29981.171683275854,null,{"$f":"D194+D202+D210+D216+D223+D226+D232+D235+D237","v":222273.23},null,null,{"$f":"G194+G202+G210+G216+G223+G226+G232+G235+G237","v":204229.85706154749},138891.56710123119,0,204539.89480979645,138890.56710123116,0,222273.23,0]
[null,"Benzin",null,{"$f":"'Balancen 2019'!$K27*-1","v":54200},{"$f":"'KF21 Transport'!D4*1000","v":54200},{"$f":"'KF21 Transport'!O4*1000","v":48600},{"$f":"'Balancen BAU 2030'!$K27*-1","v":44454.994009541871},{"$f":"'Balancen BAU 2050'!$K27*-1","v":418.05113353981983},null,{"$f":"J$130*Transportvirkningsgrader!J2/1000000","v":44769.68015291122},{"$f":"K$130*Transportvirkningsgrader!K2/1000000","v":418.05113353982284}]
[null,"Biodiesel",null,{"$f":"'Balancen 2019'!$AB27*-1","v":3400},{"$f":"'KF21 Transport'!D5*1000","v":3400},{"$f":"'KF21 Transport'!O5*1000","v":4700},{"$f":"'Balancen BAU 2030'!$AB27*-1","v":4299.1455112108433},{"$f":"'Balancen BAU 2050'!$AB27*-1","v":88.812965694243658},null,{"$f":"(J133*Transportvirkningsgrader!J7)/1000000","v":4306.9877540738407},{"$f":"(K133*Transportvirkningsgrader!K7)/1000000","v":88.812965694243658},null,null,null,null,{"$f":"P194-Nøgletal!C21","v":0}]
[null,"Bioethanol",null,{"$f":"'Balancen 2019'!$AC27*-1","v":1800},{"$f":"'KF21 Transport'!D6*1000","v":1800},{"$f":"'KF21 Transport'!O6*1000","v":3500},{"$f":"'Balancen BAU 2030'!$AC27*-1","v":3201.4913381357355},{"$f":"'Balancen BAU 2050'!$AC27*-1","v":122.98681535239916},null,{"$f":"(J134*Transportvirkningsgrader!J7)/1000000","v":3207.3313062252023},{"$f":"(K134*Transportvirkningsgrader!K7)/1000000","v":122.98681535239916}]
[null,"Bionaturgas",null,{"$f":"'Balancen 2019'!$Z27*-1","v":0},{"$f":"'KF21 Transport'!D7*1000","v":0},{"$f":"'KF21 Transport'!O7*1000","v":0},{"$f":"'Balancen BAU 2030'!$Z27*-1","v":0},{"$f":"'Balancen BAU 2050'!$Z27*-1","v":0},null,{"$f":"(J135*Transportvirkningsgrader!J8)/1000000","v":0},{"$f":"(K135*Transportvirkningsgrader!K8)/1000000","v":0}]
[null,"Elektricitet",null,{"$f":"'Balancen 2019'!$AL27*-1","v":200},{"$f":"'KF21 Transport'!D8*1000","v":200},{"$f":"'KF21 Transport'!O8*1000","v":5900},{"$f":"'Balancen BAU 2030'!$AL27*-1","v":5396.799684285952},{"$f":"'Balancen BAU 2050'!$AL27*-1","v":29104.717619197792},null,{"$f":"(J132*Transportvirkningsgrader!J5)/1000000","v":5320.9036784740601},{"$f":"(K132*Transportvirkningsgrader!K5)/1000000","v":29104.717619197792}]
[null,"Diesel",null,{"$f":"'Balancen 2019'!$I27*-1","v":42600},{"$f":"'KF21 Transport'!D9*1000","v":42600},{"$f":"'KF21 Transport'!O9*1000","v":34500},{"$f":"'Balancen BAU 2030'!$I27*-1","v":31557.557475909372},{"$f":"'Balancen BAU 2050'!$I27*-1","v":246.60314949159428},null,{"$f":"(J131*Transportvirkningsgrader!J3)/1000000","v":31615.122875648405},{"$f":"(K131*Transportvirkningsgrader!K3)/1000000","v":246.60314949159425}]
[null,"Naturgas",null,0,{"$f":"'KF21 Transport'!D10*1000","v":0},{"$f":"'KF21 Transport'!O10*1000","v":0},0,0,null,{"$f":"(J136*Transportvirkningsgrader!J4)/1000000","v":0},{"$f":"(K136*Transportvirkningsgrader!K4)/1000000","v":0}]
["Vejtransport - Varebiler",null,null,{"$f":"SUM(D203:D209)","v":28600},{"$f":"SUM(E203:E209)","v":28600},{"$f":"SUM(F203:F209)","v":25900},{"$f":"SUM(G203:G209)","v":26651.374247686916},{"$f":"SUM(H203:H209)","v":22405.448225111199},null,{"$f":"SUM(J203:J209)","v":26651.374247686916},{"$f":"SUM(K203:K209)","v":22405.448225111199}]
[null,"Benzin",null,{"$f":"'Balancen 2019'!$K29*-1","v":1500},{"$f":"'KF21 Transport'!D13*1000","v":1500},{"$f":"'KF21 Transport'!O13*1000","v":700},{"$f":"'Balancen BAU 2030'!$K29*-1","v":720.30741209964685},{"$f":"'Balancen BAU 2050'!$K29*-1","v":168.33640314219778},null,{"$f":"(J138*Transportvirkningsgrader!J9)/1000000","v":720.30741209964685},{"$f":"(K138*Transportvirkningsgrader!K9)/1000000","v":168.33640314219778}]
[null,"Biodiesel",null,{"$f":"'Balancen 2019'!$AB29*-1","v":2000},{"$f":"'KF21 Transport'!D14*1000","v":2000},{"$f":"'KF21 Transport'!O14*1000","v":2900},{"$f":"'Balancen BAU 2030'!$AB29*-1","v":2984.1307072699665},{"$f":"'Balancen BAU 2050'!$AB29*-1","v":5478.7340802644339},null,{"$f":"(J143*Transportvirkningsgrader!J13)/1000000","v":2984.1307072699665},{"$f":"(K143*Transportvirkningsgrader!K13)/1000000","v":5478.7340802644339}]
[null,"Bioethanol",null,{"$f":"'Balancen 2019'!$AC29*-1","v":0},{"$f":"'KF21 Transport'!D15*1000","v":0},{"$f":"'KF21 Transport'!O15*1000","v":0},{"$f":"'Balancen BAU 2030'!$AC29*-1","v":0},{"$f":"'Balancen BAU 2050'!$AC29*-1","v":0},null,{"$f":"(J144*Transportvirkningsgrader!J7)/1000000","v":0},{"$f":"(K144*Transportvirkningsgrader!K7)/1000000","v":0}]
[null,"Bionaturgas",null,{"$f":"'Balancen 2019'!$Z29*-1","v":0},{"$f":"'KF21 Transport'!D16*1000","v":0},{"$f":"'KF21 Transport'!O16*1000","v":0},{"$f":"'Balancen BAU 2030'!$Z29*-1","v":0},{"$f":"'Balancen BAU 2050'!$Z29*-1","v":0},null,{"$f":"(J141*Transportvirkningsgrader!J14)/1000000","v":0},{"$f":"(K141*Transportvirkningsgrader!K14)/1000000","v":0}]
[null,"Diesel",null,{"$f":"'Balancen 2019'!$I29*-1","v":25100},{"$f":"'KF21 Transport'!D17*1000","v":25100},{"$f":"'KF21 Transport'!O17*1000","v":21100},{"$f":"'Balancen BAU 2030'!$I29*-1","v":21712.123421860764},{"$f":"'Balancen BAU 2050'!$I29*-1","v":14794.261195819792},null,{"$f":"(J139*Transportvirkningsgrader!J10)/1000000","v":21712.123421860764},{"$f":"(K139*Transportvirkningsgrader!K10)/1000000","v":14794.261195819792}]
[null,"Naturgas",null,{"$f":"'Balancen 2019'!$P29*-1","v":0},{"$f":"'KF21 Transport'!D18*1000","v":0},{"$f":"'KF21 Transport'!O18*1000","v":0},{"$f":"'Balancen BAU 2030'!$P29*-1","v":0},{"$f":"'Balancen BAU 2050'!$P29*-1","v":0},null,{"$f":"(J140*Transportvirkningsgrader!J11)/1000000","v":0},{"$f":"(K140*Transportvirkningsgrader!K11)/1000000","v":0}]
[null,"Elektricitet",null,{"$f":"'Balancen 2019'!$AL29*-1","v":0},{"$f":"'KF21 Transport'!D19*1000","v":0},{"$f":"'KF21 Transport'!O19*1000","v":1200},{"$f":"'Balancen BAU 2030'!$AL29*-1","v":1234.8127064565365},{"$f":"'Balancen BAU 2050'!$AL29*-1","v":1964.1165458847765},null,{"$f":"(J142*Transportvirkningsgrader!J12)/1000000","v":1234.8127064565365},{"$f":"(K142*Transportvirkningsgrader!K12)/1000000","v":1964.1165458847765}]
["Vejtransport - Lastbiler",null,null,{"$f":"SUM(D211:D215)","v":24000},{"$f":"SUM(E211:E215)","v":24000},{"$f":"SUM(F211:F215)","v":22300},{"$f":"SUM(G211:G215)","v":22995.264794776806},{"$f":"SUM(H211:H215)","v":19708.712932486262},null,{"$f":"SUM(J211:J215)","v":22995.264794776806},{"$f":"SUM(K211:K215)","v":19708.712932486262}]
[null,"Biodiesel",null,{"$f":"'Balancen 2019'!$AB28*-1","v":1700},{"$f":"'KF21 Transport'!D22*1000","v":1700},{"$f":"'KF21 Transport'!O22*1000","v":2700},{"$f":"'Balancen BAU 2030'!$AB28*-1","v":2784.1800424169192},{"$f":"'Balancen BAU 2050'!$AB28*-1","v":5637.596318024177},null,{"$f":"(J149*Transportvirkningsgrader!J17)/1000000","v":2784.1800424169192},{"$f":"(K149*Transportvirkningsgrader!K17)/1000000","v":5637.5963180241779}]
[null,"Bionaturgas",null,{"$f":"'Balancen 2019'!$Z28*-1","v":0},{"$f":"'KF21 Transport'!D23*1000","v":0},{"$f":"'KF21 Transport'!O23*1000","v":0},{"$f":"'Balancen BAU 2030'!$Z28*-1","v":0},{"$f":"'Balancen BAU 2050'!$Z28*-1","v":0},null,{"$f":"(J148*Transportvirkningsgrader!J16)/1000000","v":0},{"$f":"(K148*Transportvirkningsgrader!K16)/1000000","v":0}]
[null,"Diesel",null,{"$f":"'Balancen 2019'!$I28*-1","v":22200},{"$f":"'KF21 Transport'!D24*1000","v":22200},{"$f":"'KF21 Transport'!O24*1000","v":19600},{"$f":"'Balancen BAU 2030'!$I28*-1","v":20211.084752359886},{"$f":"'Balancen BAU 2050'!$I28*-1","v":14071.116614462086},null,{"$f":"(J146*Transportvirkningsgrader!J15)/1000000","v":20211.084752359886},{"$f":"(K146*Transportvirkningsgrader!K15)/1000000","v":14071.116614462086}]
[null,"Naturgas",null,{"$f":"'Balancen 2019'!$P28*-1","v":100},{"$f":"'KF21 Transport'!D25*1000","v":100},{"$f":"'KF21 Transport'!O25*1000","v":0},{"$f":"'Balancen BAU 2030'!$P28*-1","v":0},{"$f":"'Balancen BAU 2050'!$P28*-1","v":0},null,{"$f":"(J147*Transportvirkningsgrader!J16)/1000000","v":0},{"$f":"(K147*Transportvirkningsgrader!K16)/1000000","v":0}]
[null,"Elektricitet",null,{"$f":"'Balancen 2019'!$AL28*-1","v":0},{"$f":"'KF21 Transport'!D26*1000","v":0},{"$f":"'KF21 Transport'!O26*1000","v":0},{"$f":"'Balancen BAU 2030'!$AL28*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL28*-1","v":0},null,0,0]
["Vejtransport - Busser",null,null,{"$f":"SUM(D217:D222)","v":8100},8100,{"$f":"SUM(F217:F222)","v":6700},{"$f":"SUM(G217:G222)","v":6700.0000000000018},5030.2280460557804,null,{"$f":"SUM(J217:J222)","v":6700.0000000000027},5029.2280460557804]
[null,"Biodiesel",null,{"$f":"('Balancen 2019'!$AB31+'Balancen 2019'!$AB32)*-1","v":600},{"$f":"'KF21 Transport'!D29*1000","v":600},{"$f":"'KF21 Transport'!O29*1000","v":700},{"$f":"('Balancen BAU 2030'!$AB31+'Balancen BAU 2030'!$AB32)*-1","v":700.00000000000011},{"$f":"('Balancen BAU 2050'!$AB31+'Balancen BAU 2050'!$AB32)*-1","v":1104.6228706704617},null,{"$f":"(J154*Transportvirkningsgrader!J26)/1000000","v":700.00000000000011},{"$f":"(K154*Transportvirkningsgrader!K26)/1000000","v":1104.6228706704617}]
[null,"Bionaturgas",null,{"$f":"('Balancen 2019'!$Z31+'Balancen 2019'!$Z32)*-1","v":0},{"$f":"'KF21 Transport'!D30*1000","v":0},{"$f":"'KF21 Transport'!O30*1000","v":300},{"$f":"('Balancen BAU 2030'!$Z31+'Balancen BAU 2030'!$Z32)*-1","v":300.00000000000011},{"$f":"('Balancen BAU 2050'!$Z31+'Balancen BAU 2050'!$Z32)*-1","v":271.06707586929667},null,{"$f":"(J155*Transportvirkningsgrader!J24)/1000000","v":300.00000000000011},{"$f":"(K155*Transportvirkningsgrader!K24)/1000000","v":271.06707586929667}]
[null,"Diesel",null,{"$f":"('Balancen 2019'!$I31+'Balancen 2019'!$I32)*-1","v":7300},{"$f":"'KF21 Transport'!D31*1000","v":7300},{"$f":"'KF21 Transport'!O31*1000","v":5100},{"$f":"('Balancen BAU 2030'!$I31+'Balancen BAU 2030'!$I32)*-1","v":5100.0000000000018},{"$f":"('Balancen BAU 2050'!$I31+'Balancen BAU 2050'!$I32)*-1","v":3167.9479176766672},null,{"$f":"(J152*Transportvirkningsgrader!J21)/1000000","v":5100.0000000000027},{"$f":"(K152*Transportvirkningsgrader!K21)/1000000","v":3167.9479176766672}]
[null,"Naturgas",null,{"$f":"('Balancen 2019'!$P31+'Balancen 2019'!$P32)*-1","v":200},{"$f":"'KF21 Transport'!D32*1000","v":200},{"$f":"'KF21 Transport'!O32*1000","v":100},{"$f":"('Balancen BAU 2030'!$P31+'Balancen BAU 2030'!$P32)*-1","v":100},{"$f":"('Balancen BAU 2050'!$P31+'Balancen BAU 2050'!$P32)*-1","v":33.811722057194203},null,{"$f":"(J156*Transportvirkningsgrader!J24)/1000000","v":100.00000000000001},{"$f":"(K156*Transportvirkningsgrader!K24)/1000000","v":33.811722057194196}]
[null,"Brint",null,{"$f":"('Balancen 2019'!$AE31+'Balancen 2019'!$AE32)*-1","v":0},{"$f":"'KF21 Transport'!D33*1000","v":0},{"$f":"'KF21 Transport'!O33*1000","v":0},{"$f":"('Balancen BAU 2030'!$AE31+'Balancen BAU 2030'!$AE32)*-1","v":0},{"$f":"('Balancen BAU 2050'!$AE31+'Balancen BAU 2050'!$AE32)*-1","v":1},null,0,0]
[null,"Elektricitet",null,{"$f":"('Balancen 2019'!$AL31+'Balancen 2019'!$AL32)*-1","v":0},{"$f":"'KF21 Transport'!D34*1000","v":0},{"$f":"'KF21 Transport'!O34*1000","v":500},{"$f":"('Balancen BAU 2030'!$AL31+'Balancen BAU 2030'!$AL32)*-1","v":500.00000000000023},{"$f":"('Balancen BAU 2050'!$AL31+'Balancen BAU 2050'!$AL32)*-1","v":451.77845978216106},null,{"$f":"(J153*Transportvirkningsgrader!J22)/1000000","v":500.00000000000023},{"$f":"(K153*Transportvirkningsgrader!K22)/1000000","v":451.77845978216095}]
["Vejtransport - Motorcykler og knallerter",null,null,{"$f":"SUM(D224:D225)","v":800},800,{"$f":"SUM(F224:F225)","v":800},{"$f":"SUM(G224:G225)","v":800.00000000000023},767.65474466779335,null,{"$f":"SUM(J224:J225)","v":800.00000000000011},767.65474466779347]
[null,"Benzin",null,{"$f":"'Balancen 2019'!$K30*-1","v":800},{"$f":"'KF21 Transport'!D37*1000","v":800},{"$f":"'KF21 Transport'!O37*1000","v":700},{"$f":"'Balancen BAU 2030'!$K30*-1","v":700.00000000000023},{"$f":"'Balancen BAU 2050'!$K30*-1","v":653.92407809439931},null,{"$f":"(J158*Transportvirkningsgrader!J29)/1000000","v":700.00000000000011},{"$f":"(K158*Transportvirkningsgrader!K29)/1000000","v":653.92407809439942}]
[null,"Bioethanol",null,{"$f":"'Balancen 2019'!$AC30*-1","v":0},{"$f":"'KF21 Transport'!D38*1000","v":0},{"$f":"'KF21 Transport'!O38*1000","v":100},{"$f":"'Balancen BAU 2030'!$AC30*-1","v":100.00000000000004},{"$f":"'Balancen BAU 2050'!$AC30*-1","v":113.730666573394},null,{"$f":"(J159*Transportvirkningsgrader!J30)/1000000","v":100.00000000000004},{"$f":"(K159*Transportvirkningsgrader!K30)/1000000","v":113.73066657339402}]
["Indenrigs søfart",null,null,{"$f":"SUM(D227:D230)","v":8300},8300,{"$f":"SUM(F227:F230)","v":8100},{"$f":"SUM(G227:G230)","v":8100.0000000000009},7748.6293145849286,null,{"$f":"SUM(J227:J230)","v":8100},7748.6293145849013]
[null,"Fuelolie og Spildolie",null,{"$f":"'Balancen 2019'!$H41*-1","v":1500},{"$f":"'KF21 Transport'!D47*1000","v":1500},{"$f":"'KF21 Transport'!O47*1000","v":1500},{"$f":"'Balancen BAU 2030'!$H41*-1","v":1500.0000000000007},{"$f":"'Balancen BAU 2050'!$H41*-1","v":1498.6711289654263},null,{"$f":"(J186*Transportvirkningsgrader!J52)/1000000","v":1500.0000000000007},{"$f":"(K186*Transportvirkningsgrader!K52)/1000000","v":1498.6711289654215}]
[null,"Diesel",null,{"$f":"'Balancen 2019'!$I41*-1","v":5300},{"$f":"'KF21 Transport'!D48*1000","v":5300},{"$f":"'KF21 Transport'!O48*1000","v":5100},{"$f":"'Balancen BAU 2030'!$I41*-1","v":5099.9999999999991},{"$f":"'Balancen BAU 2050'!$I41*-1","v":4751.287056654076},null,{"$f":"(J189*Transportvirkningsgrader!J55)/1000000","v":5099.9999999999982},{"$f":"(K189*Transportvirkningsgrader!K55)/1000000","v":4751.2870566540587}]
[null,"Naturgas",null,{"$f":"'Balancen 2019'!$P41*-1","v":1500},{"$f":"'KF21 Transport'!D49*1000","v":1500},{"$f":"'KF21 Transport'!O49*1000","v":1500},{"$f":"'Balancen BAU 2030'!$P41*-1","v":1500.0000000000007},{"$f":"'Balancen BAU 2050'!$P41*-1","v":1498.6711289654263},null,{"$f":"(J188*Transportvirkningsgrader!J54)/1000000","v":1500.0000000000007},{"$f":"(K188*Transportvirkningsgrader!K54)/1000000","v":1498.6711289654215}]
[null,"Elektricitet",null,{"$f":"'Balancen 2019'!$AL41*-1","v":0},{"$f":"'KF21 Transport'!D50*1000","v":0},{"$f":"'KF21 Transport'!O50*1000","v":0},{"$f":"'Balancen BAU 2030'!$AL41*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL41*-1","v":0},null,{"$f":"(J187*Transportvirkningsgrader!J53)/1000000","v":0},{"$f":"(K187*Transportvirkningsgrader!K53)/1000000","v":0}]
[null,"Biobrændsler",null,{"$f":"'Balancen 2019'!AA41*-1","v":0},{"$f":"('KF21 2019'!U32+'KF21 2019'!V32+'KF21 2019'!W32)*-1","v":0},{"$f":"('KF21 2030'!U32+'KF21 2030'!V32+'KF21 2030'!W32)*-1","v":0},{"$f":"'Balancen BAU 2030'!AA41*-1","v":0},{"$f":"'Balancen BAU 2050'!AA41*-1","v":0},null,{"$f":"(J190*Transportvirkningsgrader!J55)/1000000","v":0},{"$f":"(K190*Transportvirkningsgrader!K55)/1000000","v":0}]
["Indenrigs luftfart",null,null,{"$f":"SUM(D233:D234)","v":2000},2000,{"$f":"SUM(F233:F234)","v":2200},{"$f":"SUM(G233:G234)","v":2199.9999999999986},2616.2672714774681,null,{"$f":"SUM(J233:J234)","v":2200.0000000000009},2616.2672714774681]
[null,"Benzin",null,{"$f":"'Balancen 2019'!$K43*-1","v":0},{"$f":"'KF21 Transport'!D53*1000","v":0},{"$f":"'KF21 Transport'!O53*1000","v":0},{"$f":"'Balancen BAU 2030'!$K43*-1","v":0},{"$f":"'Balancen BAU 2050'!$K43*-1","v":0},null,0,0]
[null,"JP1 og JP4",null,{"$f":"'Balancen 2019'!$L43*-1","v":2000},{"$f":"'KF21 Transport'!D54*1000","v":2000},{"$f":"'KF21 Transport'!O54*1000","v":2200},{"$f":"'Balancen BAU 2030'!$L43*-1","v":2199.9999999999986},{"$f":"'Balancen BAU 2050'!$L43*-1","v":2616.2672714774681},null,{"$f":"(J180*Transportvirkningsgrader!J49)/1000000","v":2200.0000000000009},{"$f":"(K180*Transportvirkningsgrader!K49)/1000000","v":2616.2672714774681}]
["Udenrigs luftfart",null,null,{"$f":"SUM(D236:D236)","v":43773.23},{"$f":"SUM(E236:E236)","v":0},{"$f":"SUM(F236:F236)","v":0},{"$f":"SUM(G236:G236)","v":43773.23},{"$f":"SUM(H236:H236)","v":43773.23},null,{"$f":"SUM(J236:J236)","v":43773.23},{"$f":"SUM(K236:K236)","v":43773.23}]
[null,"JP1, JP4 og benzin",null,{"$f":"'Balancen 2019'!$L44*-1","v":43773.23},null,null,{"$f":"'Balancen BAU 2030'!$L44*-1","v":43773.23},{"$f":"'Balancen BAU 2050'!$L44*-1","v":43773.23},null,{"$f":"Nøgletal!B289*(1+Nøgletal!H289)^(2030-Nøgletal!B225)","v":43773.23},{"$f":"Nøgletal!B289*(1+Nøgletal!I289)^(2050-Nøgletal!B225)","v":43773.23}]
["Banetransport",null,null,{"$f":"SUM(D238:D255)","v":4500},{"$f":"SUM(E238:E255)","v":4500},4100,{"$f":"SUM(G238:G255)","v":4099.9999999999936},{"$f":"SUM(H238:H255)","v":6860.2248835719056},null,{"$f":"SUM(J238:J255)","v":4099.9999999999991},6860.2248835719065]
["Ikke-kategoriseret","Benzin",null,{"$f":"'Balancen 2019'!$K40*-1","v":0},{"$f":"'KF21 Transport'!D57*1000","v":0},{"$f":"'KF21 Transport'!O57*1000","v":0},{"$f":"'Balancen BAU 2030'!$K40*-1","v":0},{"$f":"'Balancen BAU 2050'!$K40*-1","v":0},null,{"$f":"(J177*Transportvirkningsgrader!J47)/1000000","v":0},{"$f":"(K177*Transportvirkningsgrader!K47)/1000000","v":0}]
["Ikke-kategoriseret","Elektricitet",null,{"$f":"'Balancen 2019'!$AL40*-1","v":1500},{"$f":"'KF21 Transport'!D58*1000","v":1500},{"$f":"'KF21 Transport'!O58*1000","v":3200},{"$f":"'Balancen BAU 2030'!$AL40*-1","v":3199.9999999999955},{"$f":"'Balancen BAU 2050'!$AL40*-1","v":6718.6850267451646},null,{"$f":"(J176*Transportvirkningsgrader!J46)/1000000","v":3199.9999999999991},{"$f":"(K176*Transportvirkningsgrader!K46)/1000000","v":6718.6850267451655}]
["Ikke-kategoriseret","Diesel",null,{"$f":"'Balancen 2019'!$I40*-1","v":3000},{"$f":"'KF21 Transport'!D59*1000","v":3000},{"$f":"'KF21 Transport'!O59*1000","v":800},{"$f":"'Balancen BAU 2030'!$I40*-1","v":799.99999999999864},{"$f":"'Balancen BAU 2050'!$I40*-1","v":38.303855987790527},null,{"$f":"(J175*Transportvirkningsgrader!J45)/1000000","v":799.99999999999977},{"$f":"(K175*Transportvirkningsgrader!K45)/1000000","v":38.303855987790534}]
["Ikke-kategoriseret","Biodiesel",null,{"$f":"'Balancen 2019'!$AB40*-1","v":0},{"$f":"'KF21 Transport'!D60*1000","v":0},{"$f":"'KF21 Transport'!O60*1000","v":100},{"$f":"'Balancen BAU 2030'!$AB40*-1","v":99.999999999999829},{"$f":"'Balancen BAU 2050'!$AB40*-1","v":103.23600083895091},null,{"$f":"(J178*Transportvirkningsgrader!J48)/1000000","v":99.999999999999972},{"$f":"(K178*Transportvirkningsgrader!K48)/1000000","v":103.23600083895091}]
["Regionaltog","Diesel",null,{"$f":"'Balancen 2019'!$I34*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$I34*-1","v":0},{"$f":"'Balancen BAU 2050'!$I34*-1","v":0},null,{"$f":"(J161*Transportvirkningsgrader!J31)/1000000","v":0},{"$f":"(K161*Transportvirkningsgrader!K31)/1000000","v":0}]
["Regionaltog","Elektricitet",null,{"$f":"'Balancen 2019'!$AL34*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AL34*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL34*-1","v":0},null,{"$f":"(J162*Transportvirkningsgrader!J32)/1000000","v":0},{"$f":"(K162*Transportvirkningsgrader!K32)/1000000","v":0}]
["Regionaltog","Bio- og e-brændsler",null,{"$f":"'Balancen 2019'!$AA34*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AA34*-1","v":0},{"$f":"'Balancen BAU 2050'!$AA34*-1","v":0},null,{"$f":"(J163*Transportvirkningsgrader!J33)/1000000","v":0},{"$f":"(K163*Transportvirkningsgrader!K33)/1000000","v":0}]
["Intercitytog","Diesel",null,{"$f":"'Balancen 2019'!$I35*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$I35*-1","v":0},{"$f":"'Balancen BAU 2050'!$I35*-1","v":0},null,{"$f":"(J164*Transportvirkningsgrader!J34)/1000000","v":0},{"$f":"(K164*Transportvirkningsgrader!K34)/1000000","v":0}]
["Intercitytog","Elektricitet",null,{"$f":"'Balancen 2019'!$AL35*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AL35*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL35*-1","v":0},null,{"$f":"(J165*Transportvirkningsgrader!J35)/1000000","v":0},{"$f":"(K165*Transportvirkningsgrader!K35)/1000000","v":0}]
["Intercitytog","Bio- og e-brændsler",null,{"$f":"'Balancen 2019'!$AA35*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AA35*-1","v":0},{"$f":"'Balancen BAU 2050'!$AA35*-1","v":0},null,{"$f":"(J166*Transportvirkningsgrader!J36)/1000000","v":0},{"$f":"(K166*Transportvirkningsgrader!K36)/1000000","v":0}]
["Lyntog","Diesel",null,{"$f":"'Balancen 2019'!$I36*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$I36*-1","v":0},{"$f":"'Balancen BAU 2050'!$I36*-1","v":0},null,{"$f":"(J167*Transportvirkningsgrader!J37)/1000000","v":0},{"$f":"(K167*Transportvirkningsgrader!K37)/1000000","v":0}]
["Lyntog","Elektricitet",null,{"$f":"'Balancen 2019'!$AL36*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AL36*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL36*-1","v":0},null,{"$f":"(J168*Transportvirkningsgrader!J38)/1000000","v":0},{"$f":"(K168*Transportvirkningsgrader!K38)/1000000","v":0}]
["Lyntog","Bio- og e-brændsler",null,{"$f":"'Balancen 2019'!$AA36*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AA36*-1","v":0},{"$f":"'Balancen BAU 2050'!$AA36*-1","v":0},null,{"$f":"(J169*Transportvirkningsgrader!J39)/1000000","v":0},{"$f":"(K169*Transportvirkningsgrader!K39)/1000000","v":0}]
["Lokalbane","Diesel",null,{"$f":"'Balancen 2019'!$I37*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$I37*-1","v":0},{"$f":"'Balancen BAU 2050'!$I37*-1","v":0},null,{"$f":"(J170*Transportvirkningsgrader!J40)/1000000","v":0},{"$f":"(K170*Transportvirkningsgrader!K40)/1000000","v":0}]
["Lokalbane","Elektricitet",null,{"$f":"'Balancen 2019'!$AL37*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AL37*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL37*-1","v":0},null,{"$f":"(J171*Transportvirkningsgrader!J41)/1000000","v":0},{"$f":"(K171*Transportvirkningsgrader!K41)/1000000","v":0}]
["Lokalbane","Bio- og e-brændsler",null,{"$f":"'Balancen 2019'!$AA37*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AA37*-1","v":0},{"$f":"'Balancen BAU 2050'!$AA37*-1","v":0},null,{"$f":"(J172*Transportvirkningsgrader!J42)/1000000","v":0},{"$f":"(K172*Transportvirkningsgrader!K42)/1000000","v":0}]
["S-tog ","Elektricitet",null,{"$f":"'Balancen 2019'!$AL38*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AL38*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL38*-1","v":0},null,{"$f":"(J173*Transportvirkningsgrader!J43)/1000000","v":0},{"$f":"(K173*Transportvirkningsgrader!K43)/1000000","v":0}]
["Metro","Elektricitet",null,{"$f":"'Balancen 2019'!$AL39*-1","v":0},0,0,{"$f":"'Balancen BAU 2030'!$AL39*-1","v":0},{"$f":"'Balancen BAU 2050'!$AL39*-1","v":0},null,{"$f":"(J174*Transportvirkningsgrader!J44)/1000000","v":0},{"$f":"(K174*Transportvirkningsgrader!K44)/1000000","v":0}]

{"sheet":"Transportvirkningsgrader","index":10,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"DK2019","DK2030","BAU 2030","BAU 2050",null,"Scenario 2030","Scenario 2050"]
["Personbil","Benzin","MJ/km",2.02,2.02,{"$f":"E2*(1-0.01)^(2030-2019)","v":1.8085832736026068},{"$f":"E2*(1-0.01)^(2030-2019)","v":1.8085832736026068},{"$f":"E2*(1-0.01)^(2050-2019)","v":1.4792528067018824},null,{"$f":"E2*(1-0.01)^(2030-2019)","v":1.8085832736026068},{"$f":"E2*(1-0.01)^(2050-2019)","v":1.4792528067018824}]
["Personbil","Diesel","MJ/km",2.04,2.04,1.8264900386877811,1.8264900386877811,1.4938988740949704,null,1.8264900386877811,1.4938988740949704]
["Personbil","Naturgas","MJ/km",3.4030830956922564,3.4030830956922564,3.0469104779944529,3.0469104779944529,2.4920892181893568,null,3.0469104779944529,2.4920892181893568]
["Personbil","El","MJ/km",0.741439618370204,0.741439618370204,0.66383925354982731,0.66383925354982731,0.54295873092777069,null,0.66383925354982731,0.54295873092777069]
["Personbil","Brint","MJ/km",1.351372020550951,1.351372020550951,1.2099350657341625,1.2099350657341625,0.98961428430613274,null,1.2099350657341625,0.98961428430613274]
["Personbil","Biobrændstoffer","MJ/km",2.5,2.5,2.2383456356467906,2.2383456356467906,1.8307584241359931,null,2.2383456356467906,1.8307584241359931]
["Personbil","Biogas","MJ/km",2.1156441098316874,2.1156441098316874,1.8942171039294389,1.8942171039294389,1.5492933106192224,null,1.8942171039294389,1.5492933106192224]
["Varebil","Benzin","MJ/km",2.6816474346829868,2.6816474346829868,2.4009815327064303,2.4009815327064303,1.9637794526434214,null,2.4009815327064303,1.9637794526434214]
["Varebil","Diesel","MJ/km",3,3,2.686014762776149,2.686014762776149,2.1969101089631917,null,2.686014762776149,2.1969101089631917]
["Varebil","Naturgas","MJ/km",2.9630469905841053,2.9630469905841053,2.6529293198361157,2.6529293198361157,2.1698492956490614,null,2.6529293198361157,2.1698492956490614]
["Varebil","El","MJ/km",1.7368223241859408,1.7368223241859408,1.5550434676942064,1.5550434676942064,1.2718808404923465,null,1.5550434676942064,1.2718808404923465]
["Varebil","Biobrændstoffer","MJ/km",3.1837993089512411,3.1837993089512411,2.8505773151865115,2.8505773151865115,2.3315069622483353,null,2.8505773151865115,2.3315069622483353]
["Varebil","Biogas","MJ/km",2.9293117069464483,2.9293117069464483,2.6227248298770531,2.6227248298770531,2.1451448337649581,null,2.6227248298770531,2.1451448337649581]
["Lastbil","Diesel","MJ/km",10.39,10.39,9.3025644617480623,9.3025644617480623,7.6086320107091874,null,9.3025644617480623,7.6086320107091874]
["Lastbil","Naturgas","MJ/km",10.39,10.39,9.3025644617480623,9.3025644617480623,7.6086320107091874,null,9.3025644617480623,7.6086320107091874]
["Lastbil","Biobrændstoffer","MJ/km",10.39,10.39,9.3025644617480623,9.3025644617480623,7.6086320107091874,null,9.3025644617480623,7.6086320107091874]
["Lastbil","Biogas","MJ/km",10.39,10.39,9.3025644617480623,9.3025644617480623,7.6086320107091874,null,9.3025644617480623,7.6086320107091874]
["Lastbil","El","MJ/km",6,6,5.3720295255522981,5.3720295255522981,4.3938202179263834,null,5.3720295255522981,4.3938202179263834]
["Lastbil","Brint","MJ/km",10.39,10.39,9.3025644617480623,9.3025644617480623,7.6086320107091874,null,9.3025644617480623,7.6086320107091874]
["Bus","Diesel","MJ/km",11.95,11.95,10.699292138391659,10.699292138391659,8.7510252673700464,null,10.699292138391659,8.7510252673700464]
["Bus","El","MJ/km",5.58,5.58,4.9959874587636373,4.9959874587636373,4.0862528026715363,null,4.9959874587636373,4.0862528026715363]
["Bus","Biobrændstoffer (iblandet)","MJ/km",11.95,11.95,10.699292138391659,10.699292138391659,8.7510252673700464,null,10.699292138391659,8.7510252673700464]
["Bus","Naturgas","MJ/km",15.98,15.98,14.307505303054286,14.307505303054286,11.702207847077268,null,14.307505303054286,11.702207847077268]
["Bus","Biogas","MJ/km",15.98,15.98,14.307505303054286,14.307505303054286,11.702207847077268,null,14.307505303054286,11.702207847077268]
["Bus","Ren biodiesel","MJ/km",11.95,11.95,10.699292138391659,10.699292138391659,8.7510252673700464,null,10.699292138391659,8.7510252673700464]
["Bus","Brint","MJ/km",11.95,11.95,10.699292138391659,10.699292138391659,8.7510252673700464,null,10.699292138391659,8.7510252673700464]
["Knallert","Benzin","MJ/km",1,1,0.89533825425871627,0.89533825425871627,0.73230336965439724,null,0.89533825425871627,0.73230336965439724]
["Motorcykel","Benzin","MJ/km",1.2,1.2,1.0744059051104595,1.0744059051104595,0.87876404358527671,null,1.0744059051104595,0.87876404358527671]
["Motorcykel","Biobrændstoffer","MJ/km",1.5,1.5,1.3430073813880745,1.3430073813880745,1.0984550544815959,null,1.3430073813880745,1.0984550544815959]
["Regionaltog","Diesel","MJ/km",66.56,66.56,59.593714203460159,59.593714203460159,48.742112284196679,null,59.593714203460159,48.742112284196679]
["Regionaltog","El","MJ/km",66.599999999999994,66.599999999999994,59.629527733630496,59.629527733630496,48.771404418982854,null,59.629527733630496,48.771404418982854]
["Regionaltog","Bio- og e-brændsler","MJ/km",66.56,66.56,59.593714203460159,59.593714203460159,48.742112284196679,null,59.593714203460159,48.742112284196679]
["Intercitytog","Diesel","MJ/km",55.57,55.57,{"$f":"E34*(1-0.01)^(2030-2019)","v":49.753946789156863},{"$f":"E34*(1-0.01)^(2030-2019)","v":49.753946789156863},{"$f":"E34*(1-0.01)^(2050-2019)","v":40.694098251694854},null,{"$f":"E34*(1-0.01)^(2030-2019)","v":49.753946789156863},{"$f":"E34*(1-0.01)^(2050-2019)","v":40.694098251694854}]
["Intercitytog","El","MJ/km",66.599999999999994,66.599999999999994,59.629527733630496,59.629527733630496,48.771404418982854,null,59.629527733630496,48.771404418982854]
["Intercitytog","Bio- og e-brændsler","MJ/km",55.6,55.6,49.780806936784629,49.780806936784629,40.716067352784485,null,49.780806936784629,40.716067352784485]
["Lyntog","Diesel","MJ/km",66.44,66.44,59.486273612949105,59.486273612949105,48.654235879838154,null,59.486273612949105,48.654235879838154]
["Lyntog","El","MJ/km",66.599999999999994,66.599999999999994,59.629527733630496,59.629527733630496,48.771404418982854,null,59.629527733630496,48.771404418982854]
["Lyntog","Bio- og e-brændsler","MJ/km",66.44,66.44,59.486273612949105,59.486273612949105,48.654235879838154,null,59.486273612949105,48.654235879838154]
["Lokalbane","Diesel","MJ/km",25.99,25.99,23.269841228184035,23.269841228184035,19.032564577317782,null,23.269841228184035,19.032564577317782]
["Lokalbane","El","MJ/km",24.3,24.3,21.756719578486805,21.756719578486805,17.794971882601853,null,21.756719578486805,17.794971882601853]
["Lokalbane","Bio- og e-brændsler","MJ/km",26,26,23.278794610726624,23.278794610726624,19.039887611014329,null,23.278794610726624,19.039887611014329]
["S-tog","El","MJ/km",24.33,24.33,21.783579726114564,21.783579726114564,17.816940983691484,null,21.783579726114564,17.816940983691484]
["Metro","El ","MJ/km",24.3,24.3,21.756719578486805,21.756719578486805,17.794971882601853,null,21.756719578486805,17.794971882601853]
["Uspecificeret banetransport","Diesel","MJ/km",66,66,59.092324781075277,59.092324781075277,48.332022397190215,null,59.092324781075277,48.332022397190215]
["Uspecificeret banetransport","El","MJ/km",66,66,59.092324781075277,59.092324781075277,48.332022397190215,null,59.092324781075277,48.332022397190215]
["Uspecificeret banetransport","Benzin","MJ/km",66,66,59.092324781075277,59.092324781075277,48.332022397190215,null,59.092324781075277,48.332022397190215]
["Uspecificeret banetransport","Biobrændstof","MJ/km",66,66,59.092324781075277,59.092324781075277,48.332022397190215,null,59.092324781075277,48.332022397190215]
["Luftfart","JP1, JP4 og benzin","MJ/km",150,150,134.30073813880745,134.30073813880745,109.84550544815959,null,134.30073813880745,109.84550544815959]
["Luftfart","El","MJ/km",35,35,31.336838899055071,31.336838899055071,25.630617937903903,null,31.336838899055071,25.630617937903903]
["Luftfart","Biobrændsler og e-brændsler","MJ/km",160,160,143.2541206813946,143.2541206813946,117.16853914470356,null,143.2541206813946,117.16853914470356]
["Indenrigs søfart","Fuelolie og Spildolie","MJ/km",250,250,223.83456356467906,223.83456356467906,183.0758424135993,null,223.83456356467906,183.0758424135993]
["Indenrigs søfart","El","MJ/km",100,100,89.533825425871626,89.533825425871626,73.230336965439719,null,89.533825425871626,73.230336965439719]
["Indenrigs søfart","Naturgas","MJ/km",250,250,223.83456356467906,223.83456356467906,183.0758424135993,null,223.83456356467906,183.0758424135993]
["Indenrigs søfart","Diesel","MJ/km",250,250,223.83456356467906,223.83456356467906,183.0758424135993,null,223.83456356467906,183.0758424135993]

{"sheet":"Indholdsfortegnelse","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Oversigt - Introduktion","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Oversigt - Kommune","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"CO2 mål","index":14,"n_rows":109,"n_cols":30,"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,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B484+Nøgletal!B488+Nøgletal!B492","v":828444.41844654398},{"$f":"Nøgletal!C484+Nøgletal!C488+Nøgletal!C492","v":902857.64823830139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B485+Nøgletal!B489+Nøgletal!B493","v":31604.175785871212},{"$f":"Nøgletal!C485+Nøgletal!C489+Nøgletal!C493","v":23222.845752180092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B486+Nøgletal!B490+Nøgletal!B494","v":0},{"$f":"Nøgletal!C486+Nøgletal!C490+Nøgletal!C494","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[null,null,null,null,null,null,null,{"$f":"Nøgletal!H31","v":23230000},{"$f":"Nøgletal!I31","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Nøgletal!K43=0,\"2019-værdier\",\"BAU-værdier\")","v":"BAU-værdier"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Netto ",null,{"$f":"Nøgletal!H383","v":0},{"$f":"Nøgletal!I383","v":0}]
[null,"Kombi",null,{"$f":"Nøgletal!H384","v":0.42613504575931266},{"$f":"Nøgletal!I384","v":0.42642352156187935}]
[null,"kedler",null,{"$f":"Nøgletal!H386","v":0.19165206697894152},{"$f":"Nøgletal!I386","v":0.19155572552538738}]
[null,"Anden ",null,{"$f":"Nøgletal!H388","v":0.38221288726174585},{"$f":"Nøgletal!I388","v":0.38202075291273341}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Slutforbrug - El","index":15,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"Nøgletal!A56","v":"Tab i elnet [%]"},{"$f":"Nøgletal!H56","v":6.4840589067547458E-2},{"$f":"Nøgletal!I56","v":6.3175740082828655E-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":"El - husholdning","index":16,"n_rows":109,"n_cols":21,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$505","v":0},{"$f":"Nøgletal!$C$505","v":0}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$506","v":114080.39961277944},{"$f":"Nøgletal!$C$506","v":111756.36440967719}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K47/1000)-1","v":1.9046412017501346E-2},{"$f":"(Nøgletal!L47/1000)-1","v":1.9046412017501346E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$507","v":7397.0403119538323},{"$f":"Nøgletal!$C$507","v":7060.2910305476489}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":"El - Offentlig Service","index":17,"n_rows":109,"n_cols":19,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K48/1000)-1","v":-8.3888495510109351E-3},{"$f":"(Nøgletal!L48/1000)-1","v":-8.388849551010602E-3},null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B509","v":0},{"$f":"Nøgletal!C509","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B510","v":19833.399003251929},{"$f":"Nøgletal!C510","v":11256.597297491109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B511","v":1286.0092745825636},{"$f":"Nøgletal!C511","v":711.14386508336975}]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":"El - Privat Service","index":18,"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,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B517","v":0},{"$f":"Nøgletal!C517","v":0}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K49/1000)-1","v":6.6500000000000226E-2},{"$f":"(Nøgletal!L49/1000)-1","v":5.0000000000000044E-2},null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B518","v":90700.699808809688},{"$f":"Nøgletal!C518","v":136173.12329052651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B519","v":5881.0868044420085},{"$f":"Nøgletal!C519","v":8602.8378432692825}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":"El - Engros og detailhandel","index":19,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K50/1000)-1","v":1.5612177873340016E-2},{"$f":"(Nøgletal!L50/1000)-1","v":1.5612177873340016E-2},null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B521","v":0},{"$f":"Nøgletal!C521","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B522","v":31509.397572490616},{"$f":"Nøgletal!C522","v":28852.273576046184}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B523","v":2043.0878997638413},{"$f":"Nøgletal!C523","v":1822.7637362389587}]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":"El - Landbrug, Skovbrug","index":20,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K51/1000)-1","v":-5.8132965411284987E-3},{"$f":"(Nøgletal!L51/1000)-1","v":-5.8132965411286097E-3},null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B525","v":0},{"$f":"Nøgletal!C525","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B526","v":15510.160966135203},{"$f":"Nøgletal!C526","v":9271.6549645491741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B527","v":1005.6879735766876},{"$f":"Nøgletal!C527","v":585.74366417802651}]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":"El - Fiskeri","index":21,"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,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,"Værdi",{"$f":"Nøgletal!H52","v":0},{"$f":"Nøgletal!I52","v":0},null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B529","v":0},{"$f":"Nøgletal!C529","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B530","v":0},{"$f":"Nøgletal!C530","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B531","v":0},{"$f":"Nøgletal!C531","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":"El - Byggeri- og Anlægsvirksom","index":22,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K53/1000)-1","v":1.90576118748913E-2},{"$f":"(Nøgletal!L53/1000)-1","v":1.9057611874891078E-2},null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B533","v":0},{"$f":"Nøgletal!C533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B534","v":4208.6555828473802},{"$f":"Nøgletal!C534","v":4123.8236012954649}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B535","v":272.89170717424645},{"$f":"Nøgletal!C535","v":260.52560798287675}]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":"El - Fremstillingsvirksomhed","index":23,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,"Værdi",{"$f":"Nøgletal!H54","v":31253.163606557391},{"$f":"Nøgletal!I54","v":36165.70529514263},null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B537","v":0},{"$f":"Nøgletal!C537","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B538","v":78603.756203682671},{"$f":"Nøgletal!C538","v":61098.169750384048}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B539","v":5096.7138551686721},{"$f":"Nøgletal!C539","v":3859.9220916868071}]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":24,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"Nøgletal!A70","v":"Tab i fjernvarmenet [%]"},{"$f":"Nøgletal!H70","v":0.25000220795393324},{"$f":"Nøgletal!I70","v":0.25000220795393324}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":25,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K61/1000)-1","v":6.1912695455081934E-3},{"$f":"(Nøgletal!L61/1000)-1","v":6.1912695455081934E-3},null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B542","v":0},{"$f":"Nøgletal!C542","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B543","v":210107.24225650646},{"$f":"Nøgletal!C543","v":230565.82087069572}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B544","v":52527.274471238554},{"$f":"Nøgletal!C544","v":57641.964296384984}]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,null,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":26,"n_rows":109,"n_cols":19,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K62/1000)-1","v":-4.1926988965483858E-3},{"$f":"(Nøgletal!L62/1000)-1","v":-4.1926988965487189E-3},null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B546","v":0},{"$f":"Nøgletal!C546","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B547","v":28385.389768957168},{"$f":"Nøgletal!C547","v":25313.02190751944}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B548","v":7096.4101158722797},{"$f":"Nøgletal!C548","v":6328.3113668661426}]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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 - Privat Service","index":27,"n_rows":109,"n_cols":19,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K63/1000)-1","v":-1.0382145314615787E-3},{"$f":"(Nøgletal!L63/1000)-1","v":-1.0382145314618008E-3},null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B554","v":0},{"$f":"Nøgletal!C554","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B555","v":39510.965330617124},{"$f":"Nøgletal!C555","v":37535.149461949193}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B556","v":9877.8285710455912},{"$f":"Nøgletal!C556","v":9383.8702413681876}]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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 - Engros","index":28,"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,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K64/1000)-1","v":6.8698424217004117E-3},{"$f":"(Nøgletal!L64/1000)-1","v":6.8698424217004117E-3},null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B558","v":0},{"$f":"Nøgletal!C558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B559","v":22706.129146163861},{"$f":"Nøgletal!C559","v":25255.314257310656}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B560","v":5676.5824206281222},{"$f":"Nøgletal!C560","v":6313.8843268981136}]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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 - Landbrug, Skovbrug","index":29,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K65/1000)-1","v":-2.0761753187279464E-3},{"$f":"(Nøgletal!L65/1000)-1","v":-2.0761753187279464E-3},null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B562","v":0},{"$f":"Nøgletal!C562","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B563","v":4385.7622504261917},{"$f":"Nøgletal!C563","v":4080.7117598333489}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B564","v":1096.450246167559},{"$f":"Nøgletal!C564","v":1020.1869499819177}]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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 - Fiskeri","index":30,"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,255.27697115201079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,"Værdi",{"$f":"Nøgletal!H66","v":0},{"$f":"Nøgletal!I66","v":0},null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B566","v":0},{"$f":"Nøgletal!C566","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B567","v":0},{"$f":"Nøgletal!C567","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B568","v":0},{"$f":"Nøgletal!C568","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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 - Byggeri- og Anlægs","index":31,"n_rows":109,"n_cols":19,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B570","v":0},{"$f":"Nøgletal!C570","v":0}]
[null,null,null,null,"Værdi",{"$f":"Nøgletal!H67","v":0},{"$f":"Nøgletal!I67","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B571","v":0},{"$f":"Nøgletal!C571","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B572","v":0},{"$f":"Nøgletal!C572","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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 - Fremstillingsvirks","index":32,"n_rows":109,"n_cols":19,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B574","v":0},{"$f":"Nøgletal!C574","v":0}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K68/1000)-1","v":8.5683006608145984E-3},{"$f":"(Nøgletal!L68/1000)-1","v":8.5683006608148204E-3},null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B575","v":10551.783170786875},{"$f":"Nøgletal!C575","v":12138.783105311109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B576","v":2637.9690905478737},{"$f":"Nøgletal!C576","v":3034.722578201679}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!A33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!B33","v":0.37018412151551255},{"$f":"Nøgletal!E33","v":0.60836684767193616},{"$f":"Nøgletal!F33","v":0.77350000620263026},{"$f":"Nøgletal!H33","v":0.60719578290660026},{"$f":"Nøgletal!I33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!A34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!B34","v":0.6758140621471006},{"$f":"Nøgletal!E34","v":0.96850795585053517},{"$f":"Nøgletal!F34","v":0.96707512766021797},{"$f":"Nøgletal!H34","v":0.96849072718347617},{"$f":"Nøgletal!I34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!A35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!B35","v":4.9805839494545423E-2},{"$f":"Nøgletal!E35","v":0.12143454608746052},{"$f":"Nøgletal!F35","v":0.36835270501058182},{"$f":"Nøgletal!H35","v":0.12094631327507499},{"$f":"Nøgletal!I35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!A36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!B36","v":144209.64600000001},{"$f":"Nøgletal!E36","v":127029.60596836035},{"$f":"Nøgletal!F36","v":99440.933346962775},{"$f":"Nøgletal!H36","v":126288.56535714598},{"$f":"Nøgletal!I36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!A37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!B37","v":36.582863013698635},{"$f":"Nøgletal!E37","v":32.224659048290299},{"$f":"Nøgletal!F37","v":25.22601048882871},{"$f":"Nøgletal!H37","v":32.036673099225261},{"$f":"Nøgletal!I37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!A38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!B38","v":16035.860000000015},{"$f":"Nøgletal!E38","v":-780.2244002816733},{"$f":"Nøgletal!F38","v":110241.56598654613},{"$f":"Nøgletal!H38","v":-56.370803500030888},{"$f":"Nøgletal!I38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!A39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!B39","v":5868.7820231298547},{"$f":"Nøgletal!E39","v":-288.9720001043234},{"$f":"Nøgletal!F39","v":40830.209624646719},{"$f":"Nøgletal!H39","v":-20.878075370381808},{"$f":"Nøgletal!I39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!A40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!B40","v":4614.2380952380954},{"$f":"Nøgletal!E40","v":9062.7083333333339},{"$f":"Nøgletal!F40","v":9062.7083333333339},{"$f":"Nøgletal!H40","v":9062.375},{"$f":"Nøgletal!I40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!A41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!B41","v":875.69949494949492},{"$f":"Nøgletal!E41","v":10027.525252525253},{"$f":"Nøgletal!F41","v":10027.525252525253},{"$f":"Nøgletal!H41","v":10027.525252525253},{"$f":"Nøgletal!I41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!B42","v":1269.129702825355},{"$f":"Nøgletal!E42","v":14532.645293514859},{"$f":"Nøgletal!F42","v":14532.645293514859},{"$f":"Nøgletal!H42","v":14707.037037037036},{"$f":"Nøgletal!I42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$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":33,"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,{"$f":"Nøgletal!H467","v":3},{"$f":"Nøgletal!I467","v":3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"Proces - husholdning","index":34,"n_rows":109,"n_cols":23,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B579","v":455983.60599342029},{"$f":"Nøgletal!C579","v":9995.6691439918686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B580","v":15368.753416354899},{"$f":"Nøgletal!C580","v":8991.8297397021634}]
[null,null,null,null,null,2030,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B581","v":996.51902475033398},{"$f":"Nøgletal!C581","v":568.06549850447266}]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K75/1000)-1","v":-1.2244555509637212E-2},{"$f":"(Nøgletal!L75/1000)-1","v":-1.2244555509637545E-2}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339}]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"F68","v":3},3,null,null,91.724669603524234,null,null,null,null,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":35,"n_rows":109,"n_cols":30,"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,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B579","v":455983.60599342029},{"$f":"Nøgletal!C579","v":9995.6691439918686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B580","v":15368.753416354899},{"$f":"Nøgletal!C580","v":8991.8297397021634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B581","v":996.51902475033398},{"$f":"Nøgletal!C581","v":568.06549850447266}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A84","v":"Naturgas"},null,{"$f":"Nøgletal!H84","v":7.2973998376676202E-2},{"$f":"Nøgletal!I84","v":1.1995998829341273E-3}]
[null,{"$f":"Nøgletal!A85","v":"Kul"},null,{"$f":"Nøgletal!H85","v":0},{"$f":"Nøgletal!I85","v":0}]
[null,{"$f":"Nøgletal!A86","v":"Olieprodukter"},null,{"$f":"Nøgletal!H86","v":3.1502804195164852E-2},{"$f":"Nøgletal!I86","v":6.8274434222052871E-4}]
[null,{"$f":"Nøgletal!A87","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H87","v":6.6609070969614564E-4},{"$f":"Nøgletal!I87","v":1.3312946563898017E-3}]
[null,{"$f":"Nøgletal!A88","v":"Bionaturgas"},null,{"$f":"Nøgletal!H88","v":0.16097964215620494},{"$f":"Nøgletal!I88","v":0.6007553291970773}]
[null,{"$f":"Nøgletal!A89","v":"Biomasse"},null,{"$f":"Nøgletal!H89","v":0.45753089418118476},{"$f":"Nøgletal!I89","v":9.6072233351504929E-2}]
[null,{"$f":"Nøgletal!A90","v":"Biogas"},null,{"$f":"Nøgletal!H90","v":0},{"$f":"Nøgletal!I90","v":0}]
[null,{"$f":"Nøgletal!A91","v":"Bygas"},null,{"$f":"Nøgletal!H91","v":5.0188214470954073E-3},{"$f":"Nøgletal!I91","v":1.2663289023440514E-3}]
[null,{"$f":"Nøgletal!A92","v":"Sol"},null,{"$f":"Nøgletal!H92","v":3.4972233245280761E-3},{"$f":"Nøgletal!I92","v":2.2368646852668336E-4}]
[null,{"$f":"Nøgletal!A93","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H93","v":0.26783052560944959},{"$f":"Nøgletal!I93","v":0.2984687831990025}]
[null,{"$f":"Nøgletal!A94","v":"Elpaneler"},null,{"$f":"Nøgletal!H94","v":0},{"$f":"Nøgletal!I94","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Proces - Offentlig Service","index":36,"n_rows":109,"n_cols":25,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B583","v":39855.397847362241},{"$f":"Nøgletal!C583","v":1399.2087095298778}]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B584","v":2293.3745545371848},{"$f":"Nøgletal!C584","v":3395.0900777725556}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B585","v":148.70375706871533},{"$f":"Nøgletal!C585","v":214.48732831114947}]
[]
[]
[]
[]
[null,null,null,null,null,2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K76/1000)-1","v":2.2498664825824966E-2},{"$f":"(Nøgletal!L76/1000)-1","v":2.2498664825824743E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Offentlig Service - Fordeling","index":37,"n_rows":109,"n_cols":33,"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,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B583","v":39855.397847362241},{"$f":"Nøgletal!C583","v":1399.2087095298778}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B584","v":2293.3745545371848},{"$f":"Nøgletal!C584","v":3395.0900777725556}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B585","v":148.70375706871533},{"$f":"Nøgletal!C585","v":214.48732831114947}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A96","v":"Naturgas"},null,{"$f":"Nøgletal!H96","v":4.8874307068955659E-2},{"$f":"Nøgletal!I96","v":2.4049800595520135E-4}]
[null,{"$f":"Nøgletal!A97","v":"Kul"},null,{"$f":"Nøgletal!H97","v":0},{"$f":"Nøgletal!I97","v":0}]
[null,{"$f":"Nøgletal!A98","v":"Olieprodukter"},null,{"$f":"Nøgletal!H98","v":4.4260329804187683E-2},{"$f":"Nøgletal!I98","v":1.6154766625151829E-3}]
[null,{"$f":"Nøgletal!A99","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H99","v":0},{"$f":"Nøgletal!I99","v":0}]
[null,{"$f":"Nøgletal!A100","v":"Bionaturgas"},null,{"$f":"Nøgletal!H100","v":0.14255922701526624},{"$f":"Nøgletal!I100","v":0.26464513790044819}]
[null,{"$f":"Nøgletal!A101","v":"Biomasse"},null,{"$f":"Nøgletal!H101","v":0.32240800891185484},{"$f":"Nøgletal!I101","v":0.13140556041701248}]
[null,{"$f":"Nøgletal!A102","v":"Biogas"},null,{"$f":"Nøgletal!H102","v":0},{"$f":"Nøgletal!I102","v":0}]
[null,{"$f":"Nøgletal!A103","v":"Bygas"},null,{"$f":"Nøgletal!H103","v":1.2537888473861697E-3},{"$f":"Nøgletal!I103","v":6.0470416267944148E-5}]
[null,{"$f":"Nøgletal!A104","v":"Sol"},null,{"$f":"Nøgletal!H104","v":2.4555098881859364E-2},{"$f":"Nøgletal!I104","v":1.4373226296428385E-2}]
[null,{"$f":"Nøgletal!A105","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H105","v":0.41608923947048998},{"$f":"Nøgletal!I105","v":0.58765963030137269}]
[null,{"$f":"Nøgletal!A106","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H106","v":0},{"$f":"Nøgletal!I106","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Proces - Privat Service","index":38,"n_rows":109,"n_cols":25,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B591","v":91966.955352416058},{"$f":"Nøgletal!C591","v":13489.709282011096}]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B592","v":4142.5915434891049},{"$f":"Nøgletal!C592","v":9436.2181197993141}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B593","v":268.60807594607417},{"$f":"Nøgletal!C593","v":596.14006330131951}]
[]
[]
[]
[]
[null,null,null,null,null,2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K77/1000)-1","v":4.9956289842980839E-2},{"$f":"(Nøgletal!L77/1000)-1","v":4.9956289842980839E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Privat Service - Fordeling","index":39,"n_rows":109,"n_cols":31,"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,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B591","v":91966.955352416058},{"$f":"Nøgletal!C591","v":13489.709282011096}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B592","v":4142.5915434891049},{"$f":"Nøgletal!C592","v":9436.2181197993141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B593","v":268.60807594607417},{"$f":"Nøgletal!C593","v":596.14006330131951}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A108","v":"Naturgas"},null,{"$f":"Nøgletal!H108","v":6.9562749497343784E-2},{"$f":"Nøgletal!I108","v":3.2034277695914333E-4}]
[null,{"$f":"Nøgletal!A109","v":"Kul"},null,{"$f":"Nøgletal!H109","v":0},{"$f":"Nøgletal!I109","v":0}]
[null,{"$f":"Nøgletal!A110","v":"Olieprodukter"},null,{"$f":"Nøgletal!H110","v":3.1754642656974204E-2},{"$f":"Nøgletal!I110","v":1.8454451054721339E-3}]
[null,{"$f":"Nøgletal!A111","v":"Affald ikke-bionedbrydeligt"},null,{"$f":"Nøgletal!H111","v":4.3438307963107235E-2},{"$f":"Nøgletal!I111","v":4.4173510245519307E-3}]
[null,{"$f":"Nøgletal!A112","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H112","v":8.6964815451677534E-4},{"$f":"Nøgletal!I112","v":1.1124054243480432E-3}]
[null,{"$f":"Nøgletal!A113","v":"Bionaturgas"},null,{"$f":"Nøgletal!H113","v":0.17667820481705387},{"$f":"Nøgletal!I113","v":0.23865436598828205}]
[null,{"$f":"Nøgletal!A114","v":"Biomasse"},null,{"$f":"Nøgletal!H114","v":5.1971571216929281E-2},{"$f":"Nøgletal!I114","v":5.1011109831711225E-3}]
[null,{"$f":"Nøgletal!A115","v":"Biogas"},null,{"$f":"Nøgletal!H115","v":6.226058619157579E-2},{"$f":"Nøgletal!I115","v":2.8776185972092264E-2}]
[null,{"$f":"Nøgletal!A116","v":"Bygas"},null,{"$f":"Nøgletal!H116","v":7.8860520512240881E-4},{"$f":"Nøgletal!I116","v":2.9434321808394392E-5}]
[null,{"$f":"Nøgletal!A117","v":"Sol"},null,{"$f":"Nøgletal!H117","v":6.087537081617426E-3},{"$f":"Nøgletal!I117","v":7.7868379704363021E-3}]
[null,{"$f":"Nøgletal!A118","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H118","v":0.55658814721575922},{"$f":"Nøgletal!I118","v":0.7119565204328786}]
[null,{"$f":"Nøgletal!A119","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H119","v":0},{"$f":"Nøgletal!I119","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Proces - Engros og detailhandel","index":40,"n_rows":109,"n_cols":25,"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,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,{"$f":"Nøgletal!B595","v":32784.436972466348},{"$f":"Nøgletal!C595","v":540.70360883413537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B596","v":2102.1272896635251},{"$f":"Nøgletal!C596","v":5239.5014069020381}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B597","v":136.30317175674995},{"$f":"Nøgletal!C597","v":331.0093790460582}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[null,null,null,null,null,2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K78/1000)-1","v":5.6315054873457449E-2},{"$f":"(Nøgletal!L78/1000)-1","v":5.6315054873457226E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Engros og detailhan - Fordeling","index":41,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B595","v":32784.436972466348},{"$f":"Nøgletal!C595","v":540.70360883413537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B596","v":2102.1272896635251},{"$f":"Nøgletal!C596","v":5239.5014069020381}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B597","v":136.30317175674995},{"$f":"Nøgletal!C597","v":331.0093790460582}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A121","v":"Naturgas"},null,{"$f":"Nøgletal!H121","v":0.10069531570406523},{"$f":"Nøgletal!I121","v":3.1999909596819228E-4}]
[null,{"$f":"Nøgletal!A122","v":"Kul"},null,{"$f":"Nøgletal!H122","v":0},{"$f":"Nøgletal!I122","v":0}]
[null,{"$f":"Nøgletal!A123","v":"Olieprodukter"},null,{"$f":"Nøgletal!H123","v":3.0709283152917835E-2},{"$f":"Nøgletal!I123","v":3.4552241552077931E-4}]
[null,{"$f":"Nøgletal!A124","v":"Affald ikke-bionedbrydeligt"},null,{"$f":"Nøgletal!H124","v":0},{"$f":"Nøgletal!I124","v":0}]
[null,{"$f":"Nøgletal!A125","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H125","v":0},{"$f":"Nøgletal!I125","v":0}]
[null,{"$f":"Nøgletal!A126","v":"Bionaturgas"},null,{"$f":"Nøgletal!H126","v":0.25627859103485057},{"$f":"Nøgletal!I126","v":0.23978547885104207}]
[null,{"$f":"Nøgletal!A127","v":"Biomasse"},null,{"$f":"Nøgletal!H127","v":4.183631545595326E-3},{"$f":"Nøgletal!I127","v":5.1895899358819653E-3}]
[null,{"$f":"Nøgletal!A128","v":"Biogas"},null,{"$f":"Nøgletal!H128","v":0},{"$f":"Nøgletal!I128","v":0}]
[null,{"$f":"Nøgletal!A129","v":"Bygas"},null,{"$f":"Nøgletal!H129","v":0},{"$f":"Nøgletal!I129","v":0}]
[null,{"$f":"Nøgletal!A130","v":"Sol"},null,{"$f":"Nøgletal!H130","v":6.5078712931482862E-3},{"$f":"Nøgletal!I130","v":8.0726954558163911E-3}]
[null,{"$f":"Nøgletal!A131","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H131","v":0.60162530726942276},{"$f":"Nøgletal!I131","v":0.74628671424577064}]
[null,{"$f":"Nøgletal!A132","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H132","v":0},{"$f":"Nøgletal!I132","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Proces - Landbrug, Skovbrug og ","index":42,"n_rows":109,"n_cols":25,"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,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,{"$f":"Nøgletal!B599","v":747283.30834491178},{"$f":"Nøgletal!C599","v":125815.66022233915}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B600","v":1449.5726410141756},{"$f":"Nøgletal!C600","v":765.89349460968708}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B601","v":93.991143939559649},{"$f":"Nøgletal!C601","v":48.385888346590917}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[null,null,null,null,null,2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K79/1000)-1","v":-7.1593220116845657E-3},{"$f":"(Nøgletal!L79/1000)-1","v":-7.1593220116845657E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Landbrug - Fordeling","index":43,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B599","v":747283.30834491178},{"$f":"Nøgletal!C599","v":125815.66022233915}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B600","v":1449.5726410141756},{"$f":"Nøgletal!C600","v":765.89349460968708}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B601","v":93.991143939559649},{"$f":"Nøgletal!C601","v":48.385888346590917}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A134","v":"Naturgas"},null,{"$f":"Nøgletal!H134","v":2.2072787943558821E-2},{"$f":"Nøgletal!I134","v":6.0065751430342363E-4}]
[null,{"$f":"Nøgletal!A135","v":"Kul"},null,{"$f":"Nøgletal!H135","v":1.1625323438246217E-2},{"$f":"Nøgletal!I135","v":2.5837393530365603E-3}]
[null,{"$f":"Nøgletal!A136","v":"Olieprodukter"},null,{"$f":"Nøgletal!H136","v":0.60525046774369751},{"$f":"Nøgletal!I136","v":0.12000352154996677}]
[null,{"$f":"Nøgletal!A137","v":"Affald ikke-bionedbrydeligt"},null,{"$f":"Nøgletal!H137","v":0},{"$f":"Nøgletal!I137","v":0}]
[null,{"$f":"Nøgletal!A138","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H138","v":2.5096962038175415E-2},{"$f":"Nøgletal!I138","v":4.8965050073459838E-2}]
[null,{"$f":"Nøgletal!A139","v":"Bionaturgas"},null,{"$f":"Nøgletal!H139","v":5.6075483893695335E-2},{"$f":"Nøgletal!I139","v":0.44778714825189586}]
[null,{"$f":"Nøgletal!A140","v":"Biomasse"},null,{"$f":"Nøgletal!H140","v":0.13515610900306071},{"$f":"Nøgletal!I140","v":4.1013516065395092E-2}]
[null,{"$f":"Nøgletal!A141","v":"Biogas"},null,{"$f":"Nøgletal!H141","v":3.5583413809280776E-2},{"$f":"Nøgletal!I141","v":0.23993191845669376}]
[null,{"$f":"Nøgletal!A142","v":"Bygas"},null,{"$f":"Nøgletal!H142","v":0},{"$f":"Nøgletal!I142","v":0}]
[null,{"$f":"Nøgletal!A143","v":"Sol"},null,{"$f":"Nøgletal!H143","v":0},{"$f":"Nøgletal!I143","v":0}]
[null,{"$f":"Nøgletal!A144","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H144","v":0.1091394521302851},{"$f":"Nøgletal!I144","v":9.9114448735248745E-2}]
[null,{"$f":"Nøgletal!A145","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H145","v":0},{"$f":"Nøgletal!I145","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Proces - Fiskeri","index":44,"n_rows":109,"n_cols":25,"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,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,{"$f":"Nøgletal!B603","v":319963.80000000045},{"$f":"Nøgletal!C603","v":270898.20191630948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B604","v":0},{"$f":"Nøgletal!C604","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B605","v":0},{"$f":"Nøgletal!C605","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[null,null,null,null,null,2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K80/1000)-1","v":-8.2886953969710797E-3},{"$f":"(Nøgletal!L80/1000)-1","v":-8.2886953969711907E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fiskeri - Fordeling","index":45,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B603","v":319963.80000000045},{"$f":"Nøgletal!C603","v":270898.20191630948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B604","v":0},{"$f":"Nøgletal!C604","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B605","v":0},{"$f":"Nøgletal!C605","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A147","v":"Kul"},{"$f":"Nøgletal!H147","v":0},{"$f":"Nøgletal!I147","v":0}]
[null,{"$f":"Nøgletal!A148","v":"Biobrændsler og e-brændsler"},{"$f":"Nøgletal!H148","v":0},{"$f":"Nøgletal!I148","v":0}]
[null,{"$f":"Nøgletal!A149","v":"Olieprodukter"},{"$f":"Nøgletal!H149","v":1},{"$f":"Nøgletal!I149","v":1}]
[null,{"$f":"Nøgletal!A150","v":"El til paneler og proces"},{"$f":"Nøgletal!H150","v":0},{"$f":"Nøgletal!I150","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Proces - Byggeri- og Anlægsvirk","index":46,"n_rows":109,"n_cols":25,"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,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,{"$f":"Nøgletal!B607","v":389846.84502331546},{"$f":"Nøgletal!C607","v":81350.820154435962}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B608","v":10.949236282259189},{"$f":"Nøgletal!C608","v":1.9324179508597028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B609","v":0.70995493038144919},{"$f":"Nøgletal!C609","v":0.12208193419490493}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[null,null,null,null,null,2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K81/1000)-1","v":9.5139926804153063E-3},{"$f":"(Nøgletal!L81/1000)-1","v":9.5139926804150843E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Byggeri- og Anlægsv - Fordeling","index":47,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B607","v":389846.84502331546},{"$f":"Nøgletal!C607","v":81350.820154435962}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B608","v":10.949236282259189},{"$f":"Nøgletal!C608","v":1.9324179508597028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B609","v":0.70995493038144919},{"$f":"Nøgletal!C609","v":0.12208193419490493}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A152","v":"Naturgas"},null,{"$f":"Nøgletal!H152","v":2.0908146149095207E-2},{"$f":"Nøgletal!I152","v":9.1737271617104473E-4}]
[null,{"$f":"Nøgletal!A153","v":"Kul"},null,{"$f":"Nøgletal!H153","v":0},{"$f":"Nøgletal!I153","v":0}]
[null,{"$f":"Nøgletal!A154","v":"Olieprodukter"},null,{"$f":"Nøgletal!H154","v":0.83823286947025732},{"$f":"Nøgletal!I154","v":0.1467567118223812}]
[null,{"$f":"Nøgletal!A155","v":"Affald ikke-bionedbrydeligt"},null,{"$f":"Nøgletal!H155","v":0},{"$f":"Nøgletal!I155","v":0}]
[null,{"$f":"Nøgletal!A156","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H156","v":8.500162065584442E-2},{"$f":"Nøgletal!I156","v":0.15663812166080962}]
[null,{"$f":"Nøgletal!A157","v":"Bionaturgas"},null,{"$f":"Nøgletal!H157","v":5.3414406136452132E-2},{"$f":"Nøgletal!I157","v":0.69463134565144957}]
[null,{"$f":"Nøgletal!A158","v":"Biomasse"},null,{"$f":"Nøgletal!H158","v":0},{"$f":"Nøgletal!I158","v":0}]
[null,{"$f":"Nøgletal!A159","v":"Biogas"},null,{"$f":"Nøgletal!H159","v":0},{"$f":"Nøgletal!I159","v":0}]
[null,{"$f":"Nøgletal!A160","v":"Bygas"},null,{"$f":"Nøgletal!H160","v":0},{"$f":"Nøgletal!I160","v":0}]
[null,{"$f":"Nøgletal!A161","v":"Sol"},null,{"$f":"Nøgletal!H161","v":3.2320007853933237E-4},{"$f":"Nøgletal!I161","v":5.9558221163805928E-4}]
[null,{"$f":"Nøgletal!A162","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H162","v":2.1197575098115505E-3},{"$f":"Nøgletal!I162","v":4.6086593755050183E-4}]
[null,{"$f":"Nøgletal!A163","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H163","v":0},{"$f":"Nøgletal!I163","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Proces - Fremstillingvirksomhed","index":48,"n_rows":109,"n_cols":25,"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,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,{"$f":"Nøgletal!B611","v":1656060.1272548877},{"$f":"Nøgletal!C611","v":191885.95581561717}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B612","v":985.36894550849183},{"$f":"Nøgletal!C612","v":11.650793621907912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B613","v":63.891902875638678},{"$f":"Nøgletal!C613","v":0.73604750961633214}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[null,null,null,null,null,2030,2050]
[null,null,null,null,"Værdi",{"$f":"(Nøgletal!K82/1000)-1","v":-7.4064865881365849E-3},{"$f":"(Nøgletal!L82/1000)-1","v":-7.4064865881366959E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fremstillingvirksom - Fordeling","index":49,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B611","v":1656060.1272548877},{"$f":"Nøgletal!C611","v":191885.95581561717}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B612","v":985.36894550849183},{"$f":"Nøgletal!C612","v":11.650793621907912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B613","v":63.891902875638678},{"$f":"Nøgletal!C613","v":0.73604750961633214}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A165","v":"Naturgas"},null,{"$f":"Nøgletal!H165","v":0.15211659673738415},{"$f":"Nøgletal!I165","v":1.2961139115111426E-3}]
[null,{"$f":"Nøgletal!A166","v":"Kul"},null,{"$f":"Nøgletal!H166","v":6.4396391638097614E-2},{"$f":"Nøgletal!I166","v":3.1792089141796502E-3}]
[null,{"$f":"Nøgletal!A167","v":"Olieprodukter"},null,{"$f":"Nøgletal!H167","v":0.15937375734265533},{"$f":"Nøgletal!I167","v":5.1497365696975871E-3}]
[null,{"$f":"Nøgletal!A168","v":"Affald ikke-bionedbrydeligt"},null,{"$f":"Nøgletal!H168","v":5.608329903052417E-2},{"$f":"Nøgletal!I168","v":3.7194983889047385E-2}]
[null,{"$f":"Nøgletal!A169","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H169","v":1.2351996612023781E-4},{"$f":"Nøgletal!I169","v":1.2351996612023787E-4}]
[null,{"$f":"Nøgletal!A170","v":"Bionaturgas"},null,{"$f":"Nøgletal!H170","v":0.38612061945638226},{"$f":"Nøgletal!I170","v":0.94050285485380469}]
[null,{"$f":"Nøgletal!A171","v":"Biomasse"},null,{"$f":"Nøgletal!H171","v":0.12739648523729585},{"$f":"Nøgletal!I171","v":6.7274908461532387E-3}]
[null,{"$f":"Nøgletal!A172","v":"Biogas"},null,{"$f":"Nøgletal!H172","v":2.7553385012008814E-2},{"$f":"Nøgletal!I172","v":4.7912552959897773E-3}]
[null,{"$f":"Nøgletal!A173","v":"Bygas"},null,{"$f":"Nøgletal!H173","v":3.9465553294140429E-3},{"$f":"Nøgletal!I173","v":2.7348695755999324E-4}]
[null,{"$f":"Nøgletal!A174","v":"Sol"},null,{"$f":"Nøgletal!H174","v":2.9997706057772046E-4},{"$f":"Nøgletal!I174","v":2.9997706057772057E-4}]
[null,{"$f":"Nøgletal!A175","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H175","v":2.2589413189539762E-2},{"$f":"Nøgletal!I175","v":4.6137173535868049E-4}]
[null,{"$f":"Nøgletal!A176","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H176","v":0},{"$f":"Nøgletal!I176","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Slutforbrug -  Transport","index":50,"n_rows":102,"n_cols":22,"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,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22913.982993684051,0,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[null,null,null,null,null,0.2]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$500","v":10109812.557995915},{"$f":"Nøgletal!$C$500","v":3284840.0079873498}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$501","v":25793.799327440196},{"$f":"Nøgletal!$C$501","v":64601.286771180865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$502","v":3229032.120555826},{"$f":"Nøgletal!$C$502","v":3231205.1982613308}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"Nøgletal!K204/1000-1","v":0},{"$f":"Nøgletal!L204/1000-1","v":0}]
[null,null,null,null,{"$f":"Nøgletal!K205/1000-1","v":0},{"$f":"Nøgletal!L205/1000-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Transport - Personkm","index":51,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U27","v":10109812.557995915},{"$f":"'Slutforbrug -  Transport'!V27","v":3284840.0079873498}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U28","v":25793.799327440196},{"$f":"'Slutforbrug -  Transport'!V28","v":64601.286771180865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U29","v":3229032.120555826},{"$f":"'Slutforbrug -  Transport'!V29","v":3231205.1982613308}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A207","v":"Personbil"},null,{"$f":"Nøgletal!H207","v":0.73958716504295807},{"$f":"Nøgletal!I207","v":0.66525686082768176}]
[null,{"$f":"Nøgletal!A208","v":"Motorcykel og knallert"},null,{"$f":"Nøgletal!H208","v":7.7293152423435312E-3},{"$f":"Nøgletal!I208","v":8.0082860396268225E-3}]
[null,{"$f":"Nøgletal!A209","v":"Cykling og gang"},null,{"$f":"Nøgletal!H209","v":0.04},{"$f":"Nøgletal!I209","v":0.04}]
[null,{"$f":"Nøgletal!A210","v":"Bus "},null,{"$f":"Nøgletal!H210","v":7.0000000000000007E-2},{"$f":"Nøgletal!I210","v":5.9031636563550552E-2}]
[null,{"$f":"Nøgletal!A211","v":"Banetransport"},null,{"$f":"Nøgletal!H211","v":9.9724381972893628E-2},{"$f":"Nøgletal!I211","v":0.18102810841677797}]
[null,{"$f":"Nøgletal!A212","v":"Indenrigs luftfart"},null,{"$f":"Nøgletal!H212","v":8.2842404392297238E-3},{"$f":"Nøgletal!I212","v":1.0688143769284437E-2}]
[null,{"$f":"Nøgletal!A213","v":"Indenrigs søfart"},null,{"$f":"Nøgletal!H213","v":3.4674897302574968E-2},{"$f":"Nøgletal!I213","v":3.5986964383078406E-2}]
[]
[]
[null,{"$f":"Nøgletal!A174","v":"Sol"},null,{"$f":"Nøgletal!H174","v":2.9997706057772046E-4},{"$f":"Nøgletal!I174","v":2.9997706057772057E-4}]
[null,{"$f":"Nøgletal!A175","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H175","v":2.2589413189539762E-2},{"$f":"Nøgletal!I175","v":4.6137173535868049E-4}]
[null,{"$f":"Nøgletal!A176","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H176","v":0},{"$f":"Nøgletal!I176","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport - Tonkm","index":52,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U27","v":10109812.557995915},{"$f":"'Slutforbrug -  Transport'!V27","v":3284840.0079873498}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U28","v":25793.799327440196},{"$f":"'Slutforbrug -  Transport'!V28","v":64601.286771180865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U29","v":3229032.120555826},{"$f":"'Slutforbrug -  Transport'!V29","v":3231205.1982613308}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A215","v":"Lastbil"},null,{"$f":"Nøgletal!H215","v":0.37567833153752056},{"$f":"Nøgletal!I215","v":0.34166264633755522}]
[null,{"$f":"Nøgletal!A216","v":"Varebil"},null,{"$f":"Nøgletal!H216","v":0.15538711025940372},{"$f":"Nøgletal!I216","v":0.14131762958138841}]
[null,{"$f":"Nøgletal!A217","v":"Banetransport"},null,{"$f":"Nøgletal!H217","v":5.2723375179140476E-2},{"$f":"Nøgletal!I217","v":9.3609344770881203E-2}]
[null,{"$f":"Nøgletal!A218","v":"Indenrigs luftfart"},null,{"$f":"Nøgletal!H218","v":3.7343580858591238E-3},{"$f":"Nøgletal!I218","v":4.7123429818135736E-3}]
[null,{"$f":"Nøgletal!A219","v":"Indenrigs søfart"},null,{"$f":"Nøgletal!H219","v":0.41247682493807614},{"$f":"Nøgletal!I219","v":0.4186980363283615}]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A174","v":"Sol"},null,{"$f":"Nøgletal!H174","v":2.9997706057772046E-4},{"$f":"Nøgletal!I174","v":2.9997706057772057E-4}]
[null,{"$f":"Nøgletal!A175","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H175","v":2.2589413189539762E-2},{"$f":"Nøgletal!I175","v":4.6137173535868049E-4}]
[null,{"$f":"Nøgletal!A176","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H176","v":0},{"$f":"Nøgletal!I176","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport - Passagere","index":53,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U27","v":10109812.557995915},{"$f":"'Slutforbrug -  Transport'!V27","v":3284840.0079873498}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U28","v":25793.799327440196},{"$f":"'Slutforbrug -  Transport'!V28","v":64601.286771180865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U29","v":3229032.120555826},{"$f":"'Slutforbrug -  Transport'!V29","v":3231205.1982613308}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A180","v":"Personbil"},null,{"$f":"Nøgletal!K180/1000-1","v":0},{"$f":"Nøgletal!L180/1000-1","v":0}]
[null,{"$f":"Nøgletal!A181","v":"Motorcykel og knallert"},null,{"$f":"Nøgletal!K181/1000-1","v":0},{"$f":"Nøgletal!L181/1000-1","v":0}]
[null,{"$f":"Nøgletal!A182","v":"Bus"},null,{"$f":"Nøgletal!K182/1000-1","v":0},{"$f":"Nøgletal!L182/1000-1","v":0}]
[null,{"$f":"Nøgletal!A183","v":"Banetransport"},null,{"$f":"Nøgletal!K183/1000-1","v":0},{"$f":"Nøgletal!L183/1000-1","v":0}]
[null,{"$f":"Nøgletal!A184","v":"Indenrigs luftfart"},null,{"$f":"Nøgletal!K184/1000-1","v":0},{"$f":"Nøgletal!L184/1000-1","v":0}]
[null,{"$f":"Nøgletal!A185","v":"Indenrigs søfart"},null,{"$f":"Nøgletal!K185/1000-1","v":0},{"$f":"Nøgletal!L185/1000-1","v":0}]
[]
[]
[]
[null,{"$f":"Nøgletal!A174","v":"Sol"},null,{"$f":"Nøgletal!H174","v":2.9997706057772046E-4},{"$f":"Nøgletal!I174","v":2.9997706057772057E-4}]
[null,{"$f":"Nøgletal!A175","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H175","v":2.2589413189539762E-2},{"$f":"Nøgletal!I175","v":4.6137173535868049E-4}]
[null,{"$f":"Nøgletal!A176","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H176","v":0},{"$f":"Nøgletal!I176","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport - Ton","index":54,"n_rows":109,"n_cols":32,"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,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U27","v":10109812.557995915},{"$f":"'Slutforbrug -  Transport'!V27","v":3284840.0079873498}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U28","v":25793.799327440196},{"$f":"'Slutforbrug -  Transport'!V28","v":64601.286771180865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Slutforbrug -  Transport'!U29","v":3229032.120555826},{"$f":"'Slutforbrug -  Transport'!V29","v":3231205.1982613308}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A188","v":"Varebil"},null,{"$f":"Nøgletal!K188/1000-1","v":0},{"$f":"Nøgletal!L188/1000-1","v":0}]
[null,{"$f":"Nøgletal!A189","v":"Lastbil"},null,{"$f":"Nøgletal!K189/1000-1","v":0},{"$f":"Nøgletal!L189/1000-1","v":0}]
[null,{"$f":"Nøgletal!A190","v":"Banetransport"},null,{"$f":"Nøgletal!K190/1000-1","v":0},{"$f":"Nøgletal!L190/1000-1","v":0}]
[null,{"$f":"Nøgletal!A191","v":"Indenrigs luftfart"},null,{"$f":"Nøgletal!K191/1000-1","v":0},{"$f":"Nøgletal!L191/1000-1","v":0}]
[null,{"$f":"Nøgletal!A192","v":"Indenrigs søfart"},null,{"$f":"Nøgletal!K192/1000-1","v":0},{"$f":"Nøgletal!L192/1000-1","v":0}]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A174","v":"Sol"},null,{"$f":"Nøgletal!H174","v":2.9997706057772046E-4},{"$f":"Nøgletal!I174","v":2.9997706057772057E-4}]
[null,{"$f":"Nøgletal!A175","v":"Varmepumpe (el + omgivelsesvarme)"},null,{"$f":"Nøgletal!H175","v":2.2589413189539762E-2},{"$f":"Nøgletal!I175","v":4.6137173535868049E-4}]
[null,{"$f":"Nøgletal!A176","v":"El til paneler og proces"},null,{"$f":"Nøgletal!H176","v":0},{"$f":"Nøgletal!I176","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Transport - Teknologivalg","index":55,"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":"Vejtransport - Ned","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,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":57,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B622","v":5655068.1299221683},{"$f":"Nøgletal!C622","v":49231.053385306521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B623","v":13382.421721886089},{"$f":"Nøgletal!C623","v":49169.370903256626}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B624","v":1033.5421607539561},{"$f":"Nøgletal!C624","v":3107.6869637994682}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A228","v":"Biodiesel"},null,{"$f":"Nøgletal!H228","v":3.600934972333255E-2},{"$f":"Nøgletal!I228","v":8.955878272255424E-4}]
[null,{"$f":"Nøgletal!A229","v":"Bioethanol og e-brændsler"},null,{"$f":"Nøgletal!H229","v":2.6815473198226379E-2},{"$f":"Nøgletal!I229","v":1.2401961118835055E-3}]
[null,{"$f":"Nøgletal!A230","v":"Bionaturgas "},null,{"$f":"Nøgletal!H230","v":0},{"$f":"Nøgletal!I230","v":0}]
[null,{"$f":"Nøgletal!A231","v":"Naturgas"},null,{"$f":"Nøgletal!H231","v":0},{"$f":"Nøgletal!I231","v":0}]
[null,{"$f":"Nøgletal!A232","v":"Benzin"},null,{"$f":"Nøgletal!H232","v":0.4632487676460848},{"$f":"Nøgletal!I232","v":5.2173485854645476E-3}]
[null,{"$f":"Nøgletal!A233","v":"Diesel"},null,{"$f":"Nøgletal!H233","v":0.32392640943235629},{"$f":"Nøgletal!I233","v":3.0474758286696811E-3}]
[null,{"$f":"Nøgletal!A234","v":"El"},null,{"$f":"Nøgletal!H234","v":0.15},{"$f":"Nøgletal!I234","v":0.9895993916467567}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Nøgletal!A221","v":"Årlig kørsel per diesel- og benzinbil"},{"$f":"Nøgletal!H221","v":15000},{"$f":"Nøgletal!I221","v":15000}]
[null,{"$f":"Nøgletal!A222","v":"Årlig kørsel per elbil"},{"$f":"Nøgletal!H222","v":10000},{"$f":"Nøgletal!I222","v":10000},2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Lastbiler - Fordeling","index":58,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B626","v":1530832.585824338},{"$f":"Nøgletal!C626","v":1071117.1606486291}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B627","v":0},{"$f":"Nøgletal!C627","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B628","v":61.438343323744398},{"$f":"Nøgletal!C628","v":36.614271653043808}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A236","v":"Naturgas"},null,{"$f":"Nøgletal!H236","v":0},{"$f":"Nøgletal!I236","v":0}]
[null,{"$f":"Nøgletal!A237","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H237","v":0.12107623318385637},{"$f":"Nøgletal!I237","v":0.28604588931485297}]
[null,{"$f":"Nøgletal!A238","v":"Bionaturgas"},null,{"$f":"Nøgletal!H238","v":0},{"$f":"Nøgletal!I238","v":0}]
[null,{"$f":"Nøgletal!A239","v":"Diesel"},null,{"$f":"Nøgletal!H239","v":0.8789237668161437},{"$f":"Nøgletal!I239","v":0.71395411068514703}]
[null,{"$f":"Nøgletal!A240","v":"El"},null,{"$f":"Nøgletal!H240","v":0},{"$f":"Nøgletal!I240","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Varebiler - Fordeling","index":59,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B630","v":1676715.9330392554},{"$f":"Nøgletal!C630","v":1120781.3554642375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B631","v":3105.6349417104871},{"$f":"Nøgletal!C631","v":3318.1691093999939}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B632","v":267.22184237081854},{"$f":"Nøgletal!C632","v":245.21030462841111}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A242","v":"Naturgas"},null,{"$f":"Nøgletal!H242","v":0},{"$f":"Nøgletal!I242","v":0}]
[null,{"$f":"Nøgletal!A243","v":"Biodiesel"},null,{"$f":"Nøgletal!H243","v":0.10238832691465509},{"$f":"Nøgletal!I243","v":0.21932744406105453}]
[null,{"$f":"Nøgletal!A244","v":"Bioethanol og e-brændsler"},null,{"$f":"Nøgletal!H244","v":0},{"$f":"Nøgletal!I244","v":0}]
[null,{"$f":"Nøgletal!A245","v":"Bionaturgas"},null,{"$f":"Nøgletal!H245","v":0},{"$f":"Nøgletal!I245","v":0}]
[null,{"$f":"Nøgletal!A246","v":"Benzin"},null,{"$f":"Nøgletal!H246","v":2.9342323006580736E-2},{"$f":"Nøgletal!I246","v":8.0008256069671602E-3}]
[null,{"$f":"Nøgletal!A247","v":"Diesel"},null,{"$f":"Nøgletal!H247","v":0.79060459338323585},{"$f":"Nøgletal!I247","v":0.628536448533075}]
[null,{"$f":"Nøgletal!A248","v":"El"},null,{"$f":"Nøgletal!H248","v":7.7664756695528275E-2},{"$f":"Nøgletal!I248","v":0.14413528179890331}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Motorcykel - Fordeling","index":60,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B634","v":52559.604077189397},{"$f":"Nøgletal!C634","v":49137.047694879773}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B635","v":0},{"$f":"Nøgletal!C635","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B636","v":2.2066943368508025},{"$f":"Nøgletal!C636","v":0.73864201803285956}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A250","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H250","v":0.10256410256410257},{"$f":"Nøgletal!I250","v":0.12214187334127236}]
[null,{"$f":"Nøgletal!A251","v":"Benzin"},null,{"$f":"Nøgletal!H251","v":0.89743589743589736},{"$f":"Nøgletal!I251","v":0.87785812665872764}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Busser - Fordeling","index":61,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B638","v":388990.48013629671},{"$f":"Nøgletal!C638","v":240703.83510726489}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B639","v":1257.5327924113008},{"$f":"Nøgletal!C639","v":763.23237166467823}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B640","v":103.60611040021463},{"$f":"Nøgletal!C640","v":57.152408488744598}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A253","v":"Naturgas"},null,{"$f":"Nøgletal!H253","v":1.0429831172220672E-2},{"$f":"Nøgletal!I253","v":4.6240606293403005E-3}]
[null,{"$f":"Nøgletal!A254","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H254","v":9.7630202085740969E-2},{"$f":"Nøgletal!I254","v":0.20201291247907885}]
[null,{"$f":"Nøgletal!A255","v":"Bionaturgas"},null,{"$f":"Nøgletal!H255","v":3.1289493516662027E-2},{"$f":"Nøgletal!I255","v":3.7070888945477991E-2}]
[null,{"$f":"Nøgletal!A256","v":"Diesel"},null,{"$f":"Nøgletal!H256","v":0.71130575805325591},{"$f":"Nøgletal!I256","v":0.57935282929952625}]
[null,{"$f":"Nøgletal!A257","v":"El"},null,{"$f":"Nøgletal!H257","v":0.14934471517212042},{"$f":"Nøgletal!I257","v":0.17693930864657653}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Banetransport - Ned","index":62,"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,3,null,null,null,91.724669603524234,null,null,null,5,null,null,null,0.27533039647577096]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,4475]

{"sheet":"Regionaltog - Fordeling","index":63,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B647","v":0},{"$f":"Nøgletal!C647","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B648","v":0},{"$f":"Nøgletal!C648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B649","v":0},{"$f":"Nøgletal!C649","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A260","v":"Diesel"},null,{"$f":"Nøgletal!H260","v":1},{"$f":"Nøgletal!I260","v":1}]
[null,{"$f":"Nøgletal!A261","v":"El"},null,{"$f":"Nøgletal!H261","v":0},{"$f":"Nøgletal!I261","v":0}]
[null,{"$f":"Nøgletal!A262","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H262","v":0},{"$f":"Nøgletal!I262","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Intercitytog - Fordeling","index":64,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B651","v":0},{"$f":"Nøgletal!C651","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B652","v":0},{"$f":"Nøgletal!C652","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B653","v":0},{"$f":"Nøgletal!C653","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A260","v":"Diesel"},null,{"$f":"Nøgletal!H264","v":1},{"$f":"Nøgletal!I264","v":1}]
[null,{"$f":"Nøgletal!A261","v":"El"},null,{"$f":"Nøgletal!H265","v":0},{"$f":"Nøgletal!I265","v":0}]
[null,{"$f":"Nøgletal!A262","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H266","v":0},{"$f":"Nøgletal!I266","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Lyntog - Fordeling","index":65,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B655","v":0},{"$f":"Nøgletal!C655","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B656","v":0},{"$f":"Nøgletal!C656","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B657","v":0},{"$f":"Nøgletal!C657","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A260","v":"Diesel"},null,{"$f":"Nøgletal!H268","v":1},{"$f":"Nøgletal!I268","v":1}]
[null,{"$f":"Nøgletal!A261","v":"El"},null,{"$f":"Nøgletal!H269","v":0},{"$f":"Nøgletal!I269","v":0}]
[null,{"$f":"Nøgletal!A262","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H270","v":0},{"$f":"Nøgletal!I270","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Lokalbane - Fordeling","index":66,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B659","v":0},{"$f":"Nøgletal!C659","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B660","v":0},{"$f":"Nøgletal!C660","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B661","v":0},{"$f":"Nøgletal!C661","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A260","v":"Diesel"},null,{"$f":"Nøgletal!H272","v":1},{"$f":"Nøgletal!I272","v":1}]
[null,{"$f":"Nøgletal!A261","v":"El"},null,{"$f":"Nøgletal!H273","v":0},{"$f":"Nøgletal!I273","v":0}]
[null,{"$f":"Nøgletal!A262","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H274","v":0},{"$f":"Nøgletal!I274","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Ikke kategoriseret  - Fordeling","index":67,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B671","v":59279.999999999978},{"$f":"Nøgletal!C671","v":2838.3157286952783}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B672","v":8048.2098714323192},{"$f":"Nøgletal!C672","v":11350.51438685957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B673","v":524.05736333977279},{"$f":"Nøgletal!C673","v":717.74762944226939}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A280","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H280","v":2.4390243902439025E-2},{"$f":"Nøgletal!I280","v":1.5048486396731519E-2}]
[null,{"$f":"Nøgletal!A281","v":"Diesel"},null,{"$f":"Nøgletal!H281","v":0.1951219512195122},{"$f":"Nøgletal!I281","v":5.5834694398307974E-3}]
[null,{"$f":"Nøgletal!A282","v":"Benzin"},null,{"$f":"Nøgletal!H282","v":0},{"$f":"Nøgletal!I282","v":0}]
[null,{"$f":"Nøgletal!A283","v":"El"},null,{"$f":"Nøgletal!H283","v":0.78048780487804881},{"$f":"Nøgletal!I283","v":0.97936804416343759}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Indenrigs luftfart  - Fordeling","index":68,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B680","v":163237.29133336587},{"$f":"Nøgletal!C680","v":194123.81036368976}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B681","v":0},{"$f":"Nøgletal!C681","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B682","v":0},{"$f":"Nøgletal!C682","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A285","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H285","v":0},{"$f":"Nøgletal!I285","v":0}]
[null,{"$f":"Nøgletal!A286","v":"JP1, JP4 og benzin"},null,{"$f":"Nøgletal!H286","v":1},{"$f":"Nøgletal!I286","v":1}]
[null,{"$f":"Nøgletal!A287","v":"El"},null,{"$f":"Nøgletal!H287","v":0},{"$f":"Nøgletal!I287","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Udenrigs luftfart  - Fordeling","index":69,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B684","v":0},{"$f":"Nøgletal!C684","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B685","v":0},{"$f":"Nøgletal!C685","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B686","v":3227040.0480413008},{"$f":"Nøgletal!C686","v":3227040.0480413008}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A285","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!K289/1000-1","v":0},{"$f":"Nøgletal!L289/1000-1","v":0}]
[null,{"$f":"Nøgletal!A286","v":"JP1, JP4 og benzin"},null,{"$f":"Nøgletal!H286","v":1},{"$f":"Nøgletal!I286","v":1}]
[null,{"$f":"Nøgletal!A287","v":"El"},null,{"$f":"Nøgletal!H287","v":0},{"$f":"Nøgletal!I287","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Søfart  - Fordeling","index":70,"n_rows":109,"n_cols":28,"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,null,null,null,null,null,null,{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B675","v":583128.53366329882},{"$f":"Nøgletal!C675","v":556907.42959464702}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B676","v":0},{"$f":"Nøgletal!C676","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B677","v":0},{"$f":"Nøgletal!C677","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[null,{"$f":"Nøgletal!A291","v":"Naturgas"},null,{"$f":"Nøgletal!H291","v":0.18518518518518526},{"$f":"Nøgletal!I291","v":0.19341112706792402}]
[null,{"$f":"Nøgletal!A292","v":"Fuelolie og Spildolie"},null,{"$f":"Nøgletal!H292","v":0.18518518518518526},{"$f":"Nøgletal!I292","v":0.19341112706792402}]
[null,{"$f":"Nøgletal!A293","v":"Diesel"},null,{"$f":"Nøgletal!H293","v":0.62962962962962943},{"$f":"Nøgletal!I293","v":0.61317774586415197}]
[null,{"$f":"Nøgletal!A294","v":"El"},null,{"$f":"Nøgletal!H294","v":0},{"$f":"Nøgletal!I294","v":0}]
[null,{"$f":"Nøgletal!A295","v":"Biobrændsler og e-brændsler"},null,{"$f":"Nøgletal!H295","v":0},{"$f":"Nøgletal!I295","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fjernvarme - Tranmission ","index":71,"n_rows":109,"n_cols":30,"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,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B484+Nøgletal!B488+Nøgletal!B492","v":828444.41844654398},{"$f":"Nøgletal!C484+Nøgletal!C488+Nøgletal!C492","v":902857.64823830139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B485+Nøgletal!B489+Nøgletal!B493","v":31604.175785871212},{"$f":"Nøgletal!C485+Nøgletal!C489+Nøgletal!C493","v":23222.845752180092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B486+Nøgletal!B490+Nøgletal!B494","v":0},{"$f":"Nøgletal!C486+Nøgletal!C490+Nøgletal!C494","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A379","v":"Affald til kombineret produktion (TJ)"},{"$f":"Nøgletal!H379","v":14094.141665096946},{"$f":"Nøgletal!I379","v":15332.119640977919}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A380","v":"Affald til fjernvarmekedler (TJ)"},{"$f":"Nøgletal!H380","v":260.80844929772593},{"$f":"Nøgletal!I380","v":285.30125059008964},null,null,{"$f":"Nøgletal!H381","v":0.55000000000000004},{"$f":"Nøgletal!I381","v":0.55000000000000004},null,{"$f":"Nøgletal!H469","v":0.15},{"$f":"Nøgletal!I469","v":0.15}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Netto ",null,{"$f":"Nøgletal!H383","v":0},{"$f":"Nøgletal!I383","v":0}]
[null,"Kombi",null,{"$f":"Nøgletal!H384","v":0.42613504575931266},{"$f":"Nøgletal!I384","v":0.42642352156187935}]
[null,"kedler",null,{"$f":"Nøgletal!H386","v":0.19165206697894152},{"$f":"Nøgletal!I386","v":0.19155572552538738}]
[null,"Anden ",null,{"$f":"Nøgletal!H388","v":0.38221288726174585},{"$f":"Nøgletal!I388","v":0.38202075291273341}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Fjernvarme - Brændsel","index":72,"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":73,"n_rows":109,"n_cols":31,"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,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B484","v":789502.89745976485},{"$f":"Nøgletal!C484","v":860258.59574145917}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B485","v":0},{"$f":"Nøgletal!C485","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B486","v":0},{"$f":"Nøgletal!C486","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,{"$f":"Nøgletal!A394","v":"Naturgas"},null,{"$f":"Nøgletal!H394","v":1.2476465752698151E-2},{"$f":"Nøgletal!I394","v":1.2476465752698153E-2}]
[null,{"$f":"Nøgletal!A395","v":"Kul"},null,{"$f":"Nøgletal!H395","v":0},{"$f":"Nøgletal!I395","v":0},null,null,null,null,{"$f":"Nøgletal!A472","v":"Virkningsgrad kombineret el og varme"},{"$f":"Nøgletal!H472","v":0.92},{"$f":"Nøgletal!I472","v":0.92}]
[null,{"$f":"Nøgletal!A396","v":"Olieprodukter"},null,{"$f":"Nøgletal!H396","v":2.6371615708944338E-2},{"$f":"Nøgletal!I396","v":2.6371615708944342E-2},null,null,null,null,null,{"$f":"Nøgletal!A470","v":"cm-værdi ikke-affald anlæg"},{"$f":"Nøgletal!H470","v":0.25},{"$f":"Nøgletal!I470","v":0.25}]
[null,{"$f":"Nøgletal!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Nøgletal!#REF!","v":{"$error":"#REF!"}},{"$f":"Nøgletal!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Nøgletal!A397","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H397","v":0},{"$f":"Nøgletal!I397","v":0}]
[null,{"$f":"Nøgletal!A398","v":"Bionaturgas"},null,{"$f":"Nøgletal!H398","v":3.1648590596908062E-2},{"$f":"Nøgletal!I398","v":3.1648590596908062E-2}]
[null,{"$f":"Nøgletal!A399","v":"Biomasse"},null,{"$f":"Nøgletal!H399","v":0.82568746519583147},{"$f":"Nøgletal!I399","v":0.82568746519583147}]
[null,{"$f":"Nøgletal!A400","v":"Biogas"},null,{"$f":"Nøgletal!H400","v":0.10381586274561799},{"$f":"Nøgletal!I400","v":0.10381586274561799}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Brændesel - Fjernvarmekedler","index":74,"n_rows":109,"n_cols":30,"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,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B488","v":38941.520986779149},{"$f":"Nøgletal!C488","v":42599.05249684224}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B489","v":0},{"$f":"Nøgletal!C489","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B490","v":0},{"$f":"Nøgletal!C490","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s"]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,{"$f":"Nøgletal!A402","v":"Naturgas"},null,{"$f":"Nøgletal!H402","v":1.9131078745988645E-2},{"$f":"Nøgletal!I402","v":1.9131078745988642E-2}]
[null,{"$f":"Nøgletal!A403","v":"Kul"},null,{"$f":"Nøgletal!H403","v":0},{"$f":"Nøgletal!I403","v":0}]
[null,{"$f":"Nøgletal!A404","v":"Olieprodukter"},null,{"$f":"Nøgletal!H404","v":1.6456841932033242E-4},{"$f":"Nøgletal!I404","v":1.6456841932033244E-4},null,null,{"$f":"Nøgletal!A473","v":"Virkningsgrad fjernvarmekedler"},{"$f":"Nøgletal!H473","v":0.92},{"$f":"Nøgletal!I473","v":0.92}]
[null,{"$f":"Nøgletal!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Nøgletal!#REF!","v":{"$error":"#REF!"}},{"$f":"Nøgletal!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"Nøgletal!A405","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},null,{"$f":"Nøgletal!H405","v":3.0033736525960667E-3},{"$f":"Nøgletal!I405","v":3.0033736525960667E-3}]
[null,{"$f":"Nøgletal!A406","v":"Bionaturgas"},null,{"$f":"Nøgletal!H406","v":4.8588825804328148E-2},{"$f":"Nøgletal!I406","v":4.8588825804328148E-2}]
[null,{"$f":"Nøgletal!A407","v":"Biomasse"},null,{"$f":"Nøgletal!H407","v":0.92882415864395629},{"$f":"Nøgletal!I407","v":0.92882415864395629}]
[null,{"$f":"Nøgletal!A408","v":"Biogas"},null,{"$f":"Nøgletal!H408","v":2.8799473381058176E-4},{"$f":"Nøgletal!I408","v":2.8799473381058171E-4}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Brændesel - Anden varmeprodukti","index":75,"n_rows":109,"n_cols":30,"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,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B492","v":0},{"$f":"Nøgletal!C492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B493","v":31604.175785871212},{"$f":"Nøgletal!C493","v":23222.845752180092}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B494","v":0},{"$f":"Nøgletal!C494","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,"s"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,{"$f":"Nøgletal!A410","v":"Sol"},null,{"$f":"Nøgletal!H410","v":7.5702085722540668E-2},{"$f":"Nøgletal!I410","v":7.5702085722540668E-2}]
[null,{"$f":"Nøgletal!A411","v":"Varmepumpe"},null,{"$f":"Nøgletal!H411","v":0.92429791427745922},{"$f":"Nøgletal!I411","v":0.92429791427745922}]
[null,{"$f":"Nøgletal!A412","v":"Elpatron"},null,{"$f":"Nøgletal!H412","v":0},{"$f":"Nøgletal!I412","v":0}]
[null,{"$f":"Nøgletal!A413","v":"Anden VE "},null,{"$f":"Nøgletal!H413","v":0},{"$f":"Nøgletal!I413","v":0}]
[null,null,null,null,null,{"$f":"Nøgletal!A468","v":"COP-faktor varmepumpe (central)"},{"$f":"Nøgletal!H468","v":3.5},{"$f":"Nøgletal!I468","v":3.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,94.080611089091718,94.080611089091718]
[null,60.544175897649538,60.544175897649538]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"PtX - produktion","index":76,"n_rows":109,"n_cols":24,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,0,null,"s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B496","v":0},{"$f":"Nøgletal!C496","v":0}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B497","v":1145.8937910716982},{"$f":"Nøgletal!C497","v":726.72538576861564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B498","v":0},{"$f":"Nøgletal!C498","v":0}]
[]
[]
[null,null,null,{"$f":"Nøgletal!H418","v":10025},{"$f":"Nøgletal!I418","v":10025.3333171336}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,24.18248027434014,5.6899953586682681]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,395.13856657418523,395.13856657418523]
[null,null,null,null,null,null,null,1816.3252769294861,1816.3252769294861]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"PtX - Fordeling Produktion","index":77,"n_rows":109,"n_cols":25,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B496","v":0},{"$f":"Nøgletal!C496","v":0}]
[null,null,null,null,null,null,null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B497","v":1145.8937910716982},{"$f":"Nøgletal!C497","v":726.72538576861564}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B498","v":0},{"$f":"Nøgletal!C498","v":0}]
[]
[]
[]
[]
[]
[null,null,{"$f":"Nøgletal!A420","v":"Produktion af PTX"},null,{"$f":"Nøgletal!H420","v":0.03},{"$f":"Nøgletal!I420","v":2.8323755251847202E-2}]
[null,null,{"$f":"Nøgletal!A421","v":"Produktion af bionaturgas"},null,{"$f":"Nøgletal!H421","v":0.97},{"$f":"Nøgletal!I421","v":0.97167624474815284}]
[null,null,{"$f":"Nøgletal!A422","v":"Produktion af bygas"},null,{"$f":"Nøgletal!H422","v":0},{"$f":"Nøgletal!I422","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A474","v":"El-virkningsgrad af PtX "},{"$f":"Nøgletal!H474","v":0.66010129431626341},{"$f":"Nøgletal!I474","v":0.66010129431626341}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A475","v":"Fjernvarmeproduktion på PtX-anlæg i forhold til produktion af syntetiske brændsler"},{"$f":"Nøgletal!H475","v":0.25},{"$f":"Nøgletal!I475","v":0.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,null,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Elproduktion","index":78,"n_rows":109,"n_cols":24,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,0,null,"s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,181600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,{"$f":"Nøgletal!A434","v":"Vindmøller "},null,{"$f":"Nøgletal!K434","v":10357},{"$f":"Nøgletal!L434","v":10357.380952380952}]
[null,null,{"$f":"Nøgletal!A435","v":"Solceller "},null,{"$f":"Nøgletal!K435","v":10027.525252525253},{"$f":"Nøgletal!L435","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!A436","v":"Vandkraft"},null,{"$f":"Nøgletal!K436","v":62},{"$f":"Nøgletal!L436","v":61.98}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A437","v":"Emissionsfaktor eksport/import"},{"$f":"Nøgletal!H437","v":0},{"$f":"Nøgletal!I437","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A477","v":"Benyttelsestid for vindkraft"},{"$f":"Nøgletal!H477","v":4000},{"$f":"Nøgletal!I477","v":4000}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!A478","v":"Benyttelsestid for solceller"},{"$f":"Nøgletal!H478","v":1100},{"$f":"Nøgletal!I478","v":1100}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,24.18248027434014,5.6899953586682681]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,395.13856657418523,395.13856657418523]
[null,null,null,null,null,null,null,1816.3252769294861,1816.3252769294861]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-rensning","index":79,"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":80,"n_rows":109,"n_cols":31,"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,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B484","v":789502.89745976485},{"$f":"Nøgletal!C484","v":860258.59574145917}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B485","v":0},{"$f":"Nøgletal!C485","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!B486","v":0},{"$f":"Nøgletal!C486","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"CO2 udledning hvor biomasse er CO2-neutralt","Faktisk CO2 udledning fra el- og kraftvarmeproduktion"]
[null,null,null,null,null,null,null,null,null,null,2030,{"$f":"'Balancen Scenarie 2030'!AS11","v":789502.89745976485},{"$f":"L32+Nøgletal!B616","v":7469740.6750542531}]
[null,null,null,null,null,null,null,null,null,null,2050,{"$f":"'Balancen Scenarie 2050'!AS11","v":860258.59574145917},{"$f":"L33+Nøgletal!C616","v":8176587.3639388373}]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[null,null,null,{"$f":"Nøgletal!H442","v":0},{"$f":"Nøgletal!I442","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-rensning - Fjernvarmekedler","index":81,"n_rows":109,"n_cols":30,"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,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Husholdninger",2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$488","v":38941.520986779149},{"$f":"Nøgletal!$C$488","v":42599.05249684224}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$489","v":0},{"$f":"Nøgletal!$C$489","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$B$490","v":0},{"$f":"Nøgletal!$C$490","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,null,360,null,null,null,"CO2 udledning hvor biomasse er CO2-neutralt","Faktisk CO2 udledning fra el- og kraftvarmeproduktion"]
[null,null,null,null,null,null,null,181600,null,null,2030,{"$f":"'Balancen Scenarie 2030'!AS12","v":38941.520986779149},{"$f":"L36+Nøgletal!B617","v":2520189.2939620269}]
[null,null,null,null,null,null,null,null,null,null,2050,{"$f":"'Balancen Scenarie 2050'!AS12","v":42599.05249684224},{"$f":"L37+Nøgletal!C617","v":2756907.2353158672}]
[]
[]
[null,null,null,null,null,0]
[]
[null,"CO2-rensning",null,{"$f":"Nøgletal!H443","v":0},{"$f":"Nøgletal!I443","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent","index":82,"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":83,"n_rows":109,"n_cols":25,"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,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K449/1000-1","v":-1.8401358361496145E-2},{"$f":"Nøgletal!L449/1000-1","v":-1.8401358361496256E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Affald","index":84,"n_rows":109,"n_cols":24,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K459/1000-1","v":-3.1532213738895587E-2},{"$f":"Nøgletal!L459/1000-1","v":-3.1532213738895365E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Spildevand","index":85,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K461/1000-1","v":0},{"$f":"Nøgletal!L461/1000-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Landbrug","index":86,"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 - Hysdyr","index":87,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K452/1000-1","v":8.6573785483259336E-3},{"$f":"Nøgletal!L452/1000-1","v":8.6573785483259336E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Husdyrgødning","index":88,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K453/1000-1","v":-2.5178824759535479E-2},{"$f":"Nøgletal!L453/1000-1","v":-2.517882475953559E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Landbrugsjorde","index":89,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K454/1000-1","v":-7.3932160017963211E-3},{"$f":"Nøgletal!L454/1000-1","v":-7.3932160017965431E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Organisk Jord","index":90,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K455/1000-1","v":0},{"$f":"Nøgletal!L455/1000-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Øvrig landbrug","index":91,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K456/1000-1","v":0},{"$f":"Nøgletal!L456/1000-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Biogasreduktio","index":92,"n_rows":109,"n_cols":18,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,496.67654779002203,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[null,null,null,null,null,0,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[null,null,null,null,null,0]
[]
[]
[null,"Rensning",null,{"$f":"-Nøgletal!K457","v":0},{"$f":"-Nøgletal!L457","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"CO2-ækvivalent - Skovrejsning","index":93,"n_rows":109,"n_cols":25,"rows_kept":109,"cut":false,"hidden":false,"merged":[[16,3,17,5],[21,3,22,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,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,2030,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 mål",{"$f":"Nøgletal!$H$31","v":23230000},{"$f":"Nøgletal!$I$31","v":0}]
[null,null,null,"Indtast værdi i grå boks",null,null,null,null,null,null,null,null,null,null,null,255.27697115201079,240.59598413665924,null,null,null,null,null,null,{"$f":"Nøgletal!$E$46","v":"BAU2030"},{"$f":"Nøgletal!$F$46","v":"BAU2050"}]
[null,null,null,null,{"$f":"Nøgletal!H463","v":0},{"$f":"Nøgletal!I463","v":0},null,null,null,null,null,null,null,null,496.67654779002203,478.67502287435019,364.95760881337338,null,null,null,null,null,null,{"$f":"Nøgletal!$E$32","v":32232371.692137256},{"$f":"Nøgletal!$F$32","v":20484738.232524619}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$46","v":"Scenarie 2030"},{"$f":"Nøgletal!$I$46","v":"Scenarie 2050"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nøgletal!$H$32","v":32258764.646144785},{"$f":"Nøgletal!$I$32","v":20485061.714418918}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,360]
[null,null,null,null,null,null,null,181600]
[]
[]
[]
[]
[]
[]
[null,"Rensning",null,{"$f":"Nøgletal!K449/1000-1","v":-1.8401358361496145E-2},{"$f":"Nøgletal!L449/1000-1","v":-1.8401358361496256E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2019,"BAU 2030","BAU 2050","Scenarie 2030","Scenarie 2050"]
[null,null,{"$f":"Nøgletal!$A$33","v":"VE-andele i % (energi)"},null,{"$f":"Nøgletal!$B$33","v":0.37018412151551255},{"$f":"Nøgletal!$E$33","v":0.60836684767193616},{"$f":"Nøgletal!$F$33","v":0.77350000620263026},{"$f":"Nøgletal!$H$33","v":0.60719578290660026},{"$f":"Nøgletal!$I$33","v":0.77225951660029202}]
[null,null,{"$f":"Nøgletal!$A$34","v":"VE-andele i % (el + fjernvarme)"},null,{"$f":"Nøgletal!$B$34","v":0.6758140621471006},{"$f":"Nøgletal!$E$34","v":0.96850795585053517},{"$f":"Nøgletal!$F$34","v":0.96707512766021797},{"$f":"Nøgletal!$H$34","v":0.96849072718347617},{"$f":"Nøgletal!$I$34","v":0.96704442864855245}]
[null,null,{"$f":"Nøgletal!$A$35","v":"El- og VE-andele i % (transport)"},null,{"$f":"Nøgletal!$B$35","v":4.9805839494545423E-2},{"$f":"Nøgletal!$E$35","v":0.12143454608746052},{"$f":"Nøgletal!$F$35","v":0.36835270501058182},{"$f":"Nøgletal!$H$35","v":0.12094631327507499},{"$f":"Nøgletal!$I$35","v":0.36834815720500969}]
[null,null,{"$f":"Nøgletal!$A$36","v":"Biomasseforbrug (TJ)"},null,{"$f":"Nøgletal!$B$36","v":144209.64600000001},{"$f":"Nøgletal!$E$36","v":127029.60596836035},{"$f":"Nøgletal!$F$36","v":99440.933346962775},{"$f":"Nøgletal!$H$36","v":126288.56535714598},{"$f":"Nøgletal!$I$36","v":99070.561775652663}]
[null,null,{"$f":"Nøgletal!$A$37","v":"Biomasseforbrug (lastbiler per time)"},null,{"$f":"Nøgletal!$B$37","v":36.582863013698635},{"$f":"Nøgletal!$E$37","v":32.224659048290299},{"$f":"Nøgletal!$F$37","v":25.22601048882871},{"$f":"Nøgletal!$H$37","v":32.036673099225261},{"$f":"Nøgletal!$I$37","v":25.132055244965162}]
[null,null,{"$f":"Nøgletal!$A$38","v":"Elimport (TJ)"},null,{"$f":"Nøgletal!$B$38","v":16035.860000000015},{"$f":"Nøgletal!$E$38","v":-780.2244002816733},{"$f":"Nøgletal!$F$38","v":110241.56598654613},{"$f":"Nøgletal!$H$38","v":-56.370803500030888},{"$f":"Nøgletal!$I$38","v":113863.58664895315}]
[null,null,{"$f":"Nøgletal!$A$39","v":"Elimport (solcelleareal i hektar)"},null,{"$f":"Nøgletal!$B$39","v":5868.7820231298547},{"$f":"Nøgletal!$E$39","v":-288.9720001043234},{"$f":"Nøgletal!$F$39","v":40830.209624646719},{"$f":"Nøgletal!$H$39","v":-20.878075370381808},{"$f":"Nøgletal!$I$39","v":42171.698758871535}]
[null,null,{"$f":"Nøgletal!$A$40","v":"Vindmøllekapacitet (MW)"},null,{"$f":"Nøgletal!$B$40","v":4614.2380952380954},{"$f":"Nøgletal!$E$40","v":9062.7083333333339},{"$f":"Nøgletal!$F$40","v":9062.7083333333339},{"$f":"Nøgletal!$H$40","v":9062.375},{"$f":"Nøgletal!$I$40","v":9062.7083333333339},null,null,null,5,null,null,null,0.27533039647577096]
[null,null,{"$f":"Nøgletal!$A$41","v":"Solcellekapacitet (MW)"},null,{"$f":"Nøgletal!$B$41","v":875.69949494949492},{"$f":"Nøgletal!$E$41","v":10027.525252525253},{"$f":"Nøgletal!$F$41","v":10027.525252525253},{"$f":"Nøgletal!$H$41","v":10027.525252525253},{"$f":"Nøgletal!$I$41","v":10027.525252525253}]
[null,null,{"$f":"Nøgletal!$A$42","v":"Solcellekapacitet (hektar)"},null,{"$f":"Nøgletal!$B$42","v":1269.129702825355},{"$f":"Nøgletal!$E$42","v":14532.645293514859},{"$f":"Nøgletal!$F$42","v":14532.645293514859},{"$f":"Nøgletal!$H$42","v":14707.037037037036},{"$f":"Nøgletal!$I$42","v":14707.037037037036}]
[]
[null,null,null,null,null,null,null,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]

{"sheet":"Oversigt - Resultat","index":94,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rapport","index":95,"n_rows":339,"n_cols":6,"rows_kept":339,"cut":false,"hidden":false,"merged":[[320,0,320,5],[324,0,324,5],[152,0,152,5],[195,0,195,5],[266,0,266,5],[278,0,278,5],[301,0,301,5],[314,0,314,5],[7,0,7,5],[12,0,12,5],[24,0,24,5],[36,0,36,5],[48,0,48,5]]}
[]
[]
[]
[]
[]
[]
[]
["Slutforbrug & CO2-udledning"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
["Slutforbrug",{"$f":"IF(AND(E10=\"\",F10=\"\"),\"\",Nøgletal!B4)","v":614253.58000000007},{"$f":"IF(E10=\"\",\"\",Nøgletal!C4)","v":620445.92116703081},{"$f":"IF(F10=\"\",\"\",Nøgletal!D4)","v":641995.41198165598},{"$f":"IF(ROUND(Nøgletal!F4,0)=ROUND(Nøgletal!B4,0),\"\",Nøgletal!F4)","v":620755.95891528018},{"$f":"IF(ROUND(Nøgletal!G4,0)=ROUND(Nøgletal!B4,0),\"\",Nøgletal!G4)","v":641994.41198165517}]
["CO2 mål",null,null,null,{"$f":"Nøgletal!F7","v":23230000},{"$f":"Nøgletal!G7","v":0}]
["CO2 Udledning",{"$f":"IF(AND(E12=\"\",F12=\"\"),\"\",Nøgletal!B6)","v":46408574.383367777},{"$f":"IF(E12=\"\",\"\",Nøgletal!C6)","v":32232371.692137256},{"$f":"IF(F12=\"\",\"\",Nøgletal!D6)","v":20484738.232524619},{"$f":"IF(ROUND(Nøgletal!F6,0)=ROUND(Nøgletal!B6,0),\"\",Nøgletal!F6)","v":32258764.646144785},{"$f":"IF(ROUND(Nøgletal!G6,0)=ROUND(Nøgletal!B6,0),\"\",Nøgletal!G6)","v":20485061.714418918}]
["CO2"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
["VE-andele i % (energi)",{"$f":"IF(AND(E15=\"\",F15=\"\"),\"\",Nøgletal!B33)","v":0.37018412151551255},{"$f":"IF(E15=\"\",\"\",Nøgletal!E33)","v":0.60836684767193616},{"$f":"IF(F15=\"\",\"\",Nøgletal!F33)","v":0.77350000620263026},{"$f":"IF(ROUND(Nøgletal!H33,0)=ROUND(Nøgletal!B33,0),\"\",Nøgletal!H33)","v":0.60719578290660026},{"$f":"IF(ROUND(Nøgletal!I33,0)=ROUND(Nøgletal!B33,0),\"\",Nøgletal!I33)","v":0.77225951660029202}]
["VE-andele i % (el + fjernvarme)",{"$f":"IF(AND(E16=\"\",F16=\"\"),\"\",Nøgletal!B34)","v":""},{"$f":"IF(E16=\"\",\"\",Nøgletal!E34)","v":""},{"$f":"IF(F16=\"\",\"\",Nøgletal!F34)","v":""},{"$f":"IF(ROUND(Nøgletal!H34,0)=ROUND(Nøgletal!B34,0),\"\",Nøgletal!H34)","v":""},{"$f":"IF(ROUND(Nøgletal!I34,0)=ROUND(Nøgletal!B34,0),\"\",Nøgletal!I34)","v":""}]
["El- og VE-andele i % (transport)",{"$f":"IF(AND(E17=\"\",F17=\"\"),\"\",Nøgletal!B35)","v":""},{"$f":"IF(E17=\"\",\"\",Nøgletal!E35)","v":""},{"$f":"IF(F17=\"\",\"\",Nøgletal!F35)","v":""},{"$f":"IF(ROUND(Nøgletal!H35,0)=ROUND(Nøgletal!B35,0),\"\",Nøgletal!H35)","v":""},{"$f":"IF(ROUND(Nøgletal!I35,0)=ROUND(Nøgletal!B35,0),\"\",Nøgletal!I35)","v":""}]
["Biomasseforbrug (TJ)",{"$f":"IF(AND(E18=\"\",F18=\"\"),\"\",Nøgletal!B36)","v":144209.64600000001},{"$f":"IF(E18=\"\",\"\",Nøgletal!E36)","v":127029.60596836035},{"$f":"IF(F18=\"\",\"\",Nøgletal!F36)","v":99440.933346962775},{"$f":"IF(ROUND(Nøgletal!H36,0)=ROUND(Nøgletal!B36,0),\"\",Nøgletal!H36)","v":126288.56535714598},{"$f":"IF(ROUND(Nøgletal!I36,0)=ROUND(Nøgletal!B36,0),\"\",Nøgletal!I36)","v":99070.561775652663}]
["Biomasseforbrug (lastbiler per time)",{"$f":"IF(AND(E19=\"\",F19=\"\"),\"\",Nøgletal!B37)","v":36.582863013698635},{"$f":"IF(E19=\"\",\"\",Nøgletal!E37)","v":32.224659048290299},{"$f":"IF(F19=\"\",\"\",Nøgletal!F37)","v":25.22601048882871},{"$f":"IF(ROUND(Nøgletal!H37,2)=ROUND(Nøgletal!B37,2),\"\",Nøgletal!H37)","v":32.036673099225261},{"$f":"IF(ROUND(Nøgletal!I37,2)=ROUND(Nøgletal!B37,2),\"\",Nøgletal!I37)","v":25.132055244965162}]
["Elimport (TJ)",{"$f":"IF(AND(E20=\"\",F20=\"\"),\"\",Nøgletal!B38)","v":16035.860000000015},{"$f":"IF(E20=\"\",\"\",Nøgletal!E38)","v":-780.2244002816733},{"$f":"IF(F20=\"\",\"\",Nøgletal!F38)","v":110241.56598654613},{"$f":"IF(ROUND(Nøgletal!H38,0)=ROUND(Nøgletal!B38,0),\"\",Nøgletal!H38)","v":-56.370803500030888},{"$f":"IF(ROUND(Nøgletal!I38,0)=ROUND(Nøgletal!B38,0),\"\",Nøgletal!I38)","v":113863.58664895315}]
["Elimport (solcelleareal i hektar)",{"$f":"IF(AND(E21=\"\",F21=\"\"),\"\",Nøgletal!B39)","v":5868.7820231298547},{"$f":"IF(E21=\"\",\"\",Nøgletal!E39)","v":-288.9720001043234},{"$f":"IF(F21=\"\",\"\",Nøgletal!F39)","v":40830.209624646719},{"$f":"IF(ROUND(Nøgletal!H39,0)=ROUND(Nøgletal!B39,0),\"\",Nøgletal!H39)","v":-20.878075370381808},{"$f":"IF(ROUND(Nøgletal!I39,0)=ROUND(Nøgletal!B39,0),\"\",Nøgletal!I39)","v":42171.698758871535}]
["Vindmøllekapacitet (MW)",{"$f":"IF(AND(E22=\"\",F22=\"\"),\"\",Nøgletal!B40)","v":4614.2380952380954},{"$f":"IF(E22=\"\",\"\",Nøgletal!E40)","v":9062.7083333333339},{"$f":"IF(F22=\"\",\"\",Nøgletal!F40)","v":""},{"$f":"IF(ROUND(Nøgletal!H40,0)=ROUND(Nøgletal!E40,0),\"\",Nøgletal!H40)","v":9062.375},{"$f":"IF(ROUND(Nøgletal!I40,0)=ROUND(Nøgletal!F40,0),\"\",Nøgletal!I40)","v":""}]
["Solcellekapacitet (MW)",{"$f":"IF(AND(E23=\"\",F23=\"\"),\"\",Nøgletal!B41)","v":""},{"$f":"IF(E23=\"\",\"\",Nøgletal!E41)","v":""},{"$f":"IF(F23=\"\",\"\",Nøgletal!F41)","v":""},{"$f":"IF(ROUND(Nøgletal!H41,0)=ROUND(Nøgletal!E41,0),\"\",Nøgletal!H41)","v":""},{"$f":"IF(ROUND(Nøgletal!I41,0)=ROUND(Nøgletal!F41,0),\"\",Nøgletal!I41)","v":""}]
["Solcellekapacitet (hektar)",{"$f":"IF(AND(E24=\"\",F24=\"\"),\"\",Nøgletal!B42)","v":1269.129702825355},{"$f":"IF(E24=\"\",\"\",Nøgletal!E42)","v":14532.645293514859},{"$f":"IF(F24=\"\",\"\",Nøgletal!F42)","v":14532.645293514859},{"$f":"IF(ROUND(Nøgletal!H42,0)=ROUND(Nøgletal!E42,0),\"\",Nøgletal!H42)","v":14707.037037037036},{"$f":"IF(ROUND(Nøgletal!I42,0)=ROUND(Nøgletal!F42,0),\"\",Nøgletal!I42)","v":14707.037037037036}]
["Belysning, elektronik, elektriske motorer, ventilation  mv."]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A47","v":"Husholdninger (TJ)"},{"$f":"IF(AND(E27=\"\",F27=\"\"),\"\",Nøgletal!B47)","v":36857.69},{"$f":"IF(E27=\"\",\"\",Nøgletal!E47)","v":45358.817003106531},{"$f":"IF(F27=\"\",\"\",Nøgletal!F47)","v":66151.699087050743},{"$f":"IF(ROUNDDOWN(Nøgletal!H47,0)=ROUNDDOWN(Nøgletal!B47,0),\"\",Nøgletal!H47)","v":45358.817003106531},{"$f":"IF(ROUNDUP(Nøgletal!I47,0)=ROUNDUP(Nøgletal!B47,0),\"\",Nøgletal!I47)","v":66151.699087050743}]
[{"$f":"Nøgletal!A48","v":"Offentlig service (TJ)"},{"$f":"IF(AND(E28=\"\",F28=\"\"),\"\",Nøgletal!B48)","v":8651.52},{"$f":"IF(E28=\"\",\"\",Nøgletal!E48)","v":7885.8376986025787},{"$f":"IF(F28=\"\",\"\",Nøgletal!F48)","v":6663.0928905133605},{"$f":"IF(ROUNDUP(Nøgletal!H48,0)=ROUNDUP(Nøgletal!B48,0),\"\",Nøgletal!H48)","v":7885.8376986025487},{"$f":"IF(ROUNDUP(Nøgletal!I48,0)=ROUNDUP(Nøgletal!B48,0),\"\",Nøgletal!I48)","v":6663.0928905133605}]
[{"$f":"Nøgletal!A49","v":"Privat service (TJ)"},{"$f":"IF(AND(E29=\"\",F29=\"\"),\"\",Nøgletal!B49)","v":17762},{"$f":"IF(E29=\"\",\"\",Nøgletal!E49)","v":36062.956113809276},{"$f":"IF(F29=\"\",\"\",Nøgletal!F49)","v":80604.657490797399},{"$f":"IF(ROUNDDOWN(Nøgletal!H49,0)=ROUNDDOWN(Nøgletal!B49,0),\"\",Nøgletal!H49)","v":36062.956113809349},{"$f":"IF(ROUNDDOWN(Nøgletal!I49,0)=ROUNDDOWN(Nøgletal!B49,0),\"\",Nøgletal!I49)","v":80604.657490797399}]
[{"$f":"Nøgletal!A50","v":"Engros og detailhandel (TJ)"},{"$f":"IF(AND(E30=\"\",F30=\"\"),\"\",Nøgletal!B50)","v":10565.349999999999},{"$f":"IF(E30=\"\",\"\",Nøgletal!E50)","v":12528.260798699261},{"$f":"IF(F30=\"\",\"\",Nøgletal!F50)","v":17078.462865731886},{"$f":"IF(ROUNDDOWN(Nøgletal!H50,0)=ROUNDDOWN(Nøgletal!B50,0),\"\",Nøgletal!H50)","v":12528.260798699261},{"$f":"IF(ROUNDDOWN(Nøgletal!I50,0)=ROUNDDOWN(Nøgletal!B50,0),\"\",Nøgletal!I50)","v":17078.462865731886}]
[{"$f":"Nøgletal!A51","v":"Landbrug, skovbrug og gartneri (TJ)"},{"$f":"IF(AND(E31=\"\",F31=\"\"),\"\",Nøgletal!B51)","v":6575.36},{"$f":"IF(E31=\"\",\"\",Nøgletal!E51)","v":6166.9011972223498},{"$f":"IF(F31=\"\",\"\",Nøgletal!F51)","v":5488.1503392992563},{"$f":"IF(ROUNDDOWN(Nøgletal!H51,0)=ROUNDDOWN(Nøgletal!B51,0),\"\",Nøgletal!H51)","v":6166.9011972223416},{"$f":"IF(ROUNDDOWN(Nøgletal!I51,0)=ROUNDDOWN(Nøgletal!B51,0),\"\",Nøgletal!I51)","v":5488.1503392992199}]
[{"$f":"Nøgletal!A52","v":"Fiskeri (TJ)"},{"$f":"IF(AND(E32=\"\",F32=\"\"),\"\",Nøgletal!B52)","v":""},{"$f":"IF(E32=\"\",\"\",Nøgletal!E52)","v":""},{"$f":"IF(F32=\"\",\"\",Nøgletal!F52)","v":""},{"$f":"IF(ROUNDDOWN(Nøgletal!H52,0)=ROUNDDOWN(Nøgletal!B52,0),\"\",Nøgletal!H52)","v":""},{"$f":"IF(ROUNDDOWN(Nøgletal!I52,0)=ROUNDDOWN(Nøgletal!B52,0),\"\",Nøgletal!I52)","v":""}]
[{"$f":"Nøgletal!A53","v":"Byggeri- og anlægsvirksomhed (TJ)"},{"$f":"IF(AND(E33=\"\",F33=\"\"),\"\",Nøgletal!B53)","v":1359.59},{"$f":"IF(E33=\"\",\"\",Nøgletal!E53)","v":1673.3780654647333},{"$f":"IF(F33=\"\",\"\",Nøgletal!F53)","v":2441.0058380295113},{"$f":"IF(ROUNDDOWN(Nøgletal!H53,0)=ROUNDDOWN(Nøgletal!B53,0),\"\",Nøgletal!H53)","v":1673.3780654647369},{"$f":"IF(ROUNDDOWN(Nøgletal!I53,0)=ROUNDDOWN(Nøgletal!B53,0),\"\",Nøgletal!I53)","v":2441.0058380295113}]
[{"$f":"Nøgletal!A54","v":"Fremstillingsvirksomhed (TJ)"},{"$f":"IF(AND(E34=\"\",F34=\"\"),\"\",Nøgletal!B54)","v":28841.8},{"$f":"IF(E34=\"\",\"\",Nøgletal!E54)","v":31253.163606557391},{"$f":"IF(F34=\"\",\"\",Nøgletal!F54)","v":36165.70529514263},{"$f":"IF(ROUNDUP(Nøgletal!H54,0)=ROUNDDOWN(Nøgletal!B54,0),\"\",Nøgletal!H54)","v":31253.163606557391},{"$f":"IF(ROUNDDOWN(Nøgletal!I54,0)=ROUNDDOWN(Nøgletal!B54,0),\"\",Nøgletal!I54)","v":36165.70529514263}]
[null,null,null,null,{"$f":"IF(ROUNDUP(Nøgletal!H55,0)=ROUNDDOWN(Nøgletal!B55,0),\"\",Nøgletal!H55)","v":""},{"$f":"IF(ROUNDDOWN(Nøgletal!I55,0)=ROUNDDOWN(Nøgletal!B55,0),\"\",Nøgletal!I55)","v":""}]
[{"$f":"Nøgletal!A56","v":"Tab i elnet [%]"},{"$f":"IF(AND(E36=\"\",F36=\"\"),\"\",Nøgletal!B56)","v":5.1647574094290334E-2},{"$f":"IF(E36=\"\",\"\",Nøgletal!E56)","v":6.4840589067547458E-2},{"$f":"IF(F36=\"\",\"\",Nøgletal!F56)","v":6.3175740082828655E-2},{"$f":"IF(ROUND(Nøgletal!H56,2)=ROUND(Nøgletal!B56,2),\"\",Nøgletal!H56)","v":6.4840589067547458E-2},{"$f":"IF(ROUND(Nøgletal!I56,2)=ROUND(Nøgletal!B56,2),\"\",Nøgletal!I56)","v":6.3175740082828655E-2}]
["Fjernvarme"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A61","v":"Husholdninger "},{"$f":"IF(AND(E39=\"\",F39=\"\"),\"\",Nøgletal!B61)","v":67709.31},{"$f":"IF(E39=\"\",\"\",Nøgletal!E61)","v":72466.015126782571},{"$f":"IF(F39=\"\",\"\",Nøgletal!F61)","v":81987.05284407048},{"$f":"IF(ROUND(Nøgletal!H61,0)=ROUND(Nøgletal!B61,0),\"\",Nøgletal!H61)","v":72466.015126782571},{"$f":"IF(ROUND(Nøgletal!I61,0)=ROUND(Nøgletal!B61,0),\"\",Nøgletal!I61)","v":81987.05284407048}]
[{"$f":"Nøgletal!A62","v":"Offentlig service"},{"$f":"IF(AND(E40=\"\",F40=\"\"),\"\",Nøgletal!B62)","v":10253.209999999999},{"$f":"IF(E40=\"\",\"\",Nøgletal!E62)","v":9790.1246158170834},{"$f":"IF(F40=\"\",\"\",Nøgletal!F62)","v":9001.0742135921446},{"$f":"IF(ROUND(Nøgletal!H62,0)=ROUND(Nøgletal!B62,0),\"\",Nøgletal!H62)","v":9790.1246158170943},{"$f":"IF(ROUND(Nøgletal!I62,0)=ROUND(Nøgletal!B62,0),\"\",Nøgletal!I62)","v":9001.0742135920809}]
[{"$f":"Nøgletal!A63","v":"Privat service"},{"$f":"IF(AND(E41=\"\",F41=\"\"),\"\",Nøgletal!B63)","v":13783.94},{"$f":"IF(E41=\"\",\"\",Nøgletal!E63)","v":13627.337071164711},{"$f":"IF(F41=\"\",\"\",Nøgletal!F63)","v":13347.148639922461},{"$f":"IF(ROUND(Nøgletal!H63,0)=ROUND(Nøgletal!B63,0),\"\",Nøgletal!H63)","v":13627.337071164746},{"$f":"IF(ROUND(Nøgletal!I63,0)=ROUND(Nøgletal!B63,0),\"\",Nøgletal!I63)","v":13347.148639922461}]
[{"$f":"Nøgletal!A64","v":"Engros og detailhandel"},{"$f":"IF(AND(E42=\"\",F42=\"\"),\"\",Nøgletal!B64)","v":7263.23},{"$f":"IF(E42=\"\",\"\",Nøgletal!E64)","v":7831.3468898316314},{"$f":"IF(F42=\"\",\"\",Nøgletal!F64)","v":8980.5539120604208},{"$f":"IF(ROUND(Nøgletal!H64,0)=ROUND(Nøgletal!B64,0),\"\",Nøgletal!H64)","v":7831.3468898316132},{"$f":"IF(ROUNDUP(Nøgletal!I64,0)=ROUNDUP(Nøgletal!B64,0),\"\",Nøgletal!I64)","v":8980.5539120603626}]
[{"$f":"Nøgletal!A65","v":"Landbrug, skovbrug og gartneri"},{"$f":"IF(AND(E43=\"\",F43=\"\"),\"\",Nøgletal!B65)","v":1547.63},{"$f":"IF(E43=\"\",\"\",Nøgletal!E65)","v":1512.6499694563233},{"$f":"IF(F43=\"\",\"\",Nøgletal!F65)","v":1451.062995510104},{"$f":"IF(ROUND(Nøgletal!H65,0)=ROUND(Nøgletal!B65,0),\"\",Nøgletal!H65)","v":1512.6499694563213},{"$f":"IF(ROUND(Nøgletal!I65,0)=ROUND(Nøgletal!B65,0),\"\",Nøgletal!I65)","v":1451.062995510099}]
[{"$f":"Nøgletal!A66","v":"Fiskeri"},{"$f":"IF(AND(E44=\"\",F44=\"\"),\"\",Nøgletal!B66)","v":""},{"$f":"IF(E44=\"\",\"\",Nøgletal!E66)","v":""},{"$f":"IF(F44=\"\",\"\",Nøgletal!F66)","v":""},{"$f":"IF(ROUND(Nøgletal!H66,0)=ROUND(Nøgletal!B66,0),\"\",Nøgletal!H66)","v":""},{"$f":"IF(ROUND(Nøgletal!I66,0)=ROUND(Nøgletal!B66,0),\"\",Nøgletal!I66)","v":""}]
[{"$f":"Nøgletal!A67","v":"Byggeri- og anlægsvirksomhed"},{"$f":"IF(AND(E45=\"\",F45=\"\"),\"\",Nøgletal!B67)","v":""},{"$f":"IF(E45=\"\",\"\",Nøgletal!E67)","v":""},{"$f":"IF(F45=\"\",\"\",Nøgletal!F67)","v":""},{"$f":"IF(ROUND(Nøgletal!H67,0)=ROUND(Nøgletal!B67,0),\"\",Nøgletal!H67)","v":""},{"$f":"IF(ROUND(Nøgletal!I67,0)=ROUND(Nøgletal!B67,0),\"\",Nøgletal!I67)","v":""}]
[{"$f":"Nøgletal!A68","v":"Fremstillingsvirksomhed"},{"$f":"IF(AND(E46=\"\",F46=\"\"),\"\",Nøgletal!B68)","v":3313.3},{"$f":"IF(E46=\"\",\"\",Nøgletal!E68)","v":3639.3113852556526},{"$f":"IF(F46=\"\",\"\",Nøgletal!F68)","v":4316.4379185064872},{"$f":"IF(ROUND(Nøgletal!H68,0)=ROUND(Nøgletal!B68,0),\"\",Nøgletal!H68)","v":3639.3113852556526},{"$f":"IF(ROUND(Nøgletal!I68,0)=ROUND(Nøgletal!B68,0),\"\",Nøgletal!I68)","v":4316.4379185065154}]
[null,{"$f":"IF(AND(E47=\"\",F47=\"\"),\"\",Nøgletal!B69)","v":""}]
[{"$f":"Nøgletal!A70","v":"Tab i fjernvarmenet [%]"},{"$f":"IF(AND(E48=\"\",F48=\"\"),\"\",Nøgletal!B70)","v":""},{"$f":"IF(E48=\"\",\"\",Nøgletal!E70)","v":""},{"$f":"IF(F48=\"\",\"\",Nøgletal!F70)","v":""},{"$f":"IF(ROUND(Nøgletal!H70,2)=ROUND(Nøgletal!B70,2),\"\",Nøgletal!H70)","v":""},{"$f":"IF(ROUND(Nøgletal!I70,2)=ROUND(Nøgletal!B70,2),\"\",Nøgletal!I70)","v":""}]
["Opvarmning og Proces"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A75","v":"Husholdninger "},{"$f":"IF(AND(E51=\"\",F51=\"\"),\"\",Nøgletal!B75)","v":78380.26999999999},{"$f":"IF(E51=\"\",\"\",Nøgletal!E75)","v":68446.383961485248},{"$f":"IF(F51=\"\",\"\",Nøgletal!F75)","v":53498.197889658913},{"$f":"IF(ROUND(Nøgletal!H75,0)=ROUND(Nøgletal!B75,0),\"\",Nøgletal!H75)","v":68446.383961485393},{"$f":"IF(ROUND(Nøgletal!I75,0)=ROUND(Nøgletal!B75,0),\"\",Nøgletal!I75)","v":53498.197889658761}]
[{"$f":"Nøgletal!A76","v":"Offentlig service"},{"$f":"IF(AND(E52=\"\",F52=\"\"),\"\",Nøgletal!B76)","v":5147.1899999999987},{"$f":"IF(E52=\"\",\"\",Nøgletal!E76)","v":6574.4654162073712},{"$f":"IF(F52=\"\",\"\",Nøgletal!F76)","v":10259.245838706376},{"$f":"IF(ROUND(Nøgletal!H76,0)=ROUND(Nøgletal!B76,0),\"\",Nøgletal!H76)","v":6574.4654162073866},{"$f":"IF(ROUND(Nøgletal!I76,0)=ROUND(Nøgletal!B76,0),\"\",Nøgletal!I76)","v":10259.245838706378}]
[{"$f":"Nøgletal!A77","v":"Privat service"},{"$f":"IF(AND(E53=\"\",F53=\"\"),\"\",Nøgletal!B77)","v":5193.1000000000004},{"$f":"IF(E53=\"\",\"\",Nøgletal!E77)","v":8877.8969745880131},{"$f":"IF(F53=\"\",\"\",Nøgletal!F77)","v":23536.09954690445},{"$f":"IF(ROUND(Nøgletal!H77,0)=ROUND(Nøgletal!B77,0),\"\",Nøgletal!H77)","v":8877.8969745880113},{"$f":"IF(ROUND(Nøgletal!I77,0)=ROUND(Nøgletal!B77,0),\"\",Nøgletal!I77)","v":23536.099546904439}]
[{"$f":"Nøgletal!A78","v":"Engros og detailhandel"},{"$f":"IF(AND(E54=\"\",F54=\"\"),\"\",Nøgletal!B78)","v":2281.2700000000004},{"$f":"IF(E54=\"\",\"\",Nøgletal!E78)","v":4167.7806491070787},{"$f":"IF(F54=\"\",\"\",Nøgletal!F78)","v":12467.352652001811},{"$f":"IF(ROUND(Nøgletal!H78,0)=ROUND(Nøgletal!B78,0),\"\",Nøgletal!H78)","v":4167.7806491070742},{"$f":"IF(ROUND(Nøgletal!I78,0)=ROUND(Nøgletal!B78,0),\"\",Nøgletal!I78)","v":12467.352652001742}]
[{"$f":"Nøgletal!A79","v":"Landbrug, skovbrug og gartneri"},{"$f":"IF(AND(E55=\"\",F55=\"\"),\"\",Nøgletal!B79)","v":17145.690000000002},{"$f":"IF(E55=\"\",\"\",Nøgletal!E79)","v":15842.734875505836},{"$f":"IF(F55=\"\",\"\",Nøgletal!F79)","v":13722.126033737044},{"$f":"IF(ROUNDUP(Nøgletal!H79,0)=ROUNDUP(Nøgletal!B79,0),\"\",Nøgletal!H79)","v":15842.734875505819},{"$f":"IF(ROUND(Nøgletal!I79,0)=ROUND(Nøgletal!B79,0),\"\",Nøgletal!I79)","v":13722.126033737009}]
[{"$f":"Nøgletal!A80","v":"Fiskeri"},{"$f":"IF(AND(E56=\"\",F56=\"\"),\"\",Nøgletal!B80)","v":4732},{"$f":"IF(E56=\"\",\"\",Nøgletal!E80)","v":4318},{"$f":"IF(F56=\"\",\"\",Nøgletal!F80)","v":3655.8461797072805},{"$f":"IF(ROUND(Nøgletal!H80,0)=ROUND(Nøgletal!B80,0),\"\",Nøgletal!H80)","v":4318.0000000000064},{"$f":"IF(ROUND(Nøgletal!I80,0)=ROUND(Nøgletal!B80,0),\"\",Nøgletal!I80)","v":3655.8461797072805}]
[{"$f":"Nøgletal!A81","v":"Byggeri- og anlægsvirksomhed"},{"$f":"IF(AND(E57=\"\",F57=\"\"),\"\",Nøgletal!B81)","v":5551.7999999999993},{"$f":"IF(E57=\"\",\"\",Nøgletal!E81)","v":6161.260701453868},{"$f":"IF(F57=\"\",\"\",Nøgletal!F81)","v":7445.8870747752508},{"$f":"IF(ROUND(Nøgletal!H81,0)=ROUND(Nøgletal!B81,0),\"\",Nøgletal!H81)","v":6161.260701453868},{"$f":"IF(ROUND(Nøgletal!I81,0)=ROUND(Nøgletal!B81,0),\"\",Nøgletal!I81)","v":7445.8870747752035}]
[{"$f":"Nøgletal!A82","v":"Fremstillingsvirksomhed"},{"$f":"IF(AND(E58=\"\",F58=\"\"),\"\",Nøgletal!B82)","v":56465.099999999991},{"$f":"IF(E58=\"\",\"\",Nøgletal!E82)","v":52031.441985365826},{"$f":"IF(F58=\"\",\"\",Nøgletal!F82)","v":44842.985334706638},{"$f":"IF(ROUND(Nøgletal!H82,0)=ROUND(Nøgletal!B82,0),\"\",Nøgletal!H82)","v":52031.441985365826},{"$f":"IF(ROUND(Nøgletal!I82,0)=ROUND(Nøgletal!B82,0),\"\",Nøgletal!I82)","v":44842.985334706471}]
[{"$f":"Nøgletal!A83","v":"Husholdninger"}]
[{"$f":"Nøgletal!A84","v":"Naturgas"},{"$f":"IF(AND(E60=\"\",F60=\"\"),\"\",Nøgletal!B84)","v":22878.260000000002},{"$f":"IF(E60=\"\",\"\",Nøgletal!E84)","v":7.2973998376676202E-2},{"$f":"IF(F60=\"\",\"\",Nøgletal!F84)","v":1.1995998829341273E-3},{"$f":"IF(ROUND(Nøgletal!R84,2)=ROUND(Nøgletal!O84,2),\"\",Nøgletal!H84)","v":7.2973998376676202E-2},{"$f":"IF(ROUND(Nøgletal!O84,2)=ROUND(Nøgletal!S84,2),\"\",Nøgletal!I84)","v":1.1995998829341273E-3}]
[{"$f":"Nøgletal!A85","v":"Kul"},{"$f":"IF(AND(E61=\"\",F61=\"\"),\"\",Nøgletal!B85)","v":""},{"$f":"IF(E61=\"\",\"\",Nøgletal!E85)","v":""},{"$f":"IF(F61=\"\",\"\",Nøgletal!F85)","v":""},{"$f":"IF(ROUND(Nøgletal!R85,2)=ROUND(Nøgletal!O85,2),\"\",Nøgletal!H85)","v":""},{"$f":"IF(ROUND(Nøgletal!O85,2)=ROUND(Nøgletal!S85,2),\"\",Nøgletal!I85)","v":""}]
[{"$f":"Nøgletal!A86","v":"Olieprodukter"},{"$f":"IF(AND(E62=\"\",F62=\"\"),\"\",Nøgletal!B86)","v":8483.630000000001},{"$f":"IF(E62=\"\",\"\",Nøgletal!E86)","v":3.1502804195164852E-2},{"$f":"IF(F62=\"\",\"\",Nøgletal!F86)","v":6.8274434222052871E-4},{"$f":"IF(ROUND(Nøgletal!R86,2)=ROUND(Nøgletal!O86,2),\"\",Nøgletal!H86)","v":3.1502804195164852E-2},{"$f":"IF(ROUND(Nøgletal!O86,2)=ROUND(Nøgletal!S86,2),\"\",Nøgletal!I86)","v":6.8274434222052871E-4}]
[{"$f":"Nøgletal!A87","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E63=\"\",F63=\"\"),\"\",Nøgletal!B87)","v":0},{"$f":"IF(E63=\"\",\"\",Nøgletal!E87)","v":6.6609070969614564E-4},{"$f":"IF(F63=\"\",\"\",Nøgletal!F87)","v":1.3312946563898017E-3},{"$f":"IF(ROUND(Nøgletal!R87,2)=ROUND(Nøgletal!O87,2),\"\",Nøgletal!H87)","v":6.6609070969614564E-4},{"$f":"IF(ROUND(Nøgletal!S87,2)=ROUND(Nøgletal!O87,2),\"\",Nøgletal!I87)","v":1.3312946563898017E-3}]
[{"$f":"Nøgletal!A88","v":"Bionaturgas"},{"$f":"IF(AND(E64=\"\",F64=\"\"),\"\",Nøgletal!B88)","v":2553.84},{"$f":"IF(E64=\"\",\"\",Nøgletal!E88)","v":0.16097964215620492},{"$f":"IF(F64=\"\",\"\",Nøgletal!F88)","v":0.6007553291970773},{"$f":"IF(ROUND(Nøgletal!R88,2)=ROUND(Nøgletal!O88,2),\"\",Nøgletal!H88)","v":0.16097964215620494},{"$f":"IF(ROUND(Nøgletal!S88,2)=ROUND(Nøgletal!O88,2),\"\",Nøgletal!I88)","v":0.6007553291970773}]
[{"$f":"Nøgletal!A89","v":"Biomasse"},{"$f":"IF(AND(E65=\"\",F65=\"\"),\"\",Nøgletal!B89)","v":35335.01},{"$f":"IF(E65=\"\",\"\",Nøgletal!E89)","v":0.4575308941811847},{"$f":"IF(F65=\"\",\"\",Nøgletal!F89)","v":9.6072233351504985E-2},{"$f":"IF(ROUND(Nøgletal!R89,2)=ROUND(Nøgletal!O89,2),\"\",Nøgletal!H89)","v":0.45753089418118476},{"$f":"IF(ROUND(Nøgletal!S89,2)=ROUND(Nøgletal!O89,2),\"\",Nøgletal!I89)","v":9.6072233351504929E-2}]
[{"$f":"Nøgletal!A90","v":"Biogas"},{"$f":"IF(AND(E66=\"\",F66=\"\"),\"\",Nøgletal!B90)","v":""},{"$f":"IF(E66=\"\",\"\",Nøgletal!E90)","v":""},{"$f":"IF(F66=\"\",\"\",Nøgletal!F90)","v":""},{"$f":"IF(ROUND(Nøgletal!R90,2)=ROUND(Nøgletal!O90,2),\"\",Nøgletal!H90)","v":""},{"$f":"IF(ROUND(Nøgletal!I90,2)=ROUND(Nøgletal!B90,2),\"\",Nøgletal!I90)","v":""}]
[{"$f":"Nøgletal!A91","v":"Bygas"},{"$f":"IF(AND(E67=\"\",F67=\"\"),\"\",Nøgletal!B91)","v":350.36},{"$f":"IF(E67=\"\",\"\",Nøgletal!E91)","v":5.0188214470954073E-3},{"$f":"IF(F67=\"\",\"\",Nøgletal!F91)","v":1.2663289023440512E-3},{"$f":"IF(ROUND(Nøgletal!R91,2)=ROUND(Nøgletal!O91,2),\"\",Nøgletal!H91)","v":5.0188214470954073E-3},{"$f":"IF(ROUND(Nøgletal!I91,2)=ROUND(Nøgletal!B91,2),\"\",Nøgletal!I91)","v":1.2663289023440514E-3}]
[{"$f":"Nøgletal!A92","v":"Sol"},{"$f":"IF(AND(E68=\"\",F68=\"\"),\"\",Nøgletal!B92)","v":519.34},{"$f":"IF(E68=\"\",\"\",Nøgletal!E92)","v":3.4972233245280761E-3},{"$f":"IF(F68=\"\",\"\",Nøgletal!F92)","v":2.2368646852668336E-4},{"$f":"IF(ROUND(Nøgletal!R92,2)=ROUND(Nøgletal!O92,2),\"\",Nøgletal!H92)","v":3.4972233245280761E-3},{"$f":"IF(ROUND(Nøgletal!S92,2)=ROUND(Nøgletal!O92,2),\"\",Nøgletal!I92)","v":2.2368646852668336E-4}]
[{"$f":"Nøgletal!A93","v":"Varmepumpe (el + omgivelsesvarme)"},{"$f":"IF(AND(E69=\"\",F69=\"\"),\"\",Nøgletal!B93)","v":8259.83},{"$f":"IF(E69=\"\",\"\",Nøgletal!E93)","v":0.26783052560944959},{"$f":"IF(F69=\"\",\"\",Nøgletal!F93)","v":0.2984687831990025},{"$f":"IF(ROUND(Nøgletal!R93,2)=ROUND(Nøgletal!O93,2),\"\",Nøgletal!H93)","v":0.26783052560944959},{"$f":"IF(ROUND(Nøgletal!S93,2)=ROUND(Nøgletal!O93,2),\"\",Nøgletal!I93)","v":0.2984687831990025}]
[{"$f":"Nøgletal!A94","v":"Elpaneler"},{"$f":"IF(AND(E70=\"\",F70=\"\"),\"\",Nøgletal!B94)","v":""},{"$f":"IF(E70=\"\",\"\",Nøgletal!E94)","v":""},{"$f":"IF(F70=\"\",\"\",Nøgletal!F94)","v":""},{"$f":"IF(ROUND(Nøgletal!R94,2)=ROUND(Nøgletal!O94,2),\"\",Nøgletal!H94)","v":""},{"$f":"IF(ROUND(Nøgletal!S94,2)=ROUND(Nøgletal!O94,2),\"\",Nøgletal!I94)","v":""}]
[{"$f":"Nøgletal!A95","v":"Offentlig service"},{"$f":"IF(AND(E71=\"\",F71=\"\"),\"\",Nøgletal!B95)","v":""},{"$f":"IF(E71=\"\",\"\",Nøgletal!E95)","v":""},{"$f":"IF(F71=\"\",\"\",Nøgletal!F95)","v":""},{"$f":"IF(ROUND(Nøgletal!R95,2)=ROUND(Nøgletal!O95,2),\"\",Nøgletal!H95)","v":""}]
[{"$f":"Nøgletal!A96","v":"Naturgas"},{"$f":"IF(AND(E72=\"\",F72=\"\"),\"\",Nøgletal!B96)","v":2526.5700000000002},{"$f":"IF(E72=\"\",\"\",Nøgletal!E96)","v":4.8874307068955659E-2},{"$f":"IF(F72=\"\",\"\",Nøgletal!F96)","v":2.4049800595520135E-4},{"$f":"IF(ROUND(Nøgletal!R96,2)=ROUND(Nøgletal!O96,2),\"\",Nøgletal!H96)","v":4.8874307068955659E-2},{"$f":"IF(ROUND(Nøgletal!S96,2)=ROUND(Nøgletal!O96,2),\"\",Nøgletal!I96)","v":2.4049800595520135E-4}]
[{"$f":"Nøgletal!A97","v":"Kul"},{"$f":"IF(AND(E73=\"\",F73=\"\"),\"\",Nøgletal!B97)","v":""},{"$f":"IF(E73=\"\",\"\",Nøgletal!E97)","v":""},{"$f":"IF(F73=\"\",\"\",Nøgletal!F97)","v":""},{"$f":"IF(ROUND(Nøgletal!R97,2)=ROUND(Nøgletal!O97,2),\"\",Nøgletal!H97)","v":""},{"$f":"IF(ROUND(Nøgletal!S97,2)=ROUND(Nøgletal!O97,2),\"\",Nøgletal!I97)","v":""}]
[{"$f":"Nøgletal!A98","v":"Olieprodukter"},{"$f":"IF(AND(E74=\"\",F74=\"\"),\"\",Nøgletal!B98)","v":760.0200000000001},{"$f":"IF(E74=\"\",\"\",Nøgletal!E98)","v":4.426032980418769E-2},{"$f":"IF(F74=\"\",\"\",Nøgletal!F98)","v":1.6154766625151829E-3},{"$f":"IF(ROUND(Nøgletal!R98,2)=ROUND(Nøgletal!O98,2),\"\",Nøgletal!H98)","v":4.4260329804187683E-2},{"$f":"IF(ROUND(Nøgletal!S98,2)=ROUND(Nøgletal!O98,2),\"\",Nøgletal!I98)","v":1.6154766625151829E-3}]
[{"$f":"Nøgletal!A99","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E75=\"\",F75=\"\"),\"\",Nøgletal!B99)","v":""},{"$f":"IF(E75=\"\",\"\",Nøgletal!E99)","v":""},{"$f":"IF(F75=\"\",\"\",Nøgletal!F99)","v":""},{"$f":"IF(ROUND(Nøgletal!R99,2)=ROUND(Nøgletal!O99,2),\"\",Nøgletal!H99)","v":""},{"$f":"IF(ROUND(Nøgletal!S99,2)=ROUND(Nøgletal!O99,2),\"\",Nøgletal!I99)","v":""}]
[{"$f":"Nøgletal!A100","v":"Bionaturgas"},{"$f":"IF(AND(E76=\"\",F76=\"\"),\"\",Nøgletal!B100)","v":282.02999999999997},{"$f":"IF(E76=\"\",\"\",Nøgletal!E100)","v":0.14255922701526624},{"$f":"IF(F76=\"\",\"\",Nøgletal!F100)","v":0.26464513790044819},{"$f":"IF(ROUND(Nøgletal!R100,2)=ROUND(Nøgletal!O100,2),\"\",Nøgletal!H100)","v":0.14255922701526624},{"$f":"IF(ROUND(Nøgletal!S100,2)=ROUND(Nøgletal!O100,2),\"\",Nøgletal!I100)","v":0.26464513790044819}]
[{"$f":"Nøgletal!A101","v":"Biomasse"},{"$f":"IF(AND(E77=\"\",F77=\"\"),\"\",Nøgletal!B101)","v":1468.45},{"$f":"IF(E77=\"\",\"\",Nøgletal!E101)","v":0.32240800891185484},{"$f":"IF(F77=\"\",\"\",Nøgletal!F101)","v":0.13140556041701248},{"$f":"IF(ROUND(Nøgletal!R101,2)=ROUND(Nøgletal!O101,2),\"\",Nøgletal!H101)","v":0.32240800891185484},{"$f":"IF(ROUND(Nøgletal!S101,2)=ROUND(Nøgletal!O101,2),\"\",Nøgletal!I101)","v":0.13140556041701248}]
[{"$f":"Nøgletal!A102","v":"Biogas"},{"$f":"IF(AND(E78=\"\",F78=\"\"),\"\",Nøgletal!B102)","v":""},{"$f":"IF(E78=\"\",\"\",Nøgletal!E102)","v":""},{"$f":"IF(F78=\"\",\"\",Nøgletal!F102)","v":""},{"$f":"IF(ROUND(Nøgletal!R102,2)=ROUND(Nøgletal!O102,2),\"\",Nøgletal!H102)","v":""},{"$f":"IF(ROUND(Nøgletal!I102,2)=ROUND(Nøgletal!F102,2),\"\",Nøgletal!I102)","v":""}]
[{"$f":"Nøgletal!A103","v":"Bygas"},{"$f":"IF(AND(E79=\"\",F79=\"\"),\"\",Nøgletal!B103)","v":18.47},{"$f":"IF(E79=\"\",\"\",Nøgletal!E103)","v":1.2537888473861697E-3},{"$f":"IF(F79=\"\",\"\",Nøgletal!F103)","v":""},{"$f":"IF(ROUND(Nøgletal!R103,2)=ROUND(Nøgletal!O103,2),\"\",Nøgletal!H103)","v":1.2537888473861697E-3},{"$f":"IF(ROUND(Nøgletal!I103,2)=ROUND(Nøgletal!F103,2),\"\",Nøgletal!I103)","v":""}]
[{"$f":"Nøgletal!A104","v":"Sol"},{"$f":"IF(AND(E80=\"\",F80=\"\"),\"\",Nøgletal!B104)","v":91.65},{"$f":"IF(E80=\"\",\"\",Nøgletal!E104)","v":2.4555098881859364E-2},{"$f":"IF(F80=\"\",\"\",Nøgletal!F104)","v":""},{"$f":"IF(ROUND(Nøgletal!R104,2)=ROUND(Nøgletal!O104,2),\"\",Nøgletal!H104)","v":2.4555098881859364E-2},{"$f":"IF(ROUND(Nøgletal!I104,2)=ROUND(Nøgletal!F104,2),\"\",Nøgletal!I104)","v":""}]
[{"$f":"Nøgletal!A105","v":"Varmepumpe (el + omgivelsesvarme)"},{"$f":"IF(AND(E81=\"\",F81=\"\"),\"\",Nøgletal!B105)","v":0},{"$f":"IF(E81=\"\",\"\",Nøgletal!E105)","v":0.41608923947049004},{"$f":"IF(F81=\"\",\"\",Nøgletal!F105)","v":0.58765963030137258},{"$f":"IF(ROUND(Nøgletal!R105,2)=ROUND(Nøgletal!O105,2),\"\",Nøgletal!H105)","v":0.41608923947048998},{"$f":"IF(ROUND(Nøgletal!S105,2)=ROUND(Nøgletal!O105,2),\"\",Nøgletal!I105)","v":0.58765963030137269}]
[{"$f":"Nøgletal!A106","v":"El til paneler og proces"},{"$f":"IF(AND(E82=\"\",F82=\"\"),\"\",Nøgletal!B106)","v":""},{"$f":"IF(E82=\"\",\"\",Nøgletal!E106)","v":""},{"$f":"IF(F82=\"\",\"\",Nøgletal!F106)","v":""},{"$f":"IF(ROUND(Nøgletal!R106,2)=ROUND(Nøgletal!O106,2),\"\",Nøgletal!H106)","v":""},{"$f":"IF(ROUND(Nøgletal!S106,2)=ROUND(Nøgletal!O106,2),\"\",Nøgletal!I106)","v":""}]
[{"$f":"Nøgletal!A107","v":"Privat service"},{"$f":"IF(AND(E83=\"\",F83=\"\"),\"\",Nøgletal!B107)","v":""},{"$f":"IF(E83=\"\",\"\",Nøgletal!E107)","v":""},{"$f":"IF(F83=\"\",\"\",Nøgletal!F107)","v":""},{"$f":"IF(ROUND(Nøgletal!R107,2)=ROUND(Nøgletal!O107,2),\"\",Nøgletal!H107)","v":""}]
[{"$f":"Nøgletal!A108","v":"Naturgas"},{"$f":"IF(AND(E84=\"\",F84=\"\"),\"\",Nøgletal!B108)","v":3345.91},{"$f":"IF(E84=\"\",\"\",Nøgletal!E108)","v":6.9562749497343784E-2},{"$f":"IF(F84=\"\",\"\",Nøgletal!F108)","v":3.2034277695914333E-4},{"$f":"IF(ROUND(Nøgletal!R108,2)=ROUND(Nøgletal!O108,2),\"\",Nøgletal!H108)","v":6.9562749497343784E-2},{"$f":"IF(ROUND(Nøgletal!S108,2)=ROUND(Nøgletal!O108,2),\"\",Nøgletal!I108)","v":3.2034277695914333E-4}]
[{"$f":"Nøgletal!A109","v":"Kul"},{"$f":"IF(AND(E85=\"\",F85=\"\"),\"\",Nøgletal!B109)","v":""},{"$f":"IF(E85=\"\",\"\",Nøgletal!E109)","v":""},{"$f":"IF(F85=\"\",\"\",Nøgletal!F109)","v":""},{"$f":"IF(ROUND(Nøgletal!R109,2)=ROUND(Nøgletal!O109,2),\"\",Nøgletal!H109)","v":""},{"$f":"IF(ROUND(Nøgletal!S109,2)=ROUND(Nøgletal!O109,2),\"\",Nøgletal!I109)","v":""}]
[{"$f":"Nøgletal!A110","v":"Olieprodukter"},{"$f":"IF(AND(E86=\"\",F86=\"\"),\"\",Nøgletal!B110)","v":378.76},{"$f":"IF(E86=\"\",\"\",Nøgletal!E110)","v":3.1754642656974204E-2},{"$f":"IF(F86=\"\",\"\",Nøgletal!F110)","v":1.8454451054721339E-3},{"$f":"IF(ROUND(Nøgletal!R110,2)=ROUND(Nøgletal!O110,2),\"\",Nøgletal!H110)","v":3.1754642656974204E-2},{"$f":"IF(ROUND(Nøgletal!S110,2)=ROUND(Nøgletal!O110,2),\"\",Nøgletal!I110)","v":1.8454451054721339E-3}]
[{"$f":"Nøgletal!A111","v":"Affald ikke-bionedbrydeligt"},{"$f":"IF(AND(E87=\"\",F87=\"\"),\"\",Nøgletal!B111)","v":380.87500000000006},{"$f":"IF(E87=\"\",\"\",Nøgletal!E111)","v":4.3438307963107235E-2},{"$f":"IF(F87=\"\",\"\",Nøgletal!F111)","v":4.4173510245519307E-3},{"$f":"IF(ROUND(Nøgletal!R111,2)=ROUND(Nøgletal!O111,2),\"\",Nøgletal!H111)","v":4.3438307963107235E-2},{"$f":"IF(ROUND(Nøgletal!S111,2)=ROUND(Nøgletal!O111,2),\"\",Nøgletal!I111)","v":4.4173510245519307E-3}]
[{"$f":"Nøgletal!A112","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E88=\"\",F88=\"\"),\"\",Nøgletal!B112)","v":0},{"$f":"IF(E88=\"\",\"\",Nøgletal!E112)","v":8.6964815451677524E-4},{"$f":"IF(F88=\"\",\"\",Nøgletal!F112)","v":1.1124054243480432E-3},{"$f":"IF(ROUND(Nøgletal!R112,2)=ROUND(Nøgletal!O112,2),\"\",Nøgletal!H112)","v":8.6964815451677534E-4},{"$f":"IF(ROUND(Nøgletal!S112,2)=ROUND(Nøgletal!O112,2),\"\",Nøgletal!I112)","v":1.1124054243480432E-3}]
[{"$f":"Nøgletal!A113","v":"Bionaturgas"},{"$f":"IF(AND(E89=\"\",F89=\"\"),\"\",Nøgletal!B113)","v":373.49},{"$f":"IF(E89=\"\",\"\",Nøgletal!E113)","v":0.17667820481705387},{"$f":"IF(F89=\"\",\"\",Nøgletal!F113)","v":0.23865436598828205},{"$f":"IF(ROUND(Nøgletal!R113,2)=ROUND(Nøgletal!O113,2),\"\",Nøgletal!H113)","v":0.17667820481705387},{"$f":"IF(ROUND(Nøgletal!S113,2)=ROUND(Nøgletal!O113,2),\"\",Nøgletal!I113)","v":0.23865436598828205}]
[{"$f":"Nøgletal!A114","v":"Biomasse"},{"$f":"IF(AND(E90=\"\",F90=\"\"),\"\",Nøgletal!B114)","v":464.66499999999996},{"$f":"IF(E90=\"\",\"\",Nøgletal!E114)","v":5.1971571216929288E-2},{"$f":"IF(F90=\"\",\"\",Nøgletal!F114)","v":5.1011109831711225E-3},{"$f":"IF(ROUND(Nøgletal!R114,2)=ROUND(Nøgletal!O114,2),\"\",Nøgletal!H114)","v":5.1971571216929281E-2},{"$f":"IF(ROUND(Nøgletal!S114,2)=ROUND(Nøgletal!O114,2),\"\",Nøgletal!I114)","v":5.1011109831711225E-3}]
[{"$f":"Nøgletal!A115","v":"Biogas"},{"$f":"IF(AND(E91=\"\",F91=\"\"),\"\",Nøgletal!B115)","v":237.4},{"$f":"IF(E91=\"\",\"\",Nøgletal!E115)","v":6.226058619157579E-2},{"$f":"IF(F91=\"\",\"\",Nøgletal!F115)","v":2.8776185972092264E-2},{"$f":"IF(ROUND(Nøgletal!R115,2)=ROUND(Nøgletal!O115,2),\"\",Nøgletal!H115)","v":6.226058619157579E-2},{"$f":"IF(ROUND(Nøgletal!S115,2)=ROUND(Nøgletal!O115,2),\"\",Nøgletal!I115)","v":2.8776185972092264E-2}]
[{"$f":"Nøgletal!A116","v":"Bygas"},{"$f":"IF(AND(E92=\"\",F92=\"\"),\"\",Nøgletal!B116)","v":12},{"$f":"IF(E92=\"\",\"\",Nøgletal!E116)","v":7.8860520512240881E-4},{"$f":"IF(F92=\"\",\"\",Nøgletal!F116)","v":2.9434321808394389E-5},{"$f":"IF(ROUND(Nøgletal!R116,2)=ROUND(Nøgletal!O116,2),\"\",Nøgletal!H116)","v":7.8860520512240881E-4},{"$f":"IF(ROUND(Nøgletal!S116,2)=ROUND(Nøgletal!O116,2),\"\",Nøgletal!I116)","v":2.9434321808394392E-5}]
[{"$f":"Nøgletal!A117","v":"Sol"},{"$f":"IF(AND(E93=\"\",F93=\"\"),\"\",Nøgletal!B117)","v":0},{"$f":"IF(E93=\"\",\"\",Nøgletal!E117)","v":6.087537081617426E-3},{"$f":"IF(F93=\"\",\"\",Nøgletal!F117)","v":7.7868379704363021E-3},{"$f":"IF(ROUND(Nøgletal!R117,2)=ROUND(Nøgletal!O117,2),\"\",Nøgletal!H117)","v":6.087537081617426E-3},{"$f":"IF(ROUND(Nøgletal!S117,2)=ROUND(Nøgletal!O117,2),\"\",Nøgletal!I117)","v":7.7868379704363021E-3}]
[{"$f":"Nøgletal!A118","v":"Varmepumpe (el + omgivelsesvarme)"},{"$f":"IF(AND(E94=\"\",F94=\"\"),\"\",Nøgletal!B118)","v":0},{"$f":"IF(E94=\"\",\"\",Nøgletal!E118)","v":0.55658814721575922},{"$f":"IF(F94=\"\",\"\",Nøgletal!F118)","v":0.71195652043287871},{"$f":"IF(ROUND(Nøgletal!R118,2)=ROUND(Nøgletal!O118,2),\"\",Nøgletal!H118)","v":0.55658814721575922},{"$f":"IF(ROUND(Nøgletal!S118,2)=ROUND(Nøgletal!O118,2),\"\",Nøgletal!I118)","v":0.7119565204328786}]
[{"$f":"Nøgletal!A119","v":"El til paneler og proces"},{"$f":"IF(AND(E95=\"\",F95=\"\"),\"\",Nøgletal!B119)","v":""},{"$f":"IF(E95=\"\",\"\",Nøgletal!E119)","v":""},{"$f":"IF(F95=\"\",\"\",Nøgletal!F119)","v":""},{"$f":"IF(ROUND(Nøgletal!R119,2)=ROUND(Nøgletal!O119,2),\"\",Nøgletal!H119)","v":""},{"$f":"IF(ROUND(Nøgletal!S119,2)=ROUND(Nøgletal!O119,2),\"\",Nøgletal!I119)","v":""}]
[{"$f":"Nøgletal!A120","v":"Engros og detailhandel"},{"$f":"IF(AND(E96=\"\",F96=\"\"),\"\",Nøgletal!B120)","v":""},{"$f":"IF(E96=\"\",\"\",Nøgletal!E120)","v":""},{"$f":"IF(F96=\"\",\"\",Nøgletal!F120)","v":""},{"$f":"IF(ROUND(Nøgletal!R120,2)=ROUND(Nøgletal!O120,2),\"\",Nøgletal!H120)","v":""},{"$f":"IF(ROUND(Nøgletal!S120,2)=ROUND(Nøgletal!O120,2),\"\",Nøgletal!I120)","v":""}]
[{"$f":"Nøgletal!A121","v":"Naturgas"},{"$f":"IF(AND(E97=\"\",F97=\"\"),\"\",Nøgletal!B121)","v":1805.12},{"$f":"IF(E97=\"\",\"\",Nøgletal!E121)","v":0.10069531570406523},{"$f":"IF(F97=\"\",\"\",Nøgletal!F121)","v":3.1999909596819228E-4},{"$f":"IF(ROUND(Nøgletal!R121,2)=ROUND(Nøgletal!O121,2),\"\",Nøgletal!H121)","v":0.10069531570406523},{"$f":"IF(ROUND(Nøgletal!S121,2)=ROUND(Nøgletal!O121,2),\"\",Nøgletal!I121)","v":3.1999909596819228E-4}]
[{"$f":"Nøgletal!A122","v":"Kul"},{"$f":"IF(AND(E98=\"\",F98=\"\"),\"\",Nøgletal!B122)","v":""},{"$f":"IF(E98=\"\",\"\",Nøgletal!E122)","v":""},{"$f":"IF(F98=\"\",\"\",Nøgletal!F122)","v":""},{"$f":"IF(ROUND(Nøgletal!R122,2)=ROUND(Nøgletal!O122,2),\"\",Nøgletal!H122)","v":""},{"$f":"IF(ROUND(Nøgletal!S122,2)=ROUND(Nøgletal!O122,2),\"\",Nøgletal!I122)","v":""}]
[{"$f":"Nøgletal!A123","v":"Olieprodukter"},{"$f":"IF(AND(E99=\"\",F99=\"\"),\"\",Nøgletal!B123)","v":274.65000000000003},{"$f":"IF(E99=\"\",\"\",Nøgletal!E123)","v":3.0709283152917839E-2},{"$f":"IF(F99=\"\",\"\",Nøgletal!F123)","v":3.4552241552077931E-4},{"$f":"IF(ROUND(Nøgletal!R123,2)=ROUND(Nøgletal!O123,2),\"\",Nøgletal!H123)","v":3.0709283152917835E-2},{"$f":"IF(ROUND(Nøgletal!S123,2)=ROUND(Nøgletal!O123,2),\"\",Nøgletal!I123)","v":3.4552241552077931E-4}]
[{"$f":"Nøgletal!A124","v":"Affald ikke-bionedbrydeligt"},{"$f":"IF(AND(E100=\"\",F100=\"\"),\"\",Nøgletal!B124)","v":""},{"$f":"IF(E100=\"\",\"\",Nøgletal!E124)","v":""},{"$f":"IF(F100=\"\",\"\",Nøgletal!F124)","v":""},{"$f":"IF(ROUND(Nøgletal!R124,2)=ROUND(Nøgletal!O124,2),\"\",Nøgletal!H124)","v":""},{"$f":"IF(ROUND(Nøgletal!S124,2)=ROUND(Nøgletal!O124,2),\"\",Nøgletal!I124)","v":""}]
[{"$f":"Nøgletal!A125","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E101=\"\",F101=\"\"),\"\",Nøgletal!B125)","v":""},{"$f":"IF(E101=\"\",\"\",Nøgletal!E125)","v":""},{"$f":"IF(F101=\"\",\"\",Nøgletal!F125)","v":""},{"$f":"IF(ROUND(Nøgletal!R125,2)=ROUND(Nøgletal!O125,2),\"\",Nøgletal!H125)","v":""},{"$f":"IF(ROUND(Nøgletal!S125,2)=ROUND(Nøgletal!O125,2),\"\",Nøgletal!I125)","v":""}]
[{"$f":"Nøgletal!A126","v":"Bionaturgas"},{"$f":"IF(AND(E102=\"\",F102=\"\"),\"\",Nøgletal!B126)","v":201.5},{"$f":"IF(E102=\"\",\"\",Nøgletal!E126)","v":0.25627859103485057},{"$f":"IF(F102=\"\",\"\",Nøgletal!F126)","v":0.23978547885104207},{"$f":"IF(ROUND(Nøgletal!R126,2)=ROUND(Nøgletal!O126,2),\"\",Nøgletal!H126)","v":0.25627859103485057},{"$f":"IF(ROUND(Nøgletal!S126,2)=ROUND(Nøgletal!O126,2),\"\",Nøgletal!I126)","v":0.23978547885104207}]
[{"$f":"Nøgletal!A127","v":"Biomasse"},{"$f":"IF(AND(E103=\"\",F103=\"\"),\"\",Nøgletal!B127)","v":0},{"$f":"IF(E103=\"\",\"\",Nøgletal!E127)","v":4.183631545595326E-3},{"$f":"IF(F103=\"\",\"\",Nøgletal!F127)","v":5.1895899358819653E-3},{"$f":"IF(ROUND(Nøgletal!R127,2)=ROUND(Nøgletal!O127,2),\"\",Nøgletal!H127)","v":4.183631545595326E-3},{"$f":"IF(ROUND(Nøgletal!S127,2)=ROUND(Nøgletal!O127,2),\"\",Nøgletal!I127)","v":5.1895899358819653E-3}]
[{"$f":"Nøgletal!A128","v":"Biogas"},{"$f":"IF(AND(E104=\"\",F104=\"\"),\"\",Nøgletal!B128)","v":""},{"$f":"IF(E104=\"\",\"\",Nøgletal!E128)","v":""},{"$f":"IF(F104=\"\",\"\",Nøgletal!F128)","v":""},{"$f":"IF(ROUND(Nøgletal!R128,2)=ROUND(Nøgletal!O128,2),\"\",Nøgletal!H128)","v":""},{"$f":"IF(ROUND(Nøgletal!S128,2)=ROUND(Nøgletal!O128,2),\"\",Nøgletal!I128)","v":""}]
[{"$f":"Nøgletal!A129","v":"Bygas"},{"$f":"IF(AND(E105=\"\",F105=\"\"),\"\",Nøgletal!B129)","v":""},{"$f":"IF(E105=\"\",\"\",Nøgletal!E129)","v":""},{"$f":"IF(F105=\"\",\"\",Nøgletal!F129)","v":""},{"$f":"IF(ROUND(Nøgletal!R129,2)=ROUND(Nøgletal!O129,2),\"\",Nøgletal!H129)","v":""},{"$f":"IF(ROUND(Nøgletal!S129,2)=ROUND(Nøgletal!O129,2),\"\",Nøgletal!I129)","v":""}]
[{"$f":"Nøgletal!A130","v":"Sol"},{"$f":"IF(AND(E106=\"\",F106=\"\"),\"\",Nøgletal!B130)","v":0},{"$f":"IF(E106=\"\",\"\",Nøgletal!E130)","v":6.5078712931482862E-3},{"$f":"IF(F106=\"\",\"\",Nøgletal!F130)","v":8.0726954558163911E-3},{"$f":"IF(ROUND(Nøgletal!R130,2)=ROUND(Nøgletal!O130,2),\"\",Nøgletal!H130)","v":6.5078712931482862E-3},{"$f":"IF(ROUND(Nøgletal!S130,2)=ROUND(Nøgletal!O130,2),\"\",Nøgletal!I130)","v":8.0726954558163911E-3}]
[{"$f":"Nøgletal!A131","v":"Varmepumpe (el + omgivelsesvarme)"},{"$f":"IF(AND(E107=\"\",F107=\"\"),\"\",Nøgletal!B131)","v":0},{"$f":"IF(E107=\"\",\"\",Nøgletal!E131)","v":0.60162530726942265},{"$f":"IF(F107=\"\",\"\",Nøgletal!F131)","v":0.74628671424577053},{"$f":"IF(ROUND(Nøgletal!R131,2)=ROUND(Nøgletal!O131,2),\"\",Nøgletal!H131)","v":0.60162530726942276},{"$f":"IF(ROUND(Nøgletal!S131,2)=ROUND(Nøgletal!O131,2),\"\",Nøgletal!I131)","v":0.74628671424577064}]
[{"$f":"Nøgletal!A132","v":"El til paneler og proces"},{"$f":"IF(AND(E108=\"\",F108=\"\"),\"\",Nøgletal!B132)","v":""},{"$f":"IF(E108=\"\",\"\",Nøgletal!E132)","v":""},{"$f":"IF(F108=\"\",\"\",Nøgletal!F132)","v":""},{"$f":"IF(ROUND(Nøgletal!R132,2)=ROUND(Nøgletal!O132,2),\"\",Nøgletal!H132)","v":""},{"$f":"IF(ROUND(Nøgletal!S132,2)=ROUND(Nøgletal!O132,2),\"\",Nøgletal!I132)","v":""}]
[{"$f":"Nøgletal!A133","v":"Landbrug, skovbrug og gartneri"},{"$f":"IF(AND(E109=\"\",F109=\"\"),\"\",Nøgletal!B133)","v":""},{"$f":"IF(E109=\"\",\"\",Nøgletal!E133)","v":""},{"$f":"IF(F109=\"\",\"\",Nøgletal!F133)","v":""},{"$f":"IF(ROUND(Nøgletal!R133,2)=ROUND(Nøgletal!O133,2),\"\",Nøgletal!H133)","v":""},{"$f":"IF(ROUND(Nøgletal!S133,2)=ROUND(Nøgletal!O133,2),\"\",Nøgletal!I133)","v":""}]
[{"$f":"Nøgletal!A134","v":"Naturgas"},{"$f":"IF(AND(E110=\"\",F110=\"\"),\"\",Nøgletal!B134)","v":1329.41},{"$f":"IF(E110=\"\",\"\",Nøgletal!E134)","v":2.2072787943558821E-2},{"$f":"IF(F110=\"\",\"\",Nøgletal!F134)","v":6.0065751430342363E-4},{"$f":"IF(ROUND(Nøgletal!R134,2)=ROUND(Nøgletal!O134,2),\"\",Nøgletal!H134)","v":2.2072787943558821E-2},{"$f":"IF(ROUND(Nøgletal!S134,2)=ROUND(Nøgletal!O134,2),\"\",Nøgletal!I134)","v":6.0065751430342363E-4}]
[{"$f":"Nøgletal!A135","v":"Kul"},{"$f":"IF(AND(E111=\"\",F111=\"\"),\"\",Nøgletal!B135)","v":220.58},{"$f":"IF(E111=\"\",\"\",Nøgletal!E135)","v":1.1625323438246219E-2},{"$f":"IF(F111=\"\",\"\",Nøgletal!F135)","v":2.5837393530365603E-3},{"$f":"IF(ROUND(Nøgletal!R135,2)=ROUND(Nøgletal!O135,2),\"\",Nøgletal!H135)","v":1.1625323438246217E-2},{"$f":"IF(ROUND(Nøgletal!S135,2)=ROUND(Nøgletal!O135,2),\"\",Nøgletal!I135)","v":2.5837393530365603E-3}]
[{"$f":"Nøgletal!A136","v":"Olieprodukter"},{"$f":"IF(AND(E112=\"\",F112=\"\"),\"\",Nøgletal!B136)","v":12228.349999999999},{"$f":"IF(E112=\"\",\"\",Nøgletal!E136)","v":0.60525046774369773},{"$f":"IF(F112=\"\",\"\",Nøgletal!F136)","v":0.12000352154996667},{"$f":"IF(ROUND(Nøgletal!R136,2)=ROUND(Nøgletal!O136,2),\"\",Nøgletal!H136)","v":0.60525046774369751},{"$f":"IF(ROUND(Nøgletal!S136,2)=ROUND(Nøgletal!O136,2),\"\",Nøgletal!I136)","v":0.12000352154996677}]
[{"$f":"Nøgletal!A137","v":"Affald ikke-bionedbrydeligt"},{"$f":"IF(AND(E113=\"\",F113=\"\"),\"\",Nøgletal!B137)","v":""},{"$f":"IF(E113=\"\",\"\",Nøgletal!E137)","v":""},{"$f":"IF(F113=\"\",\"\",Nøgletal!F137)","v":""},{"$f":"IF(ROUND(Nøgletal!R137,2)=ROUND(Nøgletal!O137,2),\"\",Nøgletal!H137)","v":""},{"$f":"IF(ROUND(Nøgletal!S137,2)=ROUND(Nøgletal!O137,2),\"\",Nøgletal!I137)","v":""}]
[{"$f":"Nøgletal!A138","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E114=\"\",F114=\"\"),\"\",Nøgletal!B138)","v":0},{"$f":"IF(E114=\"\",\"\",Nøgletal!E138)","v":2.5096962038175415E-2},{"$f":"IF(F114=\"\",\"\",Nøgletal!F138)","v":4.8965050073459838E-2},{"$f":"IF(ROUND(Nøgletal!R138,2)=ROUND(Nøgletal!O138,2),\"\",Nøgletal!H138)","v":2.5096962038175415E-2},{"$f":"IF(ROUND(Nøgletal!S138,2)=ROUND(Nøgletal!O138,2),\"\",Nøgletal!I138)","v":4.8965050073459838E-2}]
[{"$f":"Nøgletal!A139","v":"Bionaturgas"},{"$f":"IF(AND(E115=\"\",F115=\"\"),\"\",Nøgletal!B139)","v":148.4},{"$f":"IF(E115=\"\",\"\",Nøgletal!E139)","v":5.6075483893695335E-2},{"$f":"IF(F115=\"\",\"\",Nøgletal!F139)","v":0.44778714825189592},{"$f":"IF(ROUND(Nøgletal!R139,2)=ROUND(Nøgletal!O139,2),\"\",Nøgletal!H139)","v":5.6075483893695335E-2},{"$f":"IF(ROUND(Nøgletal!S139,2)=ROUND(Nøgletal!O139,2),\"\",Nøgletal!I139)","v":0.44778714825189586}]
[{"$f":"Nøgletal!A140","v":"Biomasse"},{"$f":"IF(AND(E116=\"\",F116=\"\"),\"\",Nøgletal!B140)","v":2160.7800000000002},{"$f":"IF(E116=\"\",\"\",Nøgletal!E140)","v":0.13515610900306071},{"$f":"IF(F116=\"\",\"\",Nøgletal!F140)","v":4.1013516065395099E-2},{"$f":"IF(ROUND(Nøgletal!R140,2)=ROUND(Nøgletal!O140,2),\"\",Nøgletal!H140)","v":0.13515610900306071},{"$f":"IF(ROUND(Nøgletal!S140,2)=ROUND(Nøgletal!O140,2),\"\",Nøgletal!I140)","v":4.1013516065395092E-2}]
[{"$f":"Nøgletal!A141","v":"Biogas"},{"$f":"IF(AND(E117=\"\",F117=\"\"),\"\",Nøgletal!B141)","v":103.35},{"$f":"IF(E117=\"\",\"\",Nøgletal!E141)","v":3.5583413809280776E-2},{"$f":"IF(F117=\"\",\"\",Nøgletal!F141)","v":0.23993191845669376},{"$f":"IF(ROUND(Nøgletal!R141,2)=ROUND(Nøgletal!O141,2),\"\",Nøgletal!H141)","v":3.5583413809280776E-2},{"$f":"IF(ROUND(Nøgletal!S141,2)=ROUND(Nøgletal!O141,2),\"\",Nøgletal!I141)","v":0.23993191845669376}]
[{"$f":"Nøgletal!A142","v":"Bygas"},{"$f":"IF(AND(E118=\"\",F118=\"\"),\"\",Nøgletal!B142)","v":""},{"$f":"IF(E118=\"\",\"\",Nøgletal!E142)","v":""},{"$f":"IF(F118=\"\",\"\",Nøgletal!F142)","v":""},{"$f":"IF(ROUND(Nøgletal!R142,2)=ROUND(Nøgletal!O142,2),\"\",Nøgletal!H142)","v":""},{"$f":"IF(ROUND(Nøgletal!S142,2)=ROUND(Nøgletal!O142,2),\"\",Nøgletal!I142)","v":""}]
[{"$f":"Nøgletal!A143","v":"Sol"},{"$f":"IF(AND(E119=\"\",F119=\"\"),\"\",Nøgletal!B143)","v":""},{"$f":"IF(E119=\"\",\"\",Nøgletal!E143)","v":""},{"$f":"IF(F119=\"\",\"\",Nøgletal!F143)","v":""},{"$f":"IF(ROUND(Nøgletal!R143,2)=ROUND(Nøgletal!O143,2),\"\",Nøgletal!H143)","v":""},{"$f":"IF(ROUND(Nøgletal!S143,2)=ROUND(Nøgletal!O143,2),\"\",Nøgletal!I143)","v":""}]
[{"$f":"Nøgletal!A144","v":"Varmepumpe (el + omgivelsesvarme)"},{"$f":"IF(AND(E120=\"\",F120=\"\"),\"\",Nøgletal!B144)","v":954.82},{"$f":"IF(E120=\"\",\"\",Nøgletal!E144)","v":0.1091394521302851},{"$f":"IF(F120=\"\",\"\",Nøgletal!F144)","v":9.9114448735248759E-2},{"$f":"IF(ROUND(Nøgletal!R144,2)=ROUND(Nøgletal!O144,2),\"\",Nøgletal!H144)","v":0.1091394521302851},{"$f":"IF(ROUND(Nøgletal!S144,2)=ROUND(Nøgletal!O144,2),\"\",Nøgletal!I144)","v":9.9114448735248745E-2}]
[{"$f":"Nøgletal!A145","v":"El til paneler og proces"},{"$f":"IF(AND(E121=\"\",F121=\"\"),\"\",Nøgletal!B145)","v":""},{"$f":"IF(E121=\"\",\"\",Nøgletal!E145)","v":""},{"$f":"IF(F121=\"\",\"\",Nøgletal!F145)","v":""},{"$f":"IF(ROUND(Nøgletal!R145,2)=ROUND(Nøgletal!O145,2),\"\",Nøgletal!H145)","v":""},{"$f":"IF(ROUND(Nøgletal!S145,2)=ROUND(Nøgletal!O145,2),\"\",Nøgletal!I145)","v":""}]
[{"$f":"Nøgletal!A146","v":"Fiskeri"},{"$f":"IF(AND(E122=\"\",F122=\"\"),\"\",Nøgletal!B146)","v":""},{"$f":"IF(E122=\"\",\"\",Nøgletal!E146)","v":""},{"$f":"IF(F122=\"\",\"\",Nøgletal!F146)","v":""},{"$f":"IF(ROUND(Nøgletal!R146,2)=ROUND(Nøgletal!O146,2),\"\",Nøgletal!H146)","v":""},{"$f":"IF(ROUND(Nøgletal!S146,2)=ROUND(Nøgletal!O146,2),\"\",Nøgletal!I146)","v":""}]
[{"$f":"Nøgletal!A147","v":"Kul"},{"$f":"IF(AND(E123=\"\",F123=\"\"),\"\",Nøgletal!B147)","v":""},{"$f":"IF(E123=\"\",\"\",Nøgletal!E147)","v":""},{"$f":"IF(F123=\"\",\"\",Nøgletal!F147)","v":""},{"$f":"IF(ROUND(Nøgletal!R147,2)=ROUND(Nøgletal!O147,2),\"\",Nøgletal!H147)","v":""},{"$f":"IF(ROUND(Nøgletal!S147,2)=ROUND(Nøgletal!O147,2),\"\",Nøgletal!I147)","v":""}]
[{"$f":"Nøgletal!A148","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E124=\"\",F124=\"\"),\"\",Nøgletal!B148)","v":""},{"$f":"IF(E124=\"\",\"\",Nøgletal!E148)","v":""},{"$f":"IF(F124=\"\",\"\",Nøgletal!F148)","v":""},{"$f":"IF(ROUND(Nøgletal!R148,2)=ROUND(Nøgletal!O148,2),\"\",Nøgletal!H148)","v":""},{"$f":"IF(ROUND(Nøgletal!S148,2)=ROUND(Nøgletal!O148,2),\"\",Nøgletal!I148)","v":""}]
[{"$f":"Nøgletal!A149","v":"Olieprodukter"},{"$f":"IF(AND(E125=\"\",F125=\"\"),\"\",Nøgletal!B149)","v":4732},{"$f":"IF(E125=\"\",\"\",Nøgletal!E149)","v":1},{"$f":"IF(F125=\"\",\"\",Nøgletal!F149)","v":1},{"$f":"IF(ROUND(Nøgletal!R149,2)=ROUND(Nøgletal!O149,2),\"\",Nøgletal!H149)","v":1},{"$f":"IF(ROUND(Nøgletal!S149,2)=ROUND(Nøgletal!O149,2),\"\",Nøgletal!I149)","v":1}]
[{"$f":"Nøgletal!A150","v":"El til paneler og proces"},{"$f":"IF(AND(E126=\"\",F126=\"\"),\"\",Nøgletal!B150)","v":""},{"$f":"IF(E126=\"\",\"\",Nøgletal!E150)","v":""},{"$f":"IF(F126=\"\",\"\",Nøgletal!F150)","v":""},{"$f":"IF(ROUND(Nøgletal!R150,2)=ROUND(Nøgletal!O150,2),\"\",Nøgletal!H150)","v":""},{"$f":"IF(ROUND(Nøgletal!S150,2)=ROUND(Nøgletal!O150,2),\"\",Nøgletal!I150)","v":""}]
[{"$f":"Nøgletal!A151","v":"Byggeri og anlægsvirksomhed"},{"$f":"IF(AND(E127=\"\",F127=\"\"),\"\",Nøgletal!B151)","v":""},{"$f":"IF(E127=\"\",\"\",Nøgletal!E151)","v":""},{"$f":"IF(F127=\"\",\"\",Nøgletal!F151)","v":""},{"$f":"IF(ROUND(Nøgletal!R151,2)=ROUND(Nøgletal!O151,2),\"\",Nøgletal!H151)","v":""},{"$f":"IF(ROUND(Nøgletal!S151,2)=ROUND(Nøgletal!O151,2),\"\",Nøgletal!I151)","v":""}]
[{"$f":"Nøgletal!A152","v":"Naturgas"},{"$f":"IF(AND(E128=\"\",F128=\"\"),\"\",Nøgletal!B152)","v":279.83},{"$f":"IF(E128=\"\",\"\",Nøgletal!E152)","v":2.0908146149095207E-2},{"$f":"IF(F128=\"\",\"\",Nøgletal!F152)","v":9.1737271617104473E-4},{"$f":"IF(ROUND(Nøgletal!R152,2)=ROUND(Nøgletal!O152,2),\"\",Nøgletal!H152)","v":2.0908146149095207E-2},{"$f":"IF(ROUND(Nøgletal!S152,2)=ROUND(Nøgletal!O152,2),\"\",Nøgletal!I152)","v":9.1737271617104473E-4}]
[{"$f":"Nøgletal!A153","v":"Kul"},{"$f":"IF(AND(E129=\"\",F129=\"\"),\"\",Nøgletal!B153)","v":""},{"$f":"IF(E129=\"\",\"\",Nøgletal!E153)","v":""},{"$f":"IF(F129=\"\",\"\",Nøgletal!F153)","v":""},{"$f":"IF(ROUND(Nøgletal!R153,2)=ROUND(Nøgletal!O153,2),\"\",Nøgletal!H153)","v":""},{"$f":"IF(ROUND(Nøgletal!S153,2)=ROUND(Nøgletal!O153,2),\"\",Nøgletal!I153)","v":""}]
[{"$f":"Nøgletal!A154","v":"Olieprodukter"},{"$f":"IF(AND(E130=\"\",F130=\"\"),\"\",Nøgletal!B154)","v":5240.7299999999996},{"$f":"IF(E130=\"\",\"\",Nøgletal!E154)","v":0.83823286947025744},{"$f":"IF(F130=\"\",\"\",Nøgletal!F154)","v":0.14675671182238129},{"$f":"IF(ROUND(Nøgletal!R154,2)=ROUND(Nøgletal!O154,2),\"\",Nøgletal!H154)","v":0.83823286947025732},{"$f":"IF(ROUND(Nøgletal!S154,2)=ROUND(Nøgletal!O154,2),\"\",Nøgletal!I154)","v":0.1467567118223812}]
[{"$f":"Nøgletal!A155","v":"Affald ikke-bionedbrydeligt"},{"$f":"IF(AND(E131=\"\",F131=\"\"),\"\",Nøgletal!B155)","v":""},{"$f":"IF(E131=\"\",\"\",Nøgletal!E155)","v":""},{"$f":"IF(F131=\"\",\"\",Nøgletal!F155)","v":""},{"$f":"IF(ROUND(Nøgletal!R155,2)=ROUND(Nøgletal!O155,2),\"\",Nøgletal!H155)","v":""},{"$f":"IF(ROUND(Nøgletal!S155,2)=ROUND(Nøgletal!O155,2),\"\",Nøgletal!I155)","v":""}]
[{"$f":"Nøgletal!A156","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E132=\"\",F132=\"\"),\"\",Nøgletal!B156)","v":0},{"$f":"IF(E132=\"\",\"\",Nøgletal!E156)","v":8.500162065584442E-2},{"$f":"IF(F132=\"\",\"\",Nøgletal!F156)","v":0.15663812166080962},{"$f":"IF(ROUND(Nøgletal!R156,2)=ROUND(Nøgletal!O156,2),\"\",Nøgletal!H156)","v":8.500162065584442E-2},{"$f":"IF(ROUND(Nøgletal!S156,2)=ROUND(Nøgletal!O156,2),\"\",Nøgletal!I156)","v":0.15663812166080962}]
[{"$f":"Nøgletal!A157","v":"Bionaturgas"},{"$f":"IF(AND(E133=\"\",F133=\"\"),\"\",Nøgletal!B157)","v":31.24},{"$f":"IF(E133=\"\",\"\",Nøgletal!E157)","v":5.3414406136452132E-2},{"$f":"IF(F133=\"\",\"\",Nøgletal!F157)","v":0.69463134565144957},{"$f":"IF(ROUND(Nøgletal!R157,2)=ROUND(Nøgletal!O157,2),\"\",Nøgletal!H157)","v":5.3414406136452132E-2},{"$f":"IF(ROUND(Nøgletal!S157,2)=ROUND(Nøgletal!O157,2),\"\",Nøgletal!I157)","v":0.69463134565144957}]
[{"$f":"Nøgletal!A158","v":"Biomasse"},{"$f":"IF(AND(E134=\"\",F134=\"\"),\"\",Nøgletal!B158)","v":""},{"$f":"IF(E134=\"\",\"\",Nøgletal!E158)","v":""},{"$f":"IF(F134=\"\",\"\",Nøgletal!F158)","v":""},{"$f":"IF(ROUND(Nøgletal!R158,2)=ROUND(Nøgletal!O158,2),\"\",Nøgletal!H158)","v":""},{"$f":"IF(ROUND(Nøgletal!S158,2)=ROUND(Nøgletal!O158,2),\"\",Nøgletal!I158)","v":""}]
[{"$f":"Nøgletal!A159","v":"Biogas"},{"$f":"IF(AND(E135=\"\",F135=\"\"),\"\",Nøgletal!B159)","v":""},{"$f":"IF(E135=\"\",\"\",Nøgletal!E159)","v":""},{"$f":"IF(F135=\"\",\"\",Nøgletal!F159)","v":""},{"$f":"IF(ROUND(Nøgletal!R159,2)=ROUND(Nøgletal!O159,2),\"\",Nøgletal!H159)","v":""},{"$f":"IF(ROUND(Nøgletal!S159,2)=ROUND(Nøgletal!O159,2),\"\",Nøgletal!I159)","v":""}]
[{"$f":"Nøgletal!A160","v":"Bygas"},{"$f":"IF(AND(E136=\"\",F136=\"\"),\"\",Nøgletal!B160)","v":""},{"$f":"IF(E136=\"\",\"\",Nøgletal!E160)","v":""},{"$f":"IF(F136=\"\",\"\",Nøgletal!F160)","v":""},{"$f":"IF(ROUND(Nøgletal!R160,2)=ROUND(Nøgletal!O160,2),\"\",Nøgletal!H160)","v":""},{"$f":"IF(ROUND(Nøgletal!S160,2)=ROUND(Nøgletal!O160,2),\"\",Nøgletal!I160)","v":""}]
[{"$f":"Nøgletal!A161","v":"Sol"},{"$f":"IF(AND(E137=\"\",F137=\"\"),\"\",Nøgletal!B161)","v":0},{"$f":"IF(E137=\"\",\"\",Nøgletal!E161)","v":3.2320007853933231E-4},{"$f":"IF(F137=\"\",\"\",Nøgletal!F161)","v":5.9558221163805928E-4},{"$f":"IF(ROUND(Nøgletal!R161,2)=ROUND(Nøgletal!O161,2),\"\",Nøgletal!H161)","v":3.2320007853933237E-4},{"$f":"IF(ROUND(Nøgletal!S161,2)=ROUND(Nøgletal!O161,2),\"\",Nøgletal!I161)","v":5.9558221163805928E-4}]
[{"$f":"Nøgletal!A162","v":"Varmepumpe (el + omgivelsesvarme)"},{"$f":"IF(AND(E138=\"\",F138=\"\"),\"\",Nøgletal!B162)","v":0},{"$f":"IF(E138=\"\",\"\",Nøgletal!E162)","v":2.1197575098115505E-3},{"$f":"IF(F138=\"\",\"\",Nøgletal!F162)","v":4.6086593755050183E-4},{"$f":"IF(ROUND(Nøgletal!R162,2)=ROUND(Nøgletal!O162,2),\"\",Nøgletal!H162)","v":2.1197575098115505E-3},{"$f":"IF(ROUND(Nøgletal!S162,2)=ROUND(Nøgletal!O162,2),\"\",Nøgletal!I162)","v":4.6086593755050183E-4}]
[{"$f":"Nøgletal!A163","v":"El til paneler og proces"},{"$f":"IF(AND(E139=\"\",F139=\"\"),\"\",Nøgletal!B163)","v":""},{"$f":"IF(E139=\"\",\"\",Nøgletal!E163)","v":""},{"$f":"IF(F139=\"\",\"\",Nøgletal!F163)","v":""},{"$f":"IF(ROUND(Nøgletal!R163,2)=ROUND(Nøgletal!O163,2),\"\",Nøgletal!H163)","v":""},{"$f":"IF(ROUND(Nøgletal!S163,2)=ROUND(Nøgletal!O163,2),\"\",Nøgletal!I163)","v":""}]
[{"$f":"Nøgletal!A164","v":"Fremstillingsvirksomhed"},{"$f":"IF(AND(E140=\"\",F140=\"\"),\"\",Nøgletal!B164)","v":""},{"$f":"IF(E140=\"\",\"\",Nøgletal!E164)","v":""},{"$f":"IF(F140=\"\",\"\",Nøgletal!F164)","v":""},{"$f":"IF(ROUND(Nøgletal!R164,2)=ROUND(Nøgletal!O164,2),\"\",Nøgletal!H164)","v":""},{"$f":"IF(ROUND(Nøgletal!S164,2)=ROUND(Nøgletal!O164,2),\"\",Nøgletal!I164)","v":""}]
[{"$f":"Nøgletal!A165","v":"Naturgas"},{"$f":"IF(AND(E141=\"\",F141=\"\"),\"\",Nøgletal!B165)","v":25065.16},{"$f":"IF(E141=\"\",\"\",Nøgletal!E165)","v":0.15211659673738415},{"$f":"IF(F141=\"\",\"\",Nøgletal!F165)","v":1.2961139115111426E-3},{"$f":"IF(ROUND(Nøgletal!R165,2)=ROUND(Nøgletal!O165,2),\"\",Nøgletal!H165)","v":0.15211659673738415},{"$f":"IF(ROUND(Nøgletal!S165,2)=ROUND(Nøgletal!O165,2),\"\",Nøgletal!I165)","v":1.2961139115111426E-3}]
[{"$f":"Nøgletal!A166","v":"Kul"},{"$f":"IF(AND(E142=\"\",F142=\"\"),\"\",Nøgletal!B166)","v":4037.48},{"$f":"IF(E142=\"\",\"\",Nøgletal!E166)","v":6.4396391638097614E-2},{"$f":"IF(F142=\"\",\"\",Nøgletal!F166)","v":3.1792089141796502E-3},{"$f":"IF(ROUND(Nøgletal!R166,2)=ROUND(Nøgletal!O166,2),\"\",Nøgletal!H166)","v":6.4396391638097614E-2},{"$f":"IF(ROUND(Nøgletal!S166,2)=ROUND(Nøgletal!O166,2),\"\",Nøgletal!I166)","v":3.1792089141796502E-3}]
[{"$f":"Nøgletal!A167","v":"Olieprodukter"},{"$f":"IF(AND(E143=\"\",F143=\"\"),\"\",Nøgletal!B167)","v":12615.8},{"$f":"IF(E143=\"\",\"\",Nøgletal!E167)","v":0.15937375734265533},{"$f":"IF(F143=\"\",\"\",Nøgletal!F167)","v":5.1497365696975871E-3},{"$f":"IF(ROUND(Nøgletal!R167,2)=ROUND(Nøgletal!O167,2),\"\",Nøgletal!H167)","v":0.15937375734265533},{"$f":"IF(ROUND(Nøgletal!S167,2)=ROUND(Nøgletal!O167,2),\"\",Nøgletal!I167)","v":5.1497365696975871E-3}]
[{"$f":"Nøgletal!A168","v":"Affald ikke-bionedbrydeligt"},{"$f":"IF(AND(E144=\"\",F144=\"\"),\"\",Nøgletal!B168)","v":842.51200000000006},{"$f":"IF(E144=\"\",\"\",Nøgletal!E168)","v":5.608329903052417E-2},{"$f":"IF(F144=\"\",\"\",Nøgletal!F168)","v":3.7194983889047385E-2},{"$f":"IF(ROUND(Nøgletal!R168,2)=ROUND(Nøgletal!O168,2),\"\",Nøgletal!H168)","v":5.608329903052417E-2},{"$f":"IF(ROUND(Nøgletal!S168,2)=ROUND(Nøgletal!O168,2),\"\",Nøgletal!I168)","v":3.7194983889047385E-2}]
[{"$f":"Nøgletal!A169","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E145=\"\",F145=\"\"),\"\",Nøgletal!B169)","v":0},{"$f":"IF(E145=\"\",\"\",Nøgletal!E169)","v":1.2351996612023781E-4},{"$f":"IF(F145=\"\",\"\",Nøgletal!F169)","v":1.2351996612023787E-4},{"$f":"IF(ROUND(Nøgletal!R169,2)=ROUND(Nøgletal!O169,2),\"\",Nøgletal!H169)","v":1.2351996612023781E-4},{"$f":"IF(ROUND(Nøgletal!S169,2)=ROUND(Nøgletal!O169,2),\"\",Nøgletal!I169)","v":1.2351996612023787E-4}]
[{"$f":"Nøgletal!A170","v":"Bionaturgas"},{"$f":"IF(AND(E146=\"\",F146=\"\"),\"\",Nøgletal!B170)","v":2836.11},{"$f":"IF(E146=\"\",\"\",Nøgletal!E170)","v":0.38612061945638221},{"$f":"IF(F146=\"\",\"\",Nøgletal!F170)","v":0.9405028548538048},{"$f":"IF(ROUND(Nøgletal!R170,2)=ROUND(Nøgletal!O170,2),\"\",Nøgletal!H170)","v":0.38612061945638226},{"$f":"IF(ROUND(Nøgletal!S170,2)=ROUND(Nøgletal!O170,2),\"\",Nøgletal!I170)","v":0.94050285485380469}]
[{"$f":"Nøgletal!A171","v":"Biomasse"},{"$f":"IF(AND(E147=\"\",F147=\"\"),\"\",Nøgletal!B171)","v":7697.0680000000002},{"$f":"IF(E147=\"\",\"\",Nøgletal!E171)","v":0.12739648523729585},{"$f":"IF(F147=\"\",\"\",Nøgletal!F171)","v":6.7274908461532395E-3},{"$f":"IF(ROUND(Nøgletal!R171,2)=ROUND(Nøgletal!O171,2),\"\",Nøgletal!H171)","v":0.12739648523729585},{"$f":"IF(ROUND(Nøgletal!S171,2)=ROUND(Nøgletal!O171,2),\"\",Nøgletal!I171)","v":6.7274908461532387E-3}]
[{"$f":"Nøgletal!A172","v":"Biogas"},{"$f":"IF(AND(E148=\"\",F148=\"\"),\"\",Nøgletal!B172)","v":864.32},{"$f":"IF(E148=\"\",\"\",Nøgletal!E172)","v":2.7553385012008814E-2},{"$f":"IF(F148=\"\",\"\",Nøgletal!F172)","v":4.7912552959897773E-3},{"$f":"IF(ROUND(Nøgletal!R172,2)=ROUND(Nøgletal!O172,2),\"\",Nøgletal!H172)","v":2.7553385012008814E-2},{"$f":"IF(ROUND(Nøgletal!S172,2)=ROUND(Nøgletal!O172,2),\"\",Nøgletal!I172)","v":4.7912552959897773E-3}]
[{"$f":"Nøgletal!A173","v":"Bygas"},{"$f":"IF(AND(E149=\"\",F149=\"\"),\"\",Nøgletal!B173)","v":205.34},{"$f":"IF(E149=\"\",\"\",Nøgletal!E173)","v":""},{"$f":"IF(F149=\"\",\"\",Nøgletal!F173)","v":2.7348695755999324E-4},{"$f":"IF(ROUND(Nøgletal!R173,2)=ROUND(Nøgletal!O173,2),\"\",Nøgletal!H173)","v":""},{"$f":"IF(ROUND(Nøgletal!S173,2)=ROUND(Nøgletal!O173,2),\"\",Nøgletal!I173)","v":2.7348695755999324E-4}]
[{"$f":"Nøgletal!A174","v":"Sol"},{"$f":"IF(AND(E150=\"\",F150=\"\"),\"\",Nøgletal!B174)","v":0},{"$f":"IF(E150=\"\",\"\",Nøgletal!E174)","v":2.9997706057772046E-4},{"$f":"IF(F150=\"\",\"\",Nøgletal!F174)","v":2.9997706057772057E-4},{"$f":"IF(ROUND(Nøgletal!R174,2)=ROUND(Nøgletal!O174,2),\"\",Nøgletal!H174)","v":2.9997706057772046E-4},{"$f":"IF(ROUND(Nøgletal!S174,2)=ROUND(Nøgletal!O174,2),\"\",Nøgletal!I174)","v":2.9997706057772057E-4}]
[{"$f":"Nøgletal!A175","v":"Varmepumpe (el + omgivelsesvarme)"},{"$f":"IF(AND(E151=\"\",F151=\"\"),\"\",Nøgletal!B175)","v":2301.31},{"$f":"IF(E151=\"\",\"\",Nøgletal!E175)","v":2.2589413189539762E-2},{"$f":"IF(F151=\"\",\"\",Nøgletal!F175)","v":4.6137173535868049E-4},{"$f":"IF(ROUND(Nøgletal!R175,2)=ROUND(Nøgletal!O175,2),\"\",Nøgletal!H175)","v":2.2589413189539762E-2},{"$f":"IF(ROUND(Nøgletal!S175,2)=ROUND(Nøgletal!O175,2),\"\",Nøgletal!I175)","v":4.6137173535868049E-4}]
[{"$f":"Nøgletal!A176","v":"El til paneler og proces"},{"$f":"IF(AND(E152=\"\",F152=\"\"),\"\",Nøgletal!B176)","v":""},{"$f":"IF(E152=\"\",\"\",Nøgletal!E176)","v":""},{"$f":"IF(F152=\"\",\"\",Nøgletal!F176)","v":""},{"$f":"IF(ROUND(Nøgletal!R176,2)=ROUND(Nøgletal!O176,2),\"\",Nøgletal!H176)","v":""},{"$f":"IF(ROUND(Nøgletal!S176,2)=ROUND(Nøgletal!O176,2),\"\",Nøgletal!I176)","v":""}]
["Transport Modes "]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A179","v":"Antal passagerer per kkm"}]
[{"$f":"Nøgletal!A180","v":"Personbil"},{"$f":"IF(AND(E156=\"\",F156=\"\"),\"\",Nøgletal!B180)","v":""},{"$f":"IF(E156=\"\",\"\",Nøgletal!E180)","v":""},{"$f":"IF(F156=\"\",\"\",Nøgletal!F180)","v":""},{"$f":"IF(Nøgletal!H180=Nøgletal!B180,\"\",Nøgletal!H180)","v":""},{"$f":"IF(Nøgletal!I180=Nøgletal!B180,\"\",Nøgletal!I180)","v":""}]
[{"$f":"Nøgletal!A181","v":"Motorcykel og knallert"},{"$f":"IF(AND(E157=\"\",F157=\"\"),\"\",Nøgletal!B181)","v":""},{"$f":"IF(E157=\"\",\"\",Nøgletal!E181)","v":""},{"$f":"IF(F157=\"\",\"\",Nøgletal!F181)","v":""},{"$f":"IF(Nøgletal!H181=Nøgletal!B181,\"\",Nøgletal!H181)","v":""},{"$f":"IF(Nøgletal!I181=Nøgletal!B181,\"\",Nøgletal!I181)","v":""}]
[{"$f":"Nøgletal!A182","v":"Bus"},{"$f":"IF(AND(E158=\"\",F158=\"\"),\"\",Nøgletal!B182)","v":10},{"$f":"IF(E158=\"\",\"\",Nøgletal!E182)","v":10},{"$f":"IF(F158=\"\",\"\",Nøgletal!F182)","v":""},{"$f":"IF(Nøgletal!H182=Nøgletal!B182,\"\",Nøgletal!H182)","v":9.811251979302936},{"$f":"IF(Nøgletal!I182=Nøgletal!B182,\"\",Nøgletal!I182)","v":""}]
[{"$f":"Nøgletal!A183","v":"Banetransport"},{"$f":"IF(AND(E159=\"\",F159=\"\"),\"\",Nøgletal!B183)","v":""},{"$f":"IF(E159=\"\",\"\",Nøgletal!E183)","v":""},{"$f":"IF(F159=\"\",\"\",Nøgletal!F183)","v":""},{"$f":"IF(Nøgletal!H183=Nøgletal!B183,\"\",Nøgletal!H183)","v":""},{"$f":"IF(Nøgletal!I183=Nøgletal!B183,\"\",Nøgletal!I183)","v":""}]
[{"$f":"Nøgletal!A184","v":"Indenrigs luftfart"},{"$f":"IF(AND(E160=\"\",F160=\"\"),\"\",Nøgletal!B184)","v":""},{"$f":"IF(E160=\"\",\"\",Nøgletal!E184)","v":""},{"$f":"IF(F160=\"\",\"\",Nøgletal!F184)","v":""},{"$f":"IF(ROUND(Nøgletal!H184,0)=ROUND(Nøgletal!B184,0),\"\",Nøgletal!H184)","v":""},{"$f":"IF(Nøgletal!I184=Nøgletal!B184,\"\",Nøgletal!I184)","v":""}]
[{"$f":"Nøgletal!A185","v":"Indenrigs søfart"},{"$f":"IF(AND(E161=\"\",F161=\"\"),\"\",Nøgletal!B185)","v":""},{"$f":"IF(E161=\"\",\"\",Nøgletal!E185)","v":""},{"$f":"IF(F161=\"\",\"\",Nøgletal!F185)","v":""},{"$f":"IF(Nøgletal!H185=Nøgletal!B185,\"\",Nøgletal!H185)","v":""},{"$f":"IF(ROUND(Nøgletal!I185,0)=ROUND(Nøgletal!B185,0),\"\",Nøgletal!I185)","v":""}]
[null,{"$f":"IF(AND(E162=\"\",F162=\"\"),\"\",Nøgletal!B186)","v":""},{"$f":"IF(E162=\"\",\"\",Nøgletal!E186)","v":""},{"$f":"IF(F162=\"\",\"\",Nøgletal!F186)","v":""},{"$f":"IF(Nøgletal!H186=Nøgletal!B186,\"\",Nøgletal!H186)","v":""},{"$f":"IF(Nøgletal!I186=Nøgletal!B186,\"\",Nøgletal!I186)","v":""}]
[{"$f":"Nøgletal!A187","v":"Antal ton per kkm"}]
[{"$f":"Nøgletal!A188","v":"Varebil"},{"$f":"IF(AND(E164=\"\",F164=\"\"),\"\",Nøgletal!B188)","v":""},{"$f":"IF(E164=\"\",\"\",Nøgletal!E188)","v":""},{"$f":"IF(F164=\"\",\"\",Nøgletal!F188)","v":""},{"$f":"IF(Nøgletal!H188=Nøgletal!B188,\"\",Nøgletal!H188)","v":""},{"$f":"IF(Nøgletal!I188=Nøgletal!B188,\"\",Nøgletal!I188)","v":""}]
[{"$f":"Nøgletal!A189","v":"Lastbil"},{"$f":"IF(AND(E165=\"\",F165=\"\"),\"\",Nøgletal!B189)","v":""},{"$f":"IF(E165=\"\",\"\",Nøgletal!E189)","v":""},{"$f":"IF(F165=\"\",\"\",Nøgletal!F189)","v":""},{"$f":"IF(Nøgletal!H189=Nøgletal!B189,\"\",Nøgletal!H189)","v":""},{"$f":"IF(Nøgletal!I189=Nøgletal!B189,\"\",Nøgletal!I189)","v":""}]
[{"$f":"Nøgletal!A190","v":"Banetransport"},{"$f":"IF(AND(E166=\"\",F166=\"\"),\"\",Nøgletal!B190)","v":""},{"$f":"IF(E166=\"\",\"\",Nøgletal!E190)","v":""},{"$f":"IF(F166=\"\",\"\",Nøgletal!F190)","v":""},{"$f":"IF(Nøgletal!H190=Nøgletal!B190,\"\",Nøgletal!H190)","v":""},{"$f":"IF(ROUND(Nøgletal!I190,0)=ROUND(Nøgletal!B190,0),\"\",Nøgletal!I190)","v":""}]
[{"$f":"Nøgletal!A191","v":"Indenrigs luftfart"},{"$f":"IF(AND(E167=\"\",F167=\"\"),\"\",Nøgletal!B191)","v":""},{"$f":"IF(E167=\"\",\"\",Nøgletal!E191)","v":""},{"$f":"IF(F167=\"\",\"\",Nøgletal!F191)","v":""},{"$f":"IF(Nøgletal!H191=Nøgletal!B191,\"\",Nøgletal!H191)","v":""},{"$f":"IF(ROUND(Nøgletal!I191,0)=ROUND(Nøgletal!B191,0),\"\",Nøgletal!I191)","v":""}]
[{"$f":"Nøgletal!A192","v":"Indenrigs søfart"},{"$f":"IF(AND(E168=\"\",F168=\"\"),\"\",Nøgletal!B192)","v":""},{"$f":"IF(E168=\"\",\"\",Nøgletal!E192)","v":""},{"$f":"IF(F168=\"\",\"\",Nøgletal!F192)","v":""},{"$f":"IF(Nøgletal!H192=Nøgletal!B192,\"\",Nøgletal!H192)","v":""},{"$f":"IF(Nøgletal!I192=Nøgletal!B192,\"\",Nøgletal!I192)","v":""}]
[null,null,null,null,{"$f":"IF(Nøgletal!H193=Nøgletal!B193,\"\",Nøgletal!H193)","v":""},{"$f":"IF(Nøgletal!I193=Nøgletal!B193,\"\",Nøgletal!I193)","v":""}]
[{"$f":"Nøgletal!A194","v":"Fordeling mellem person og gods"}]
[{"$f":"Nøgletal!A195","v":"Banetransport (person)"},{"$f":"IF(AND(E171=\"\",F171=\"\"),\"\",Nøgletal!B195)","v":""},{"$f":"IF(E171=\"\",\"\",Nøgletal!E195)","v":""},{"$f":"IF(F171=\"\",\"\",Nøgletal!F195)","v":""},{"$f":"IF(Nøgletal!H195=Nøgletal!B195,\"\",Nøgletal!H195)","v":""},{"$f":"IF(Nøgletal!I195=Nøgletal!B195,\"\",Nøgletal!I195)","v":""}]
[{"$f":"Nøgletal!A196","v":"Banetransport (gods)"},{"$f":"IF(AND(E172=\"\",F172=\"\"),\"\",Nøgletal!B196)","v":""},{"$f":"IF(E172=\"\",\"\",Nøgletal!E196)","v":""},{"$f":"IF(F172=\"\",\"\",Nøgletal!F196)","v":""},{"$f":"IF(Nøgletal!H196=Nøgletal!B196,\"\",Nøgletal!H196)","v":""},{"$f":"IF(Nøgletal!I196=Nøgletal!B196,\"\",Nøgletal!I196)","v":""}]
[{"$f":"Nøgletal!A197","v":"Indenrigs luftfart (person)"},{"$f":"IF(AND(E173=\"\",F173=\"\"),\"\",Nøgletal!B197)","v":""},{"$f":"IF(E173=\"\",\"\",Nøgletal!E197)","v":""},{"$f":"IF(F173=\"\",\"\",Nøgletal!F197)","v":""},{"$f":"IF(Nøgletal!H197=Nøgletal!B197,\"\",Nøgletal!H197)","v":""},{"$f":"IF(Nøgletal!I197=Nøgletal!B197,\"\",Nøgletal!I197)","v":""}]
[{"$f":"Nøgletal!A198","v":"Indenrigs luftfart (gods)"},{"$f":"IF(AND(E174=\"\",F174=\"\"),\"\",Nøgletal!B198)","v":""},{"$f":"IF(E174=\"\",\"\",Nøgletal!E198)","v":""},{"$f":"IF(F174=\"\",\"\",Nøgletal!F198)","v":""},{"$f":"IF(Nøgletal!H198=Nøgletal!B198,\"\",Nøgletal!H198)","v":""},{"$f":"IF(Nøgletal!I198=Nøgletal!B198,\"\",Nøgletal!I198)","v":""}]
[{"$f":"Nøgletal!A199","v":"Indenrigs søfart (person)"},{"$f":"IF(AND(E175=\"\",F175=\"\"),\"\",Nøgletal!B199)","v":""},{"$f":"IF(E175=\"\",\"\",Nøgletal!E199)","v":""},{"$f":"IF(F175=\"\",\"\",Nøgletal!F199)","v":""},{"$f":"IF(Nøgletal!H199=Nøgletal!B199,\"\",Nøgletal!H199)","v":""},{"$f":"IF(Nøgletal!I199=Nøgletal!B199,\"\",Nøgletal!I199)","v":""}]
[{"$f":"Nøgletal!A200","v":"Indenrigs søfart (gods)"},{"$f":"IF(AND(E176=\"\",F176=\"\"),\"\",Nøgletal!B200)","v":""},{"$f":"IF(E176=\"\",\"\",Nøgletal!E200)","v":""},{"$f":"IF(F176=\"\",\"\",Nøgletal!F200)","v":""},{"$f":"IF(Nøgletal!H200=Nøgletal!B200,\"\",Nøgletal!H200)","v":""},{"$f":"IF(Nøgletal!I200=Nøgletal!B200,\"\",Nøgletal!I200)","v":""}]
[null,null,null,null,null,{"$f":"IF(Nøgletal!I201=Nøgletal!B201,\"\",Nøgletal!I201)","v":""}]
[null,null,null,null,null,{"$f":"IF(Nøgletal!I202=Nøgletal!B202,\"\",Nøgletal!I202)","v":""}]
[]
[{"$f":"Nøgletal!A204","v":"Person-km/borger"},{"$f":"IF(AND(E180=\"\",F180=\"\"),\"\",Nøgletal!B204)","v":14693.701153260439},{"$f":"IF(E180=\"\",\"\",Nøgletal!E204)","v":15530.308054159905},{"$f":"IF(F180=\"\",\"\",Nøgletal!F204)","v":17501.932888207135},{"$f":"IF(ROUND(Nøgletal!H204,0)=ROUND(Nøgletal!B204,0),\"\",Nøgletal!H204)","v":15530.308054159905},{"$f":"IF(Nøgletal!I204=Nøgletal!B204,\"\",Nøgletal!I204)","v":17501.932888207135}]
[{"$f":"Nøgletal!A205","v":"Ton-km/borger"},{"$f":"IF(AND(E181=\"\",F181=\"\"),\"\",Nøgletal!B205)","v":10534.36515901876},{"$f":"IF(E181=\"\",\"\",Nøgletal!E205)","v":11332.956506947739},{"$f":"IF(F181=\"\",\"\",Nøgletal!F205)","v":13058.034902300697},{"$f":"IF(ROUND(Nøgletal!H205,0)=ROUND(Nøgletal!B205,0),\"\",Nøgletal!H205)","v":11332.956506947739},{"$f":"IF(Nøgletal!I205=Nøgletal!B205,\"\",Nøgletal!I205)","v":13058.034902300697}]
[{"$f":"Nøgletal!A206","v":"Fordeling person-km"}]
[{"$f":"Nøgletal!A207","v":"Personbil"},{"$f":"IF(AND(E183=\"\",F183=\"\"),\"\",Nøgletal!B207)","v":10761.22912482577},{"$f":"IF(E183=\"\",\"\",Nøgletal!E207)","v":0.73824051107089972},{"$f":"IF(F183=\"\",\"\",Nøgletal!F207)","v":0.66525686082768176},{"$f":"IF(ROUND(Nøgletal!O207,0)=ROUND(Nøgletal!R207,0),\"\",Nøgletal!H207)","v":0.73958716504295807},{"$f":"IF(ROUND(Nøgletal!O207,2)=ROUND(Nøgletal!S207,2),\"\",Nøgletal!I207)","v":0.66525686082768176}]
[{"$f":"Nøgletal!A208","v":"Motorcykel og knallert"},{"$f":"IF(AND(E184=\"\",F184=\"\"),\"\",Nøgletal!B208)","v":110.23096659984489},{"$f":"IF(E184=\"\",\"\",Nøgletal!E208)","v":7.7293152423435303E-3},{"$f":"IF(F184=\"\",\"\",Nøgletal!F208)","v":8.0082860396268225E-3},{"$f":"IF(ROUND(Nøgletal!O208,0)=ROUND(Nøgletal!R208,0),\"\",Nøgletal!H208)","v":7.7293152423435312E-3},{"$f":"IF(ROUND(Nøgletal!O208,2)=ROUND(Nøgletal!S208,2),\"\",Nøgletal!I208)","v":8.0082860396268225E-3}]
[{"$f":"Nøgletal!A209","v":"Cykling og gang"},{"$f":"IF(AND(E185=\"\",F185=\"\"),\"\",Nøgletal!B209)","v":587.74804613041761},{"$f":"IF(E185=\"\",\"\",Nøgletal!E209)","v":0.04},{"$f":"IF(F185=\"\",\"\",Nøgletal!F209)","v":0.04},{"$f":"IF(ROUND(Nøgletal!O209,0)=ROUND(Nøgletal!R209,0),\"\",Nøgletal!H209)","v":0.04},{"$f":"IF(ROUND(Nøgletal!O209,2)=ROUND(Nøgletal!S209,2),\"\",Nøgletal!I209)","v":0.04}]
[{"$f":"Nøgletal!A210","v":"Bus "},{"$f":"IF(AND(E186=\"\",F186=\"\"),\"\",Nøgletal!B210)","v":1113.7794912839202},{"$f":"IF(E186=\"\",\"\",Nøgletal!E210)","v":7.1346653972058444E-2},{"$f":"IF(F186=\"\",\"\",Nøgletal!F210)","v":5.9031636563550552E-2},{"$f":"IF(ROUND(Nøgletal!O210,0)=ROUND(Nøgletal!R210,0),\"\",Nøgletal!H210)","v":7.0000000000000007E-2},{"$f":"IF(ROUND(Nøgletal!O210,2)=ROUND(Nøgletal!S210,2),\"\",Nøgletal!I210)","v":5.9031636563550552E-2}]
[{"$f":"Nøgletal!A211","v":"Banetransport"},{"$f":"IF(AND(E187=\"\",F187=\"\"),\"\",Nøgletal!B211)","v":1521.9389138501313},{"$f":"IF(E187=\"\",\"\",Nøgletal!E211)","v":9.9724381972893614E-2},{"$f":"IF(F187=\"\",\"\",Nøgletal!F211)","v":0.18102810841677797},{"$f":"IF(ROUND(Nøgletal!O211,0)=ROUND(Nøgletal!R211,0),\"\",Nøgletal!H211)","v":9.9724381972893628E-2},{"$f":"IF(ROUND(Nøgletal!O211,2)=ROUND(Nøgletal!S211,2),\"\",Nøgletal!I211)","v":0.18102810841677797}]
[{"$f":"Nøgletal!A212","v":"Indenrigs luftfart"},{"$f":"IF(AND(E188=\"\",F188=\"\"),\"\",Nøgletal!B212)","v":104.71941826985261},{"$f":"IF(E188=\"\",\"\",Nøgletal!E212)","v":8.2842404392297238E-3},{"$f":"IF(F188=\"\",\"\",Nøgletal!F212)","v":1.0688143769284437E-2},{"$f":"IF(ROUND(Nøgletal!O212,0)=ROUND(Nøgletal!R212,0),\"\",Nøgletal!H212)","v":8.2842404392297238E-3},{"$f":"IF(ROUND(Nøgletal!O212,2)=ROUND(Nøgletal!S212,2),\"\",Nøgletal!I212)","v":1.0688143769284437E-2}]
[{"$f":"Nøgletal!A213","v":"Indenrigs søfart"},{"$f":"IF(AND(E189=\"\",F189=\"\"),\"\",Nøgletal!B213)","v":494.0551923005047},{"$f":"IF(E189=\"\",\"\",Nøgletal!E213)","v":3.4674897302574968E-2},{"$f":"IF(F189=\"\",\"\",Nøgletal!F213)","v":3.5986964383078406E-2},{"$f":"IF(ROUND(Nøgletal!O213,0)=ROUND(Nøgletal!R213,0),\"\",Nøgletal!H213)","v":3.4674897302574968E-2},{"$f":"IF(ROUND(Nøgletal!O213,2)=ROUND(Nøgletal!S213,2),\"\",Nøgletal!I213)","v":3.5986964383078406E-2}]
[{"$f":"Nøgletal!A214","v":"Fordeling ton-km"},null,null,null,{"$f":"IF(ROUND(Nøgletal!O214,0)=ROUND(Nøgletal!R214,0),\"\",Nøgletal!H214)","v":""},{"$f":"IF(ROUND(Nøgletal!O214,2)=ROUND(Nøgletal!S214,2),\"\",Nøgletal!I214)","v":""}]
[{"$f":"Nøgletal!A215","v":"Lastbil"},{"$f":"IF(AND(E191=\"\",F191=\"\"),\"\",Nøgletal!B215)","v":3978.499756972265},{"$f":"IF(E191=\"\",\"\",Nøgletal!E215)","v":0.37567833153752056},{"$f":"IF(F191=\"\",\"\",Nøgletal!F215)","v":0.34166264633755528},{"$f":"IF(ROUND(Nøgletal!O215,0)=ROUND(Nøgletal!R215,0),\"\",Nøgletal!H215)","v":0.37567833153752056},{"$f":"IF(ROUND(Nøgletal!O215,2)=ROUND(Nøgletal!S215,2),\"\",Nøgletal!I215)","v":0.34166264633755522}]
[{"$f":"Nøgletal!A216","v":"Varebil"},{"$f":"IF(AND(E192=\"\",F192=\"\"),\"\",Nøgletal!B216)","v":1645.5768898715874},{"$f":"IF(E192=\"\",\"\",Nøgletal!E216)","v":0.15538711025940372},{"$f":"IF(F192=\"\",\"\",Nøgletal!F216)","v":0.14131762958138841},{"$f":"IF(ROUND(Nøgletal!O216,0)=ROUND(Nøgletal!R216,0),\"\",Nøgletal!H216)","v":0.15538711025940372},{"$f":"IF(ROUND(Nøgletal!O216,2)=ROUND(Nøgletal!S216,2),\"\",Nøgletal!I216)","v":0.14131762958138841}]
[{"$f":"Nøgletal!A217","v":"Banetransport"},{"$f":"IF(AND(E193=\"\",F193=\"\"),\"\",Nøgletal!B217)","v":587.16779083724191},{"$f":"IF(E193=\"\",\"\",Nøgletal!E217)","v":5.2723375179140476E-2},{"$f":"IF(F193=\"\",\"\",Nøgletal!F217)","v":9.3609344770881203E-2},{"$f":"IF(ROUND(Nøgletal!O217,0)=ROUND(Nøgletal!R217,0),\"\",Nøgletal!H217)","v":5.2723375179140476E-2},{"$f":"IF(ROUND(Nøgletal!O217,2)=ROUND(Nøgletal!S217,2),\"\",Nøgletal!I217)","v":9.3609344770881203E-2}]
[{"$f":"Nøgletal!A218","v":"Indenrigs luftfart"},{"$f":"IF(AND(E194=\"\",F194=\"\"),\"\",Nøgletal!B218)","v":34.44717706245153},{"$f":"IF(E194=\"\",\"\",Nøgletal!E218)","v":3.7343580858591238E-3},{"$f":"IF(F194=\"\",\"\",Nøgletal!F218)","v":4.7123429818135736E-3},{"$f":"IF(ROUND(Nøgletal!O218,0)=ROUND(Nøgletal!R218,0),\"\",Nøgletal!H218)","v":3.7343580858591238E-3},{"$f":"IF(ROUND(Nøgletal!O218,2)=ROUND(Nøgletal!S218,2),\"\",Nøgletal!I218)","v":4.7123429818135736E-3}]
[{"$f":"Nøgletal!A219","v":"Indenrigs søfart"},{"$f":"IF(AND(E195=\"\",F195=\"\"),\"\",Nøgletal!B219)","v":4288.6735442752151},{"$f":"IF(E195=\"\",\"\",Nøgletal!E219)","v":0.41247682493807619},{"$f":"IF(F195=\"\",\"\",Nøgletal!F219)","v":0.41869803632836156},{"$f":"IF(ROUND(Nøgletal!O219,0)=ROUND(Nøgletal!R219,0),\"\",Nøgletal!H219)","v":0.41247682493807614},{"$f":"IF(ROUND(Nøgletal!O219,2)=ROUND(Nøgletal!S219,2),\"\",Nøgletal!I219)","v":0.4186980363283615}]
["Fordeling af kørte kilometer"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A226","v":"Vejtransport"}]
[{"$f":"Nøgletal!A227","v":"Personbiler"}]
[{"$f":"Nøgletal!A228","v":"Biodiesel"},{"$f":"IF(AND(E200=\"\",F200=\"\"),\"\",Nøgletal!B228)","v":""},{"$f":"IF(E200=\"\",\"\",Nøgletal!E228)","v":""},{"$f":"IF(F200=\"\",\"\",Nøgletal!F228)","v":""},{"$f":"IF(ROUND(Nøgletal!N228,2)=ROUND(Nøgletal!H228,2),\"\",Nøgletal!H228)","v":""},{"$f":"IF(ROUND(Nøgletal!I228,2)=ROUND(Nøgletal!O228,2),\"\",Nøgletal!I228)","v":""}]
[{"$f":"Nøgletal!A229","v":"Bioethanol og e-brændsler"},{"$f":"IF(AND(E201=\"\",F201=\"\"),\"\",Nøgletal!B229)","v":""},{"$f":"IF(E201=\"\",\"\",Nøgletal!E229)","v":""},{"$f":"IF(F201=\"\",\"\",Nøgletal!F229)","v":""},{"$f":"IF(ROUND(Nøgletal!N229,2)=ROUND(Nøgletal!H229,2),\"\",Nøgletal!H229)","v":""},{"$f":"IF(ROUND(Nøgletal!I229,2)=ROUND(Nøgletal!O229,2),\"\",Nøgletal!I229)","v":""}]
[{"$f":"Nøgletal!A230","v":"Bionaturgas "},{"$f":"IF(AND(E202=\"\",F202=\"\"),\"\",Nøgletal!B230)","v":""},{"$f":"IF(E202=\"\",\"\",Nøgletal!E230)","v":""},{"$f":"IF(F202=\"\",\"\",Nøgletal!F230)","v":""},{"$f":"IF(ROUND(Nøgletal!N230,2)=ROUND(Nøgletal!H230,2),\"\",Nøgletal!H230)","v":""},{"$f":"IF(ROUND(Nøgletal!I230,2)=ROUND(Nøgletal!O230,2),\"\",Nøgletal!I230)","v":""}]
[{"$f":"Nøgletal!A231","v":"Naturgas"},{"$f":"IF(AND(E203=\"\",F203=\"\"),\"\",Nøgletal!B231)","v":""},{"$f":"IF(E203=\"\",\"\",Nøgletal!E231)","v":""},{"$f":"IF(F203=\"\",\"\",Nøgletal!F231)","v":""},{"$f":"IF(ROUND(Nøgletal!N231,2)=ROUND(Nøgletal!H231,2),\"\",Nøgletal!H231)","v":""},{"$f":"IF(ROUND(Nøgletal!I231,2)=ROUND(Nøgletal!O231,2),\"\",Nøgletal!I231)","v":""}]
[{"$f":"Nøgletal!A232","v":"Benzin"},{"$f":"IF(AND(E204=\"\",F204=\"\"),\"\",Nøgletal!B232)","v":""},{"$f":"IF(E204=\"\",\"\",Nøgletal!E232)","v":""},{"$f":"IF(F204=\"\",\"\",Nøgletal!F232)","v":""},{"$f":"IF(ROUND(Nøgletal!N232,2)=ROUND(Nøgletal!H232,2),\"\",Nøgletal!H232)","v":""},{"$f":"IF(ROUND(Nøgletal!I232,2)=ROUND(Nøgletal!O232,2),\"\",Nøgletal!I232)","v":""}]
[{"$f":"Nøgletal!A233","v":"Diesel"},{"$f":"IF(AND(E205=\"\",F205=\"\"),\"\",Nøgletal!B233)","v":""},{"$f":"IF(E205=\"\",\"\",Nøgletal!E233)","v":""},{"$f":"IF(F205=\"\",\"\",Nøgletal!F233)","v":""},{"$f":"IF(ROUND(Nøgletal!N233,2)=ROUND(Nøgletal!H233,2),\"\",Nøgletal!H233)","v":""},{"$f":"IF(ROUND(Nøgletal!I233,2)=ROUND(Nøgletal!O233,2),\"\",Nøgletal!I233)","v":""}]
[{"$f":"Nøgletal!A234","v":"El"},{"$f":"IF(AND(E206=\"\",F206=\"\"),\"\",Nøgletal!B234)","v":""},{"$f":"IF(E206=\"\",\"\",Nøgletal!E234)","v":""},{"$f":"IF(F206=\"\",\"\",Nøgletal!F234)","v":""},{"$f":"IF(ROUND(Nøgletal!N234,2)=ROUND(Nøgletal!H234,2),\"\",Nøgletal!H234)","v":""},{"$f":"IF(ROUND(Nøgletal!I234,2)=ROUND(Nøgletal!O234,2),\"\",Nøgletal!I234)","v":""}]
[{"$f":"Nøgletal!A235","v":"Lastbiler"},{"$f":"IF(AND(E207=\"\",F207=\"\"),\"\",Nøgletal!B235)","v":""},{"$f":"IF(E207=\"\",\"\",Nøgletal!E235)","v":""},{"$f":"IF(F207=\"\",\"\",Nøgletal!F235)","v":""},{"$f":"IF(ROUND(Nøgletal!N235,2)=ROUND(Nøgletal!H235,2),\"\",Nøgletal!H235)","v":""},{"$f":"IF(ROUND(Nøgletal!I235,2)=ROUND(Nøgletal!O235,2),\"\",Nøgletal!I235)","v":""}]
[{"$f":"Nøgletal!A236","v":"Naturgas"},{"$f":"IF(AND(E208=\"\",F208=\"\"),\"\",Nøgletal!B236)","v":""},{"$f":"IF(E208=\"\",\"\",Nøgletal!E236)","v":""},{"$f":"IF(F208=\"\",\"\",Nøgletal!F236)","v":""},{"$f":"IF(ROUND(Nøgletal!N236,2)=ROUND(Nøgletal!H236,2),\"\",Nøgletal!H236)","v":""},{"$f":"IF(ROUND(Nøgletal!I236,2)=ROUND(Nøgletal!O236,2),\"\",Nøgletal!I236)","v":""}]
[{"$f":"Nøgletal!A237","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E209=\"\",F209=\"\"),\"\",Nøgletal!B237)","v":""},{"$f":"IF(E209=\"\",\"\",Nøgletal!E237)","v":""},{"$f":"IF(F209=\"\",\"\",Nøgletal!F237)","v":""},{"$f":"IF(ROUND(Nøgletal!N237,2)=ROUND(Nøgletal!H237,2),\"\",Nøgletal!H237)","v":""},{"$f":"IF(ROUND(Nøgletal!I237,2)=ROUND(Nøgletal!O237,2),\"\",Nøgletal!I237)","v":""}]
[{"$f":"Nøgletal!A238","v":"Bionaturgas"},{"$f":"IF(AND(E210=\"\",F210=\"\"),\"\",Nøgletal!B238)","v":""},{"$f":"IF(E210=\"\",\"\",Nøgletal!E238)","v":""},{"$f":"IF(F210=\"\",\"\",Nøgletal!F238)","v":""},{"$f":"IF(ROUND(Nøgletal!N238,2)=ROUND(Nøgletal!H238,2),\"\",Nøgletal!H238)","v":""},{"$f":"IF(ROUND(Nøgletal!I238,2)=ROUND(Nøgletal!O238,2),\"\",Nøgletal!I238)","v":""}]
[{"$f":"Nøgletal!A239","v":"Diesel"},{"$f":"IF(AND(E211=\"\",F211=\"\"),\"\",Nøgletal!B239)","v":""},{"$f":"IF(E211=\"\",\"\",Nøgletal!E239)","v":""},{"$f":"IF(F211=\"\",\"\",Nøgletal!F239)","v":""},{"$f":"IF(ROUND(Nøgletal!N239,2)=ROUND(Nøgletal!H239,2),\"\",Nøgletal!H239)","v":""},{"$f":"IF(ROUND(Nøgletal!I239,2)=ROUND(Nøgletal!O239,2),\"\",Nøgletal!I239)","v":""}]
[{"$f":"Nøgletal!A240","v":"El"},{"$f":"IF(AND(E212=\"\",F212=\"\"),\"\",Nøgletal!B240)","v":""},{"$f":"IF(E212=\"\",\"\",Nøgletal!E240)","v":""},{"$f":"IF(F212=\"\",\"\",Nøgletal!F240)","v":""},{"$f":"IF(ROUND(Nøgletal!N240,2)=ROUND(Nøgletal!H240,2),\"\",Nøgletal!H240)","v":""},{"$f":"IF(ROUND(Nøgletal!I240,2)=ROUND(Nøgletal!O240,2),\"\",Nøgletal!I240)","v":""}]
[{"$f":"Nøgletal!A241","v":"Varebiler"},{"$f":"IF(AND(E213=\"\",F213=\"\"),\"\",Nøgletal!B241)","v":""},{"$f":"IF(E213=\"\",\"\",Nøgletal!E241)","v":""},{"$f":"IF(F213=\"\",\"\",Nøgletal!F241)","v":""},{"$f":"IF(ROUND(Nøgletal!N241,2)=ROUND(Nøgletal!H241,2),\"\",Nøgletal!H241)","v":""},{"$f":"IF(ROUND(Nøgletal!I241,2)=ROUND(Nøgletal!O241,2),\"\",Nøgletal!I241)","v":""}]
[{"$f":"Nøgletal!A242","v":"Naturgas"},{"$f":"IF(AND(E214=\"\",F214=\"\"),\"\",Nøgletal!B242)","v":""},{"$f":"IF(E214=\"\",\"\",Nøgletal!E242)","v":""},{"$f":"IF(F214=\"\",\"\",Nøgletal!F242)","v":""},{"$f":"IF(ROUND(Nøgletal!N242,2)=ROUND(Nøgletal!H242,2),\"\",Nøgletal!H242)","v":""},{"$f":"IF(ROUND(Nøgletal!I242,2)=ROUND(Nøgletal!O242,2),\"\",Nøgletal!I242)","v":""}]
[{"$f":"Nøgletal!A243","v":"Biodiesel"},{"$f":"IF(AND(E215=\"\",F215=\"\"),\"\",Nøgletal!B243)","v":""},{"$f":"IF(E215=\"\",\"\",Nøgletal!E243)","v":""},{"$f":"IF(F215=\"\",\"\",Nøgletal!F243)","v":""},{"$f":"IF(ROUND(Nøgletal!N243,2)=ROUND(Nøgletal!H243,2),\"\",Nøgletal!H243)","v":""},{"$f":"IF(ROUND(Nøgletal!I243,2)=ROUND(Nøgletal!O243,2),\"\",Nøgletal!I243)","v":""}]
[{"$f":"Nøgletal!A244","v":"Bioethanol og e-brændsler"},{"$f":"IF(AND(E216=\"\",F216=\"\"),\"\",Nøgletal!B244)","v":""},{"$f":"IF(E216=\"\",\"\",Nøgletal!E244)","v":""},{"$f":"IF(F216=\"\",\"\",Nøgletal!F244)","v":""},{"$f":"IF(ROUND(Nøgletal!N244,2)=ROUND(Nøgletal!H244,2),\"\",Nøgletal!H244)","v":""},{"$f":"IF(ROUND(Nøgletal!I244,2)=ROUND(Nøgletal!O244,2),\"\",Nøgletal!I244)","v":""}]
[{"$f":"Nøgletal!A245","v":"Bionaturgas"},{"$f":"IF(AND(E217=\"\",F217=\"\"),\"\",Nøgletal!B245)","v":""},{"$f":"IF(E217=\"\",\"\",Nøgletal!E245)","v":""},{"$f":"IF(F217=\"\",\"\",Nøgletal!F245)","v":""},{"$f":"IF(ROUND(Nøgletal!N245,2)=ROUND(Nøgletal!H245,2),\"\",Nøgletal!H245)","v":""},{"$f":"IF(ROUND(Nøgletal!I245,2)=ROUND(Nøgletal!O245,2),\"\",Nøgletal!I245)","v":""}]
[{"$f":"Nøgletal!A246","v":"Benzin"},{"$f":"IF(AND(E218=\"\",F218=\"\"),\"\",Nøgletal!B246)","v":""},{"$f":"IF(E218=\"\",\"\",Nøgletal!E246)","v":""},{"$f":"IF(F218=\"\",\"\",Nøgletal!F246)","v":""},{"$f":"IF(ROUND(Nøgletal!N246,2)=ROUND(Nøgletal!H246,2),\"\",Nøgletal!H246)","v":""},{"$f":"IF(ROUND(Nøgletal!I246,2)=ROUND(Nøgletal!O246,2),\"\",Nøgletal!I246)","v":""}]
[{"$f":"Nøgletal!A247","v":"Diesel"},{"$f":"IF(AND(E219=\"\",F219=\"\"),\"\",Nøgletal!B247)","v":""},{"$f":"IF(E219=\"\",\"\",Nøgletal!E247)","v":""},{"$f":"IF(F219=\"\",\"\",Nøgletal!F247)","v":""},{"$f":"IF(ROUND(Nøgletal!N247,2)=ROUND(Nøgletal!H247,2),\"\",Nøgletal!H247)","v":""},{"$f":"IF(ROUND(Nøgletal!I247,2)=ROUND(Nøgletal!O247,2),\"\",Nøgletal!I247)","v":""}]
[{"$f":"Nøgletal!A248","v":"El"},{"$f":"IF(AND(E220=\"\",F220=\"\"),\"\",Nøgletal!B248)","v":""},{"$f":"IF(E220=\"\",\"\",Nøgletal!E248)","v":""},{"$f":"IF(F220=\"\",\"\",Nøgletal!F248)","v":""},{"$f":"IF(ROUND(Nøgletal!N248,2)=ROUND(Nøgletal!H248,2),\"\",Nøgletal!H248)","v":""},{"$f":"IF(ROUND(Nøgletal!I248,2)=ROUND(Nøgletal!O248,2),\"\",Nøgletal!I248)","v":""}]
[{"$f":"Nøgletal!A249","v":"Motorcykler og knalleter"},{"$f":"IF(AND(E221=\"\",F221=\"\"),\"\",Nøgletal!B249)","v":""},{"$f":"IF(E221=\"\",\"\",Nøgletal!E249)","v":""},{"$f":"IF(F221=\"\",\"\",Nøgletal!F249)","v":""},{"$f":"IF(ROUND(Nøgletal!N249,2)=ROUND(Nøgletal!H249,2),\"\",Nøgletal!H249)","v":""},{"$f":"IF(ROUND(Nøgletal!I249,2)=ROUND(Nøgletal!O249,2),\"\",Nøgletal!I249)","v":""}]
[{"$f":"Nøgletal!A250","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E222=\"\",F222=\"\"),\"\",Nøgletal!B250)","v":""},{"$f":"IF(E222=\"\",\"\",Nøgletal!E250)","v":""},{"$f":"IF(F222=\"\",\"\",Nøgletal!F250)","v":""},{"$f":"IF(ROUND(Nøgletal!N250,2)=ROUND(Nøgletal!H250,2),\"\",Nøgletal!H250)","v":""},{"$f":"IF(ROUND(Nøgletal!I250,2)=ROUND(Nøgletal!O250,2),\"\",Nøgletal!I250)","v":""}]
[{"$f":"Nøgletal!A251","v":"Benzin"},{"$f":"IF(AND(E223=\"\",F223=\"\"),\"\",Nøgletal!B251)","v":""},{"$f":"IF(E223=\"\",\"\",Nøgletal!E251)","v":""},{"$f":"IF(F223=\"\",\"\",Nøgletal!F251)","v":""},{"$f":"IF(ROUND(Nøgletal!N251,2)=ROUND(Nøgletal!H251,2),\"\",Nøgletal!H251)","v":""},{"$f":"IF(ROUND(Nøgletal!I251,2)=ROUND(Nøgletal!O251,2),\"\",Nøgletal!I251)","v":""}]
[{"$f":"Nøgletal!A252","v":"Busser"},{"$f":"IF(AND(E224=\"\",F224=\"\"),\"\",Nøgletal!B252)","v":""},{"$f":"IF(E224=\"\",\"\",Nøgletal!E252)","v":""},{"$f":"IF(F224=\"\",\"\",Nøgletal!F252)","v":""},{"$f":"IF(ROUND(Nøgletal!N252,2)=ROUND(Nøgletal!H252,2),\"\",Nøgletal!H252)","v":""},{"$f":"IF(ROUND(Nøgletal!I252,2)=ROUND(Nøgletal!O252,2),\"\",Nøgletal!I252)","v":""}]
[{"$f":"Nøgletal!A253","v":"Naturgas"},{"$f":"IF(AND(E225=\"\",F225=\"\"),\"\",Nøgletal!B253)","v":""},{"$f":"IF(E225=\"\",\"\",Nøgletal!E253)","v":""},{"$f":"IF(F225=\"\",\"\",Nøgletal!F253)","v":""},{"$f":"IF(ROUND(Nøgletal!N253,2)=ROUND(Nøgletal!H253,2),\"\",Nøgletal!H253)","v":""},{"$f":"IF(ROUND(Nøgletal!I253,2)=ROUND(Nøgletal!O253,2),\"\",Nøgletal!I253)","v":""}]
[{"$f":"Nøgletal!A254","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E226=\"\",F226=\"\"),\"\",Nøgletal!B254)","v":""},{"$f":"IF(E226=\"\",\"\",Nøgletal!E254)","v":""},{"$f":"IF(F226=\"\",\"\",Nøgletal!F254)","v":""},{"$f":"IF(ROUND(Nøgletal!N254,2)=ROUND(Nøgletal!H254,2),\"\",Nøgletal!H254)","v":""},{"$f":"IF(ROUND(Nøgletal!I254,2)=ROUND(Nøgletal!O254,2),\"\",Nøgletal!I254)","v":""}]
[{"$f":"Nøgletal!A255","v":"Bionaturgas"},{"$f":"IF(AND(E227=\"\",F227=\"\"),\"\",Nøgletal!B255)","v":""},{"$f":"IF(E227=\"\",\"\",Nøgletal!E255)","v":""},{"$f":"IF(F227=\"\",\"\",Nøgletal!F255)","v":""},{"$f":"IF(ROUND(Nøgletal!N255,2)=ROUND(Nøgletal!H255,2),\"\",Nøgletal!H255)","v":""},{"$f":"IF(ROUND(Nøgletal!I255,2)=ROUND(Nøgletal!O255,2),\"\",Nøgletal!I255)","v":""}]
[{"$f":"Nøgletal!A256","v":"Diesel"},{"$f":"IF(AND(E228=\"\",F228=\"\"),\"\",Nøgletal!B256)","v":""},{"$f":"IF(E228=\"\",\"\",Nøgletal!E256)","v":""},{"$f":"IF(F228=\"\",\"\",Nøgletal!F256)","v":""},{"$f":"IF(ROUND(Nøgletal!N256,2)=ROUND(Nøgletal!H256,2),\"\",Nøgletal!H256)","v":""},{"$f":"IF(ROUND(Nøgletal!I256,2)=ROUND(Nøgletal!O256,2),\"\",Nøgletal!I256)","v":""}]
[{"$f":"Nøgletal!A257","v":"El"},{"$f":"IF(AND(E229=\"\",F229=\"\"),\"\",Nøgletal!B257)","v":""},{"$f":"IF(E229=\"\",\"\",Nøgletal!E257)","v":""},{"$f":"IF(F229=\"\",\"\",Nøgletal!F257)","v":""},{"$f":"IF(ROUND(Nøgletal!N257,2)=ROUND(Nøgletal!H257,2),\"\",Nøgletal!H257)","v":""},{"$f":"IF(ROUND(Nøgletal!I257,2)=ROUND(Nøgletal!O257,2),\"\",Nøgletal!I257)","v":""}]
[{"$f":"Nøgletal!A258","v":"Banetransport"},{"$f":"IF(AND(E230=\"\",F230=\"\"),\"\",Nøgletal!B258)","v":""},{"$f":"IF(E230=\"\",\"\",Nøgletal!E258)","v":""},{"$f":"IF(F230=\"\",\"\",Nøgletal!F258)","v":""},{"$f":"IF(ROUND(Nøgletal!N258,2)=ROUND(Nøgletal!H258,2),\"\",Nøgletal!H258)","v":""},{"$f":"IF(ROUND(Nøgletal!I258,2)=ROUND(Nøgletal!O258,2),\"\",Nøgletal!I258)","v":""}]
[{"$f":"Nøgletal!A259","v":"Regionaltog"},{"$f":"IF(AND(E231=\"\",F231=\"\"),\"\",Nøgletal!B259)","v":""},{"$f":"IF(E231=\"\",\"\",Nøgletal!E259)","v":""},{"$f":"IF(F231=\"\",\"\",Nøgletal!F259)","v":""},{"$f":"IF(ROUND(Nøgletal!N259,2)=ROUND(Nøgletal!H259,2),\"\",Nøgletal!H259)","v":""},{"$f":"IF(ROUND(Nøgletal!I259,2)=ROUND(Nøgletal!O259,2),\"\",Nøgletal!I259)","v":""}]
[{"$f":"Nøgletal!A260","v":"Diesel"},{"$f":"IF(AND(E232=\"\",F232=\"\"),\"\",Nøgletal!B260)","v":0},{"$f":"IF(E232=\"\",\"\",Nøgletal!E260)","v":0},{"$f":"IF(F232=\"\",\"\",Nøgletal!F260)","v":0},{"$f":"IF(ROUND(Nøgletal!N260,2)=ROUND(Nøgletal!H260,2),\"\",Nøgletal!H260)","v":1},{"$f":"IF(ROUND(Nøgletal!I260,2)=ROUND(Nøgletal!O260,2),\"\",Nøgletal!I260)","v":1}]
[{"$f":"Nøgletal!A261","v":"El"},{"$f":"IF(AND(E233=\"\",F233=\"\"),\"\",Nøgletal!B261)","v":""},{"$f":"IF(E233=\"\",\"\",Nøgletal!E261)","v":""},{"$f":"IF(F233=\"\",\"\",Nøgletal!F261)","v":""},{"$f":"IF(ROUND(Nøgletal!N261,2)=ROUND(Nøgletal!H261,2),\"\",Nøgletal!H261)","v":""},{"$f":"IF(ROUND(Nøgletal!I261,2)=ROUND(Nøgletal!O261,2),\"\",Nøgletal!I261)","v":""}]
[{"$f":"Nøgletal!A262","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E234=\"\",F234=\"\"),\"\",Nøgletal!B262)","v":""},{"$f":"IF(E234=\"\",\"\",Nøgletal!E262)","v":""},{"$f":"IF(F234=\"\",\"\",Nøgletal!F262)","v":""},{"$f":"IF(ROUND(Nøgletal!N262,2)=ROUND(Nøgletal!H262,2),\"\",Nøgletal!H262)","v":""},{"$f":"IF(ROUND(Nøgletal!I262,2)=ROUND(Nøgletal!O262,2),\"\",Nøgletal!I262)","v":""}]
[{"$f":"Nøgletal!A263","v":"Intercitytog"},{"$f":"IF(AND(E235=\"\",F235=\"\"),\"\",Nøgletal!B263)","v":""},{"$f":"IF(E235=\"\",\"\",Nøgletal!E263)","v":""},{"$f":"IF(F235=\"\",\"\",Nøgletal!F263)","v":""},{"$f":"IF(ROUND(Nøgletal!N263,2)=ROUND(Nøgletal!H263,2),\"\",Nøgletal!H263)","v":""},{"$f":"IF(ROUND(Nøgletal!I263,2)=ROUND(Nøgletal!O263,2),\"\",Nøgletal!I263)","v":""}]
[{"$f":"Nøgletal!A264","v":"Diesel"},{"$f":"IF(AND(E236=\"\",F236=\"\"),\"\",Nøgletal!B264)","v":0},{"$f":"IF(E236=\"\",\"\",Nøgletal!E264)","v":0},{"$f":"IF(F236=\"\",\"\",Nøgletal!F264)","v":0},{"$f":"IF(ROUND(Nøgletal!N264,2)=ROUND(Nøgletal!H264,2),\"\",Nøgletal!H264)","v":1},{"$f":"IF(ROUND(Nøgletal!I264,2)=ROUND(Nøgletal!O264,2),\"\",Nøgletal!I264)","v":1}]
[{"$f":"Nøgletal!A265","v":"El"},{"$f":"IF(AND(E237=\"\",F237=\"\"),\"\",Nøgletal!B265)","v":""},{"$f":"IF(E237=\"\",\"\",Nøgletal!E265)","v":""},{"$f":"IF(F237=\"\",\"\",Nøgletal!F265)","v":""},{"$f":"IF(ROUND(Nøgletal!N265,2)=ROUND(Nøgletal!H265,2),\"\",Nøgletal!H265)","v":""},{"$f":"IF(ROUND(Nøgletal!I265,2)=ROUND(Nøgletal!O265,2),\"\",Nøgletal!I265)","v":""}]
[{"$f":"Nøgletal!A266","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E238=\"\",F238=\"\"),\"\",Nøgletal!B266)","v":""},{"$f":"IF(E238=\"\",\"\",Nøgletal!E266)","v":""},{"$f":"IF(F238=\"\",\"\",Nøgletal!F266)","v":""},{"$f":"IF(ROUND(Nøgletal!N266,2)=ROUND(Nøgletal!H266,2),\"\",Nøgletal!H266)","v":""},{"$f":"IF(ROUND(Nøgletal!I266,2)=ROUND(Nøgletal!O266,2),\"\",Nøgletal!I266)","v":""}]
[{"$f":"Nøgletal!A267","v":"Lyntog"},{"$f":"IF(AND(E239=\"\",F239=\"\"),\"\",Nøgletal!B267)","v":""},{"$f":"IF(E239=\"\",\"\",Nøgletal!E267)","v":""},{"$f":"IF(F239=\"\",\"\",Nøgletal!F267)","v":""},{"$f":"IF(ROUND(Nøgletal!N267,2)=ROUND(Nøgletal!H267,2),\"\",Nøgletal!H267)","v":""},{"$f":"IF(ROUND(Nøgletal!I267,2)=ROUND(Nøgletal!O267,2),\"\",Nøgletal!I267)","v":""}]
[{"$f":"Nøgletal!A268","v":"Diesel"},{"$f":"IF(AND(E240=\"\",F240=\"\"),\"\",Nøgletal!B268)","v":0},{"$f":"IF(E240=\"\",\"\",Nøgletal!E268)","v":0},{"$f":"IF(F240=\"\",\"\",Nøgletal!F268)","v":0},{"$f":"IF(ROUND(Nøgletal!N268,2)=ROUND(Nøgletal!H268,2),\"\",Nøgletal!H268)","v":1},{"$f":"IF(ROUND(Nøgletal!I268,2)=ROUND(Nøgletal!O268,2),\"\",Nøgletal!I268)","v":1}]
[{"$f":"Nøgletal!A269","v":"El"},{"$f":"IF(AND(E241=\"\",F241=\"\"),\"\",Nøgletal!B269)","v":""},{"$f":"IF(E241=\"\",\"\",Nøgletal!E269)","v":""},{"$f":"IF(F241=\"\",\"\",Nøgletal!F269)","v":""},{"$f":"IF(ROUND(Nøgletal!N269,2)=ROUND(Nøgletal!H269,2),\"\",Nøgletal!H269)","v":""},{"$f":"IF(ROUND(Nøgletal!I269,2)=ROUND(Nøgletal!O269,2),\"\",Nøgletal!I269)","v":""}]
[{"$f":"Nøgletal!A270","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E242=\"\",F242=\"\"),\"\",Nøgletal!B270)","v":""},{"$f":"IF(E242=\"\",\"\",Nøgletal!E270)","v":""},{"$f":"IF(F242=\"\",\"\",Nøgletal!F270)","v":""},{"$f":"IF(ROUND(Nøgletal!N270,2)=ROUND(Nøgletal!H270,2),\"\",Nøgletal!H270)","v":""},{"$f":"IF(ROUND(Nøgletal!I270,2)=ROUND(Nøgletal!O270,2),\"\",Nøgletal!I270)","v":""}]
[{"$f":"Nøgletal!A271","v":"Lokalbane"},{"$f":"IF(AND(E243=\"\",F243=\"\"),\"\",Nøgletal!B271)","v":""},{"$f":"IF(E243=\"\",\"\",Nøgletal!E271)","v":""},{"$f":"IF(F243=\"\",\"\",Nøgletal!F271)","v":""},{"$f":"IF(ROUND(Nøgletal!N271,2)=ROUND(Nøgletal!H271,2),\"\",Nøgletal!H271)","v":""},{"$f":"IF(ROUND(Nøgletal!I271,2)=ROUND(Nøgletal!O271,2),\"\",Nøgletal!I271)","v":""}]
[{"$f":"Nøgletal!A272","v":"Diesel"},{"$f":"IF(AND(E244=\"\",F244=\"\"),\"\",Nøgletal!B272)","v":0},{"$f":"IF(E244=\"\",\"\",Nøgletal!E272)","v":0},{"$f":"IF(F244=\"\",\"\",Nøgletal!F272)","v":0},{"$f":"IF(ROUND(Nøgletal!N272,2)=ROUND(Nøgletal!H272,2),\"\",Nøgletal!H272)","v":1},{"$f":"IF(ROUND(Nøgletal!I272,2)=ROUND(Nøgletal!O272,2),\"\",Nøgletal!I272)","v":1}]
[{"$f":"Nøgletal!A273","v":"El"},{"$f":"IF(AND(E245=\"\",F245=\"\"),\"\",Nøgletal!B273)","v":""},{"$f":"IF(E245=\"\",\"\",Nøgletal!E273)","v":""},{"$f":"IF(F245=\"\",\"\",Nøgletal!F273)","v":""},{"$f":"IF(ROUND(Nøgletal!N273,2)=ROUND(Nøgletal!H273,2),\"\",Nøgletal!H273)","v":""},{"$f":"IF(ROUND(Nøgletal!I273,2)=ROUND(Nøgletal!O273,2),\"\",Nøgletal!I273)","v":""}]
[{"$f":"Nøgletal!A274","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E246=\"\",F246=\"\"),\"\",Nøgletal!B274)","v":""},{"$f":"IF(E246=\"\",\"\",Nøgletal!E274)","v":""},{"$f":"IF(F246=\"\",\"\",Nøgletal!F274)","v":""},{"$f":"IF(ROUND(Nøgletal!N274,2)=ROUND(Nøgletal!H274,2),\"\",Nøgletal!H274)","v":""},{"$f":"IF(ROUND(Nøgletal!I274,2)=ROUND(Nøgletal!O274,2),\"\",Nøgletal!I274)","v":""}]
[{"$f":"Nøgletal!A275","v":"S-tog"},{"$f":"IF(AND(E247=\"\",F247=\"\"),\"\",Nøgletal!B275)","v":""},{"$f":"IF(E247=\"\",\"\",Nøgletal!E275)","v":""},{"$f":"IF(F247=\"\",\"\",Nøgletal!F275)","v":""},{"$f":"IF(ROUND(Nøgletal!H275,2)=ROUND(Nøgletal!E275,2),\"\",Nøgletal!H275)","v":""},{"$f":"IF(ROUND(Nøgletal!I275,2)=ROUND(Nøgletal!F275,2),\"\",Nøgletal!I275)","v":""}]
[{"$f":"Nøgletal!A276","v":"El"},{"$f":"IF(AND(E248=\"\",F248=\"\"),\"\",Nøgletal!B276)","v":""},{"$f":"IF(E248=\"\",\"\",Nøgletal!E276)","v":""},{"$f":"IF(F248=\"\",\"\",Nøgletal!F276)","v":""},{"$f":"IF(ROUND(Nøgletal!H276,2)=ROUND(Nøgletal!E276,2),\"\",Nøgletal!H276)","v":""},{"$f":"IF(ROUND(Nøgletal!I276,2)=ROUND(Nøgletal!F276,2),\"\",Nøgletal!I276)","v":""}]
[{"$f":"Nøgletal!A277","v":"Metro"},{"$f":"IF(AND(E249=\"\",F249=\"\"),\"\",Nøgletal!B277)","v":""},{"$f":"IF(E249=\"\",\"\",Nøgletal!E277)","v":""},{"$f":"IF(F249=\"\",\"\",Nøgletal!F277)","v":""},{"$f":"IF(ROUND(Nøgletal!H277,2)=ROUND(Nøgletal!E277,2),\"\",Nøgletal!H277)","v":""},{"$f":"IF(ROUND(Nøgletal!I277,2)=ROUND(Nøgletal!F277,2),\"\",Nøgletal!I277)","v":""}]
[{"$f":"Nøgletal!A278","v":"El"},{"$f":"IF(AND(E250=\"\",F250=\"\"),\"\",Nøgletal!B278)","v":""},{"$f":"IF(E250=\"\",\"\",Nøgletal!E278)","v":""},{"$f":"IF(F250=\"\",\"\",Nøgletal!F278)","v":""},{"$f":"IF(ROUND(Nøgletal!H278,2)=ROUND(Nøgletal!E278,2),\"\",Nøgletal!H278)","v":""},{"$f":"IF(ROUND(Nøgletal!I278,2)=ROUND(Nøgletal!F278,2),\"\",Nøgletal!I278)","v":""}]
[{"$f":"Nøgletal!A279","v":"Ikke kategoriseret banetransport"},{"$f":"IF(AND(E251=\"\",F251=\"\"),\"\",Nøgletal!B279)","v":""},{"$f":"IF(E251=\"\",\"\",Nøgletal!E279)","v":""},{"$f":"IF(F251=\"\",\"\",Nøgletal!F279)","v":""},{"$f":"IF(ROUND(Nøgletal!H279,2)=ROUND(Nøgletal!E279,2),\"\",Nøgletal!H279)","v":""},{"$f":"IF(ROUND(Nøgletal!I279,2)=ROUND(Nøgletal!F279,2),\"\",Nøgletal!I279)","v":""}]
[{"$f":"Nøgletal!A280","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E252=\"\",F252=\"\"),\"\",Nøgletal!B280)","v":""},{"$f":"IF(E252=\"\",\"\",Nøgletal!E280)","v":""},{"$f":"IF(F252=\"\",\"\",Nøgletal!F280)","v":""},{"$f":"IF(ROUND(Nøgletal!H280,2)=ROUND(Nøgletal!E280,2),\"\",Nøgletal!H280)","v":""},{"$f":"IF(ROUND(Nøgletal!I280,2)=ROUND(Nøgletal!F280,2),\"\",Nøgletal!I280)","v":""}]
[{"$f":"Nøgletal!A281","v":"Diesel"},{"$f":"IF(AND(E253=\"\",F253=\"\"),\"\",Nøgletal!B281)","v":""},{"$f":"IF(E253=\"\",\"\",Nøgletal!E281)","v":""},{"$f":"IF(F253=\"\",\"\",Nøgletal!F281)","v":""},{"$f":"IF(ROUND(Nøgletal!H281,2)=ROUND(Nøgletal!E281,2),\"\",Nøgletal!H281)","v":""},{"$f":"IF(ROUND(Nøgletal!I281,2)=ROUND(Nøgletal!F281,2),\"\",Nøgletal!I281)","v":""}]
[{"$f":"Nøgletal!A282","v":"Benzin"},{"$f":"IF(AND(E254=\"\",F254=\"\"),\"\",Nøgletal!B282)","v":""},{"$f":"IF(E254=\"\",\"\",Nøgletal!E282)","v":""},{"$f":"IF(F254=\"\",\"\",Nøgletal!F282)","v":""},{"$f":"IF(ROUND(Nøgletal!H282,2)=ROUND(Nøgletal!E282,2),\"\",Nøgletal!H282)","v":""},{"$f":"IF(ROUND(Nøgletal!I282,2)=ROUND(Nøgletal!F282,2),\"\",Nøgletal!I282)","v":""}]
[{"$f":"Nøgletal!A283","v":"El"},{"$f":"IF(AND(E255=\"\",F255=\"\"),\"\",Nøgletal!B283)","v":""},{"$f":"IF(E255=\"\",\"\",Nøgletal!E283)","v":""},{"$f":"IF(F255=\"\",\"\",Nøgletal!F283)","v":""},{"$f":"IF(ROUND(Nøgletal!H283,2)=ROUND(Nøgletal!E283,2),\"\",Nøgletal!H283)","v":""},{"$f":"IF(ROUND(Nøgletal!I283,2)=ROUND(Nøgletal!F283,2),\"\",Nøgletal!I283)","v":""}]
[{"$f":"Nøgletal!A284","v":"Indenrigs luftfart"},{"$f":"IF(AND(E256=\"\",F256=\"\"),\"\",Nøgletal!B284)","v":""},{"$f":"IF(E256=\"\",\"\",Nøgletal!E284)","v":""},{"$f":"IF(F256=\"\",\"\",Nøgletal!F284)","v":""},{"$f":"IF(ROUND(Nøgletal!H284,2)=ROUND(Nøgletal!E284,2),\"\",Nøgletal!H284)","v":""},{"$f":"IF(ROUND(Nøgletal!I284,2)=ROUND(Nøgletal!F284,2),\"\",Nøgletal!I284)","v":""}]
[{"$f":"Nøgletal!A285","v":"Biobrændsler og e-brændsler"},{"$f":"IF(AND(E257=\"\",F257=\"\"),\"\",Nøgletal!B285)","v":""},{"$f":"IF(E257=\"\",\"\",Nøgletal!E285)","v":""},{"$f":"IF(F257=\"\",\"\",Nøgletal!F285)","v":""},{"$f":"IF(ROUND(Nøgletal!H285,2)=ROUND(Nøgletal!E285,2),\"\",Nøgletal!H285)","v":""},{"$f":"IF(ROUND(Nøgletal!I285,2)=ROUND(Nøgletal!F285,2),\"\",Nøgletal!I285)","v":""}]
[{"$f":"Nøgletal!A286","v":"JP1, JP4 og benzin"},{"$f":"IF(AND(E258=\"\",F258=\"\"),\"\",Nøgletal!B286)","v":""},{"$f":"IF(E258=\"\",\"\",Nøgletal!E286)","v":""},{"$f":"IF(F258=\"\",\"\",Nøgletal!F286)","v":""},{"$f":"IF(ROUND(Nøgletal!H286,2)=ROUND(Nøgletal!E286,2),\"\",Nøgletal!H286)","v":""},{"$f":"IF(ROUND(Nøgletal!I286,2)=ROUND(Nøgletal!F286,2),\"\",Nøgletal!I286)","v":""}]
[{"$f":"Nøgletal!A287","v":"El"},{"$f":"IF(AND(E259=\"\",F259=\"\"),\"\",Nøgletal!B287)","v":""},{"$f":"IF(E259=\"\",\"\",Nøgletal!E287)","v":""},{"$f":"IF(F259=\"\",\"\",Nøgletal!F287)","v":""},{"$f":"IF(ROUND(Nøgletal!H287,2)=ROUND(Nøgletal!E287,2),\"\",Nøgletal!H287)","v":""},{"$f":"IF(ROUND(Nøgletal!I287,2)=ROUND(Nøgletal!F287,2),\"\",Nøgletal!I287)","v":""}]
[{"$f":"Nøgletal!A288","v":"Udenrigs luftfart"},{"$f":"IF(AND(E260=\"\",F260=\"\"),\"\",Nøgletal!B288)","v":""},{"$f":"IF(E260=\"\",\"\",Nøgletal!E288)","v":""},{"$f":"IF(F260=\"\",\"\",Nøgletal!F288)","v":""},{"$f":"IF(ROUND(Nøgletal!H288,2)=ROUND(Nøgletal!E288,2),\"\",Nøgletal!H288)","v":""},{"$f":"IF(ROUND(Nøgletal!I288,2)=ROUND(Nøgletal!F288,2),\"\",Nøgletal!I288)","v":""}]
[{"$f":"Nøgletal!A289","v":"JP1, JP4 og benzin"},{"$f":"IF(AND(E261=\"\",F261=\"\"),\"\",Nøgletal!B289)","v":""},{"$f":"IF(E261=\"\",\"\",Nøgletal!E289)","v":""},{"$f":"IF(F261=\"\",\"\",Nøgletal!F289)","v":""},{"$f":"IF(ROUND(Nøgletal!H289,2)=ROUND(Nøgletal!E289,2),\"\",Nøgletal!H289)","v":""},{"$f":"IF(ROUND(Nøgletal!I289,2)=ROUND(Nøgletal!F289,2),\"\",Nøgletal!I289)","v":""}]
[{"$f":"Nøgletal!A290","v":"Indenrigs søfart"},{"$f":"IF(AND(E262=\"\",F262=\"\"),\"\",Nøgletal!B290)","v":""},{"$f":"IF(E262=\"\",\"\",Nøgletal!E290)","v":""},{"$f":"IF(F262=\"\",\"\",Nøgletal!F290)","v":""},{"$f":"IF(ROUND(Nøgletal!H290,2)=ROUND(Nøgletal!E290,2),\"\",Nøgletal!H290)","v":""},{"$f":"IF(ROUND(Nøgletal!I290,2)=ROUND(Nøgletal!F290,2),\"\",Nøgletal!I290)","v":""}]
[{"$f":"Nøgletal!A291","v":"Naturgas"},{"$f":"IF(AND(E263=\"\",F263=\"\"),\"\",Nøgletal!B291)","v":""},{"$f":"IF(E263=\"\",\"\",Nøgletal!E291)","v":""},{"$f":"IF(F263=\"\",\"\",Nøgletal!F291)","v":""},{"$f":"IF(ROUND(Nøgletal!H291,2)=ROUND(Nøgletal!E291,2),\"\",Nøgletal!H291)","v":""},{"$f":"IF(ROUND(Nøgletal!I291,2)=ROUND(Nøgletal!F291,2),\"\",Nøgletal!I291)","v":""}]
[{"$f":"Nøgletal!A292","v":"Fuelolie og Spildolie"},{"$f":"IF(AND(E264=\"\",F264=\"\"),\"\",Nøgletal!B292)","v":""},{"$f":"IF(E264=\"\",\"\",Nøgletal!E292)","v":""},{"$f":"IF(F264=\"\",\"\",Nøgletal!F292)","v":""},{"$f":"IF(ROUND(Nøgletal!H292,2)=ROUND(Nøgletal!E292,2),\"\",Nøgletal!H292)","v":""},{"$f":"IF(ROUND(Nøgletal!I292,2)=ROUND(Nøgletal!F292,2),\"\",Nøgletal!I292)","v":""}]
[{"$f":"Nøgletal!A293","v":"Diesel"},{"$f":"IF(AND(E265=\"\",F265=\"\"),\"\",Nøgletal!B293)","v":""},{"$f":"IF(E265=\"\",\"\",Nøgletal!E293)","v":""},{"$f":"IF(F265=\"\",\"\",Nøgletal!F293)","v":""},{"$f":"IF(ROUND(Nøgletal!H293,2)=ROUND(Nøgletal!E293,2),\"\",Nøgletal!H293)","v":""},{"$f":"IF(ROUND(Nøgletal!I293,2)=ROUND(Nøgletal!F293,2),\"\",Nøgletal!I293)","v":""}]
[{"$f":"Nøgletal!A294","v":"El"},{"$f":"IF(AND(E266=\"\",F266=\"\"),\"\",Nøgletal!B294)","v":""},{"$f":"IF(E266=\"\",\"\",Nøgletal!E294)","v":""},{"$f":"IF(F266=\"\",\"\",Nøgletal!F294)","v":""},{"$f":"IF(ROUND(Nøgletal!H294,2)=ROUND(Nøgletal!E294,2),\"\",Nøgletal!H294)","v":""},{"$f":"IF(ROUND(Nøgletal!I294,2)=ROUND(Nøgletal!F294,2),\"\",Nøgletal!I294)","v":""}]
["Fjernvarmetransmission"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A379","v":"Affald til kombineret produktion (TJ)"},{"$f":"IF(AND(E269=\"\",F269=\"\"),\"\",Nøgletal!B379)","v":35065.510000000009},{"$f":"IF(E269=\"\",\"\",Nøgletal!E379)","v":14094.141665096946},{"$f":"IF(F269=\"\",\"\",Nøgletal!F379)","v":15332.119640977919},{"$f":"IF(ROUND(Nøgletal!H379,0)=ROUND(Nøgletal!B379,0),\"\",Nøgletal!H379)","v":14094.141665096946},{"$f":"IF(ROUND(Nøgletal!I379,0)=ROUND(Nøgletal!B379,0),\"\",Nøgletal!I379)","v":15332.119640977919}]
[{"$f":"Nøgletal!A380","v":"Affald til fjernvarmekedler (TJ)"},{"$f":"IF(AND(E270=\"\",F270=\"\"),\"\",Nøgletal!B380)","v":422.83},{"$f":"IF(E270=\"\",\"\",Nøgletal!E380)","v":260.80844929772593},{"$f":"IF(F270=\"\",\"\",Nøgletal!F380)","v":285.30125059008964},{"$f":"IF(ROUND(Nøgletal!H380,0)=ROUND(Nøgletal!B380,0),\"\",Nøgletal!H380)","v":260.80844929772593},{"$f":"IF(ROUND(Nøgletal!I380,0)=ROUND(Nøgletal!B380,0),\"\",Nøgletal!I380)","v":285.30125059008964}]
[{"$f":"Nøgletal!A381","v":"Bionedbrydlig andel af affald (%)"},{"$f":"IF(AND(E271=\"\",F271=\"\"),\"\",Nøgletal!B381)","v":0.4499999999999999},{"$f":"IF(E271=\"\",\"\",Nøgletal!E381)","v":0.55000000000000004},{"$f":"IF(F271=\"\",\"\",Nøgletal!F381)","v":0.55000000000000004},{"$f":"IF(ROUND(Nøgletal!H381,0)=ROUND(Nøgletal!B381,0),\"\",Nøgletal!H381)","v":0.55000000000000004},{"$f":"IF(ROUND(Nøgletal!I381,0)=ROUND(Nøgletal!B381,0),\"\",Nøgletal!I381)","v":0.55000000000000004}]
[]
[{"$f":"Nøgletal!A383","v":"Netto import/lager"},{"$f":"IF(AND(E273=\"\",F273=\"\"),\"\",Nøgletal!B383)","v":""},{"$f":"IF(E273=\"\",\"\",Nøgletal!E383)","v":""},{"$f":"IF(F273=\"\",\"\",Nøgletal!F383)","v":""},{"$f":"IF(ROUNDDOWN(Nøgletal!H383,2)=ROUNDDOWN(Nøgletal!E383,2),\"\",Nøgletal!H383)","v":""},{"$f":"IF(ROUND(Nøgletal!I383,2)=ROUND(Nøgletal!F383,2),\"\",Nøgletal!I383)","v":""}]
[{"$f":"Nøgletal!A384","v":"Kombineret el og varmeproduktion minus affald"},{"$f":"IF(AND(E274=\"\",F274=\"\"),\"\",Nøgletal!B384)","v":61008.43695652172},{"$f":"IF(E274=\"\",\"\",Nøgletal!E384)","v":0.39012532072384848},{"$f":"IF(F274=\"\",\"\",Nøgletal!F384)","v":0.3905857627361663},{"$f":"IF(ROUNDDOWN(Nøgletal!O384,0)=ROUNDDOWN(Nøgletal!R384,0),\"\",Nøgletal!H384)","v":0.42613504575931266},{"$f":"IF(ROUND(Nøgletal!O384,2)=ROUND(Nøgletal!S384,2),\"\",Nøgletal!I384)","v":0.42642352156187935}]
[{"$f":"Nøgletal!A385","v":"Kombineret el og varmeproduktion på affald"},{"$f":"IF(AND(E275=\"\",F275=\"\"),\"\",Nøgletal!B385)","v":27442.573043478271},{"$f":"IF(E275=\"\",\"\",Nøgletal!E385)","v":8.2914515903336261E-2},{"$f":"IF(F275=\"\",\"\",Nøgletal!F385)","v":8.2454073891018401E-2},{"$f":"IF(ROUND(Nøgletal!O385,0)=ROUND(Nøgletal!R385,0),\"\",Nøgletal!H385)","v":8.2901513487757608E-2},{"$f":"IF(ROUND(Nøgletal!O385,2)=ROUND(Nøgletal!S385,2),\"\",Nøgletal!I385)","v":8.2439927012540742E-2}]
[{"$f":"Nøgletal!A386","v":"Fjernvarmekedler minus affald"},{"$f":"IF(AND(E276=\"\",F276=\"\"),\"\",Nøgletal!B386)","v":39336.759999999995},{"$f":"IF(E276=\"\",\"\",Nøgletal!E386)","v":0.17545687650336625},{"$f":"IF(F276=\"\",\"\",Nøgletal!F386)","v":0.17545687650336619},{"$f":"IF(ROUND(Nøgletal!O386,0)=ROUND(Nøgletal!R386,0),\"\",Nøgletal!H386)","v":0.19165206697894152},{"$f":"IF(ROUND(Nøgletal!O386,2)=ROUND(Nøgletal!S386,2),\"\",Nøgletal!I386)","v":0.19155572552538738}]
[{"$f":"Nøgletal!A387","v":"Fjernvarmekedler på affald"},{"$f":"IF(AND(E277=\"\",F277=\"\"),\"\",Nøgletal!B387)","v":422.83},{"$f":"IF(E277=\"\",\"\",Nøgletal!E387)","v":1.7644584434793197E-3},{"$f":"IF(F277=\"\",\"\",Nøgletal!F387)","v":1.7644584434793179E-3},{"$f":"IF(ROUND(Nøgletal!O387,0)=ROUND(Nøgletal!R387,0),\"\",Nøgletal!H387)","v":1.7641817461880908E-3},{"$f":"IF(ROUND(Nøgletal!O387,2)=ROUND(Nøgletal!S387,2),\"\",Nøgletal!I387)","v":1.7641557103576986E-3}]
[{"$f":"Nøgletal!A388","v":"Anden varmeproduktion"},{"$f":"IF(AND(E278=\"\",F278=\"\"),\"\",Nøgletal!B388)","v":2366.33},{"$f":"IF(E278=\"\",\"\",Nøgletal!E388)","v":0.3499147200204622},{"$f":"IF(F278=\"\",\"\",Nøgletal!F388)","v":0.34991472002046209},{"$f":"IF(ROUNDDOWN(Nøgletal!O388,0)=ROUNDDOWN(Nøgletal!R388,0),\"\",Nøgletal!H388)","v":0.38221288726174585},{"$f":"IF(ROUND(Nøgletal!O388,2)=ROUND(Nøgletal!S388,2),\"\",Nøgletal!I388)","v":0.38202075291273341}]
["Brændselsvalg"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A393","v":"Kombineret el og varmeproduktion"}]
[{"$f":"Nøgletal!A394","v":"Naturgas"},{"$f":"IF(AND(E282=\"\",F282=\"\"),\"\",Nøgletal!B394)","v":17269.45},{"$f":"IF(E282=\"\",\"\",Nøgletal!E394)","v":1.2476465752698151E-2},{"$f":"IF(F282=\"\",\"\",Nøgletal!F394)","v":1.2476465752698153E-2},{"$f":"IF(ROUND(Nøgletal!O394,0)=ROUND(Nøgletal!R394,0),\"\",Nøgletal!H394)","v":1.2476465752698151E-2},{"$f":"IF(ROUND(Nøgletal!O394,2)=ROUND(Nøgletal!S394,2),\"\",Nøgletal!I394)","v":1.2476465752698153E-2}]
[{"$f":"Nøgletal!A395","v":"Kul"},{"$f":"IF(AND(E283=\"\",F283=\"\"),\"\",Nøgletal!B395)","v":33469.050000000003},{"$f":"IF(E283=\"\",\"\",Nøgletal!E395)","v":0},{"$f":"IF(F283=\"\",\"\",Nøgletal!F395)","v":0},{"$f":"IF(ROUND(Nøgletal!O395,0)=ROUND(Nøgletal!R395,0),\"\",Nøgletal!H395)","v":0},{"$f":"IF(ROUND(Nøgletal!O395,2)=ROUND(Nøgletal!S395,2),\"\",Nøgletal!I395)","v":0}]
[{"$f":"Nøgletal!A396","v":"Olieprodukter"},{"$f":"IF(AND(E284=\"\",F284=\"\"),\"\",Nøgletal!B396)","v":1196.76},{"$f":"IF(E284=\"\",\"\",Nøgletal!E396)","v":2.6371615708944338E-2},{"$f":"IF(F284=\"\",\"\",Nøgletal!F396)","v":2.6371615708944342E-2},{"$f":"IF(ROUND(Nøgletal!O396,0)=ROUND(Nøgletal!R396,0),\"\",Nøgletal!H396)","v":2.6371615708944338E-2},{"$f":"IF(ROUND(Nøgletal!O396,2)=ROUND(Nøgletal!S396,2),\"\",Nøgletal!I396)","v":2.6371615708944342E-2}]
[{"$f":"Nøgletal!A397","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E285=\"\",F285=\"\"),\"\",Nøgletal!B397)","v":""},{"$f":"IF(E285=\"\",\"\",Nøgletal!E397)","v":""},{"$f":"IF(F285=\"\",\"\",Nøgletal!F397)","v":""},{"$f":"IF(ROUND(Nøgletal!O397,0)=ROUND(Nøgletal!R397,0),\"\",Nøgletal!H397)","v":""},{"$f":"IF(ROUND(Nøgletal!O397,2)=ROUND(Nøgletal!S397,2),\"\",Nøgletal!I397)","v":""}]
[{"$f":"Nøgletal!A398","v":"Bionaturgas"},{"$f":"IF(AND(E286=\"\",F286=\"\"),\"\",Nøgletal!B398)","v":1889.5800000000002},{"$f":"IF(E286=\"\",\"\",Nøgletal!E398)","v":3.1648590596908062E-2},{"$f":"IF(F286=\"\",\"\",Nøgletal!F398)","v":3.1648590596908062E-2},{"$f":"IF(ROUND(Nøgletal!O398,0)=ROUND(Nøgletal!R398,0),\"\",Nøgletal!H398)","v":3.1648590596908062E-2},{"$f":"IF(ROUND(Nøgletal!O398,2)=ROUND(Nøgletal!S398,2),\"\",Nøgletal!I398)","v":3.1648590596908062E-2}]
[{"$f":"Nøgletal!A399","v":"Biomasse"},{"$f":"IF(AND(E287=\"\",F287=\"\"),\"\",Nøgletal!B399)","v":76579.679499999998},{"$f":"IF(E287=\"\",\"\",Nøgletal!E399)","v":0.82568746519583147},{"$f":"IF(F287=\"\",\"\",Nøgletal!F399)","v":0.82568746519583147},{"$f":"IF(ROUND(Nøgletal!O399,0)=ROUND(Nøgletal!R399,0),\"\",Nøgletal!H399)","v":0.82568746519583147},{"$f":"IF(ROUND(Nøgletal!O399,2)=ROUND(Nøgletal!S399,2),\"\",Nøgletal!I399)","v":0.82568746519583147}]
[{"$f":"Nøgletal!A400","v":"Biogas"},{"$f":"IF(AND(E288=\"\",F288=\"\"),\"\",Nøgletal!B400)","v":5552.75},{"$f":"IF(E288=\"\",\"\",Nøgletal!E400)","v":0.10381586274561799},{"$f":"IF(F288=\"\",\"\",Nøgletal!F400)","v":0.10381586274561799},{"$f":"IF(ROUND(Nøgletal!O400,0)=ROUND(Nøgletal!R400,0),\"\",Nøgletal!H400)","v":0.10381586274561799},{"$f":"IF(ROUND(Nøgletal!O400,2)=ROUND(Nøgletal!S400,2),\"\",Nøgletal!I400)","v":0.10381586274561799}]
[{"$f":"Nøgletal!A401","v":"Fjernvarmekedler"},{"$f":"IF(AND(E289=\"\",F289=\"\"),\"\",Nøgletal!B401)","v":""},{"$f":"IF(E289=\"\",\"\",Nøgletal!E401)","v":""},{"$f":"IF(F289=\"\",\"\",Nøgletal!F401)","v":""},{"$f":"IF(ROUND(Nøgletal!O401,0)=ROUND(Nøgletal!R401,0),\"\",Nøgletal!H401)","v":""},{"$f":"IF(ROUND(Nøgletal!O401,2)=ROUND(Nøgletal!S401,2),\"\",Nøgletal!I401)","v":""}]
[{"$f":"Nøgletal!A402","v":"Naturgas"},{"$f":"IF(AND(E290=\"\",F290=\"\"),\"\",Nøgletal!B402)","v":9566.82},{"$f":"IF(E290=\"\",\"\",Nøgletal!E402)","v":1.9131078745988645E-2},{"$f":"IF(F290=\"\",\"\",Nøgletal!F402)","v":1.9131078745988642E-2},{"$f":"IF(ROUND(Nøgletal!O402,0)=ROUND(Nøgletal!R402,0),\"\",Nøgletal!H402)","v":1.9131078745988645E-2},{"$f":"IF(ROUND(Nøgletal!O402,2)=ROUND(Nøgletal!S402,2),\"\",Nøgletal!I402)","v":1.9131078745988642E-2}]
[{"$f":"Nøgletal!A403","v":"Kul"},{"$f":"IF(AND(E291=\"\",F291=\"\"),\"\",Nøgletal!B403)","v":43.31},{"$f":"IF(E291=\"\",\"\",Nøgletal!E403)","v":0},{"$f":"IF(F291=\"\",\"\",Nøgletal!F403)","v":0},{"$f":"IF(ROUND(Nøgletal!O403,0)=ROUND(Nøgletal!R403,0),\"\",Nøgletal!H403)","v":0},{"$f":"IF(ROUND(Nøgletal!O403,2)=ROUND(Nøgletal!S403,2),\"\",Nøgletal!I403)","v":0}]
[{"$f":"Nøgletal!A404","v":"Olieprodukter"},{"$f":"IF(AND(E292=\"\",F292=\"\"),\"\",Nøgletal!B404)","v":393.16999999999996},{"$f":"IF(E292=\"\",\"\",Nøgletal!E404)","v":1.6456841932033242E-4},{"$f":"IF(F292=\"\",\"\",Nøgletal!F404)","v":1.6456841932033244E-4},{"$f":"IF(ROUND(Nøgletal!O404,0)=ROUND(Nøgletal!R404,0),\"\",Nøgletal!H404)","v":1.6456841932033242E-4},{"$f":"IF(ROUND(Nøgletal!O404,2)=ROUND(Nøgletal!S404,2),\"\",Nøgletal!I404)","v":1.6456841932033244E-4}]
[{"$f":"Nøgletal!A405","v":"Biobrændsler og e-brændsler (eksklusiv bionaturgas)"},{"$f":"IF(AND(E293=\"\",F293=\"\"),\"\",Nøgletal!B405)","v":142.87},{"$f":"IF(E293=\"\",\"\",Nøgletal!E405)","v":3.0033736525960667E-3},{"$f":"IF(F293=\"\",\"\",Nøgletal!F405)","v":3.0033736525960667E-3},{"$f":"IF(ROUND(Nøgletal!O405,0)=ROUND(Nøgletal!R405,0),\"\",Nøgletal!H405)","v":3.0033736525960667E-3},{"$f":"IF(ROUND(Nøgletal!O405,2)=ROUND(Nøgletal!S405,2),\"\",Nøgletal!I405)","v":3.0033736525960667E-3}]
[{"$f":"Nøgletal!A406","v":"Bionaturgas"},{"$f":"IF(AND(E294=\"\",F294=\"\"),\"\",Nøgletal!B406)","v":1067.92},{"$f":"IF(E294=\"\",\"\",Nøgletal!E406)","v":4.8588825804328148E-2},{"$f":"IF(F294=\"\",\"\",Nøgletal!F406)","v":4.8588825804328155E-2},{"$f":"IF(ROUND(Nøgletal!O406,0)=ROUND(Nøgletal!R406,0),\"\",Nøgletal!H406)","v":4.8588825804328148E-2},{"$f":"IF(ROUND(Nøgletal!O406,2)=ROUND(Nøgletal!S406,2),\"\",Nøgletal!I406)","v":4.8588825804328148E-2}]
[{"$f":"Nøgletal!A407","v":"Biomasse"},{"$f":"IF(AND(E295=\"\",F295=\"\"),\"\",Nøgletal!B407)","v":20503.993500000004},{"$f":"IF(E295=\"\",\"\",Nøgletal!E407)","v":0.92882415864395629},{"$f":"IF(F295=\"\",\"\",Nøgletal!F407)","v":0.92882415864395618},{"$f":"IF(ROUND(Nøgletal!O407,0)=ROUND(Nøgletal!R407,0),\"\",Nøgletal!H407)","v":0.92882415864395629},{"$f":"IF(ROUND(Nøgletal!O407,2)=ROUND(Nøgletal!S407,2),\"\",Nøgletal!I407)","v":0.92882415864395629}]
[{"$f":"Nøgletal!A408","v":"Biogas"},{"$f":"IF(AND(E296=\"\",F296=\"\"),\"\",Nøgletal!B408)","v":64.73},{"$f":"IF(E296=\"\",\"\",Nøgletal!E408)","v":2.8799473381058176E-4},{"$f":"IF(F296=\"\",\"\",Nøgletal!F408)","v":2.8799473381058171E-4},{"$f":"IF(ROUND(Nøgletal!O408,0)=ROUND(Nøgletal!R408,0),\"\",Nøgletal!H408)","v":2.8799473381058176E-4},{"$f":"IF(ROUND(Nøgletal!O408,2)=ROUND(Nøgletal!S408,2),\"\",Nøgletal!I408)","v":2.8799473381058171E-4}]
[{"$f":"Nøgletal!A409","v":"Anden varmeproduktion"},{"$f":"IF(AND(E297=\"\",F297=\"\"),\"\",Nøgletal!B409)","v":""},{"$f":"IF(E297=\"\",\"\",Nøgletal!E409)","v":""},{"$f":"IF(F297=\"\",\"\",Nøgletal!F409)","v":""},{"$f":"IF(ROUND(Nøgletal!O409,0)=ROUND(Nøgletal!R409,0),\"\",Nøgletal!H409)","v":""},{"$f":"IF(ROUND(Nøgletal!O409,2)=ROUND(Nøgletal!S409,2),\"\",Nøgletal!I409)","v":""}]
[{"$f":"Nøgletal!A410","v":"Sol"},{"$f":"IF(AND(E298=\"\",F298=\"\"),\"\",Nøgletal!B410)","v":2270.4299999999998},{"$f":"IF(E298=\"\",\"\",Nøgletal!E410)","v":7.5702085722540668E-2},{"$f":"IF(F298=\"\",\"\",Nøgletal!F410)","v":7.5702085722540668E-2},{"$f":"IF(ROUND(Nøgletal!O410,0)=ROUND(Nøgletal!R410,0),\"\",Nøgletal!H410)","v":7.5702085722540668E-2},{"$f":"IF(ROUND(Nøgletal!O410,2)=ROUND(Nøgletal!S410,2),\"\",Nøgletal!I410)","v":7.5702085722540668E-2}]
[{"$f":"Nøgletal!A411","v":"Varmepumpe"},{"$f":"IF(AND(E299=\"\",F299=\"\"),\"\",Nøgletal!B411)","v":68.5},{"$f":"IF(E299=\"\",\"\",Nøgletal!E411)","v":0.92429791427745933},{"$f":"IF(F299=\"\",\"\",Nøgletal!F411)","v":0.92429791427745922},{"$f":"IF(ROUND(Nøgletal!O411,0)=ROUND(Nøgletal!R411,0),\"\",Nøgletal!H411)","v":0.92429791427745922},{"$f":"IF(ROUND(Nøgletal!O411,2)=ROUND(Nøgletal!S411,2),\"\",Nøgletal!I411)","v":0.92429791427745922}]
[{"$f":"Nøgletal!A412","v":"Elpatron"},{"$f":"IF(AND(E300=\"\",F300=\"\"),\"\",Nøgletal!B412)","v":27.4},{"$f":"IF(E300=\"\",\"\",Nøgletal!E412)","v":0},{"$f":"IF(F300=\"\",\"\",Nøgletal!F412)","v":0},{"$f":"IF(ROUND(Nøgletal!O412,0)=ROUND(Nøgletal!R412,0),\"\",Nøgletal!H412)","v":0},{"$f":"IF(ROUND(Nøgletal!O412,2)=ROUND(Nøgletal!S412,2),\"\",Nøgletal!I412)","v":0}]
[{"$f":"Nøgletal!A413","v":"Anden VE "},{"$f":"IF(AND(E301=\"\",F301=\"\"),\"\",Nøgletal!B413)","v":""},{"$f":"IF(E301=\"\",\"\",Nøgletal!E413)","v":""},{"$f":"IF(F301=\"\",\"\",Nøgletal!F413)","v":""},{"$f":"IF(ROUND(Nøgletal!O413,0)=ROUND(Nøgletal!R413,0),\"\",Nøgletal!H413)","v":""},{"$f":"IF(ROUND(Nøgletal!O413,2)=ROUND(Nøgletal!S413,2),\"\",Nøgletal!I413)","v":""}]
["Produktion af PtX, bionaturgas og bygas"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A418","v":"Samlet produktion"},{"$f":"IF(AND(E304=\"\",F304=\"\"),\"\",Nøgletal!B418)","v":10161.379999999999},{"$f":"IF(E304=\"\",\"\",Nøgletal!E418)","v":10025.3333171336},{"$f":"IF(F304=\"\",\"\",Nøgletal!F418)","v":10025.3333171336},{"$f":"IF(Nøgletal!H418=Nøgletal!B418,\"\",Nøgletal!H418)","v":10025},{"$f":"IF(Nøgletal!I418=Nøgletal!B418,\"\",Nøgletal!I418)","v":10025.3333171336}]
[{"$f":"Nøgletal!A419","v":"Samlet forbrug"},{"$f":"IF(AND(E305=\"\",F305=\"\"),\"\",Nøgletal!B419)","v":11352.91},{"$f":"IF(E305=\"\",\"\",Nøgletal!E419)","v":10483.223306095988},{"$f":"IF(F305=\"\",\"\",Nøgletal!F419)","v":10483.223306095988},{"$f":"IF(Nøgletal!H419=Nøgletal!B419,\"\",Nøgletal!H419)","v":10490.98998987376},{"$f":"IF(Nøgletal!I419=Nøgletal!B419,\"\",Nøgletal!I419)","v":10483.223306095988}]
[{"$f":"Nøgletal!A420","v":"Produktion af PTX"},{"$f":"IF(AND(E306=\"\",F306=\"\"),\"\",Nøgletal!B420)","v":0},{"$f":"IF(E306=\"\",\"\",Nøgletal!E420)","v":2.8323755251847198E-2},{"$f":"IF(F306=\"\",\"\",Nøgletal!F420)","v":2.8323755251847198E-2},{"$f":"IF(ROUND(Nøgletal!O420,0)=ROUND(Nøgletal!R420,0),\"\",Nøgletal!H420)","v":0.03},{"$f":"IF(ROUND(Nøgletal!S420,2)=ROUND(Nøgletal!O420,2),\"\",Nøgletal!I420)","v":2.8323755251847202E-2}]
[{"$f":"Nøgletal!A421","v":"Produktion af bionaturgas"},{"$f":"IF(AND(E307=\"\",F307=\"\"),\"\",Nøgletal!B421)","v":9550.7899999999991},{"$f":"IF(E307=\"\",\"\",Nøgletal!E421)","v":0.97167624474815273},{"$f":"IF(F307=\"\",\"\",Nøgletal!F421)","v":0.97167624474815273},{"$f":"IF(ROUND(Nøgletal!O421,0)=ROUND(Nøgletal!R421,0),\"\",Nøgletal!H421)","v":0.97},{"$f":"IF(ROUND(Nøgletal!S421,2)=ROUND(Nøgletal!O421,2),\"\",Nøgletal!I421)","v":0.97167624474815284}]
[{"$f":"Nøgletal!A422","v":"Produktion af bygas"},{"$f":"IF(AND(E308=\"\",F308=\"\"),\"\",Nøgletal!B422)","v":610.59},{"$f":"IF(E308=\"\",\"\",Nøgletal!E422)","v":0},{"$f":"IF(F308=\"\",\"\",Nøgletal!F422)","v":0},{"$f":"IF(ROUND(Nøgletal!O422,0)=ROUND(Nøgletal!R422,0),\"\",Nøgletal!H422)","v":0},{"$f":"IF(ROUND(Nøgletal!S422,2)=ROUND(Nøgletal!O422,2),\"\",Nøgletal!I422)","v":0}]
[null,{"$f":"IF(AND(E309=\"\",F309=\"\"),\"\",Nøgletal!B423)","v":""},{"$f":"IF(E309=\"\",\"\",Nøgletal!E423)","v":""},{"$f":"IF(F309=\"\",\"\",Nøgletal!F423)","v":""},{"$f":"IF(ROUND(Nøgletal!H423,2)=ROUND(Nøgletal!E423,2),\"\",Nøgletal!H423)","v":""},{"$f":"IF(ROUND(Nøgletal!I423,2)=ROUND(Nøgletal!F423,2),\"\",Nøgletal!I423)","v":""}]
[{"$f":"Nøgletal!A424","v":"Energiforbrug til PtX, bionaturgas og bygas"},{"$f":"IF(AND(E310=\"\",F310=\"\"),\"\",Nøgletal!B424)","v":""},{"$f":"IF(E310=\"\",\"\",Nøgletal!E424)","v":""},{"$f":"IF(F310=\"\",\"\",Nøgletal!F424)","v":""},{"$f":"IF(ROUND(Nøgletal!H424,2)=ROUND(Nøgletal!E424,2),\"\",Nøgletal!H424)","v":""},{"$f":"IF(ROUND(Nøgletal!I424,2)=ROUND(Nøgletal!F424,2),\"\",Nøgletal!I424)","v":""}]
[{"$f":"Nøgletal!A425","v":"Biomasse"},{"$f":"IF(AND(E311=\"\",F311=\"\"),\"\",Nøgletal!B425)","v":""},{"$f":"IF(E311=\"\",\"\",Nøgletal!E425)","v":""},{"$f":"IF(F311=\"\",\"\",Nøgletal!F425)","v":""},{"$f":"IF(ROUND(Nøgletal!H425,2)=ROUND(Nøgletal!E425,2),\"\",Nøgletal!H425)","v":""},{"$f":"IF(ROUND(Nøgletal!I425,2)=ROUND(Nøgletal!F425,2),\"\",Nøgletal!I425)","v":""}]
[{"$f":"Nøgletal!A426","v":"Biogas"},{"$f":"IF(AND(E312=\"\",F312=\"\"),\"\",Nøgletal!B426)","v":9734.99},{"$f":"IF(E312=\"\",\"\",Nøgletal!E426)","v":0.97167624474815273},{"$f":"IF(F312=\"\",\"\",Nøgletal!F426)","v":0.97167624474815273},{"$f":"IF(ROUND(Nøgletal!H426,2)=ROUND(Nøgletal!B426,2),\"\",Nøgletal!H426)","v":0.97},{"$f":"IF(ROUND(Nøgletal!I426,2)=ROUND(Nøgletal!B426,2),\"\",Nøgletal!I426)","v":0.97167624474815284}]
[{"$f":"Nøgletal!A427","v":"El"},{"$f":"IF(AND(E313=\"\",F313=\"\"),\"\",Nøgletal!B427)","v":1118.3599999999999},{"$f":"IF(E313=\"\",\"\",Nøgletal!E427)","v":2.8323755251847271E-2},{"$f":"IF(F313=\"\",\"\",Nøgletal!F427)","v":2.8323755251847271E-2},{"$f":"IF(ROUND(Nøgletal!H427,2)=ROUND(Nøgletal!B427,2),\"\",Nøgletal!H427)","v":3.0000000000000027E-2},{"$f":"IF(ROUND(Nøgletal!I427,2)=ROUND(Nøgletal!B427,2),\"\",Nøgletal!I427)","v":2.832375525184716E-2}]
[{"$f":"Nøgletal!A428","v":"Naturgas"},{"$f":"IF(AND(E314=\"\",F314=\"\"),\"\",Nøgletal!B428)","v":499.56},{"$f":"IF(E314=\"\",\"\",Nøgletal!E428)","v":0},{"$f":"IF(F314=\"\",\"\",Nøgletal!F428)","v":""},{"$f":"IF(ROUND(Nøgletal!H428,2)=ROUND(Nøgletal!B428,2),\"\",Nøgletal!H428)","v":0},{"$f":"IF(ROUND(Nøgletal!I428,2)=ROUND(Nøgletal!F428,2),\"\",Nøgletal!I428)","v":""}]
["Elproduktion"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A434","v":"Vindmøller "},{"$f":"IF(AND(E317=\"\",F317=\"\"),\"\",Nøgletal!B434)","v":58139.4},{"$f":"IF(E317=\"\",\"\",Nøgletal!E434)","v":130503},{"$f":"IF(F317=\"\",\"\",Nøgletal!F434)","v":130503},{"$f":"IF(ROUND(Nøgletal!H434,0)=ROUND(Nøgletal!B434,0),\"\",Nøgletal!H434)","v":130498.2},{"$f":"IF(ROUND(Nøgletal!B434,0)=ROUND(Nøgletal!I434,0),\"\",Nøgletal!I434)","v":130503}]
[{"$f":"Nøgletal!A435","v":"Solceller "},{"$f":"IF(AND(E318=\"\",F318=\"\"),\"\",Nøgletal!B435)","v":3467.77},{"$f":"IF(E318=\"\",\"\",Nøgletal!E435)","v":39709},{"$f":"IF(F318=\"\",\"\",Nøgletal!F435)","v":39709},{"$f":"IF(ROUND(Nøgletal!H435,0)=ROUND(Nøgletal!B435,0),\"\",Nøgletal!H435)","v":39709},{"$f":"IF(ROUND(Nøgletal!B435,0)=ROUND(Nøgletal!I435,0),\"\",Nøgletal!I435)","v":39709}]
[{"$f":"Nøgletal!A436","v":"Vandkraft"},{"$f":"IF(AND(E319=\"\",F319=\"\"),\"\",Nøgletal!B436)","v":""},{"$f":"IF(E319=\"\",\"\",Nøgletal!E436)","v":""},{"$f":"IF(F319=\"\",\"\",Nøgletal!F436)","v":""},{"$f":"IF(ROUND(Nøgletal!H436,0)=ROUND(Nøgletal!B436,0),\"\",Nøgletal!H436)","v":""},{"$f":"IF(ROUND(Nøgletal!B436,0)=ROUND(Nøgletal!I436,0),\"\",Nøgletal!I436)","v":""}]
[{"$f":"Nøgletal!A437","v":"Emissionsfaktor eksport/import"},{"$f":"IF(AND(E320=\"\",F320=\"\"),\"\",Nøgletal!B437)","v":""},null,null,{"$f":"IF(ROUND(Nøgletal!H437,0)=ROUND(Nøgletal!B437,0),\"\",Nøgletal!H437)","v":""},{"$f":"IF(ROUND(Nøgletal!B437,0)=ROUND(Nøgletal!I437,0),\"\",Nøgletal!I437)","v":""}]
["CO2-rensning og deponering"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A442","v":"Kombineret el og varmeproduktion"},null,{"$f":"IF(E323=\"\",\"\",Nøgletal!E442)","v":""},{"$f":"IF(F323=\"\",\"\",Nøgletal!F442)","v":""},{"$f":"IF(ROUND(Nøgletal!H442,2)=ROUND(Nøgletal!B442,2),\"\",Nøgletal!H442)","v":""},{"$f":"IF(ROUND(Nøgletal!B442,2)=ROUND(Nøgletal!F442,2),\"\",Nøgletal!I442)","v":""}]
[{"$f":"Nøgletal!A443","v":"Fjernvarmekedler"},null,{"$f":"IF(E324=\"\",\"\",Nøgletal!E443)","v":""},{"$f":"IF(F324=\"\",\"\",Nøgletal!F443)","v":""},{"$f":"IF(ROUND(Nøgletal!H443,2)=ROUND(Nøgletal!B443,2),\"\",Nøgletal!H443)","v":""},{"$f":"IF(ROUND(Nøgletal!B443,2)=ROUND(Nøgletal!F443,2),\"\",Nøgletal!I443)","v":""}]
["Andre Drivhusgasser"]
["Årstal",2019,"BAU2030","BAU2050","Scenarie 2030","Scenarie 2050"]
[{"$f":"Nøgletal!A449","v":"Kemiske processer"},{"$f":"IF(AND(E327=\"\",F327=\"\"),\"\",Nøgletal!B449)","v":758922.0438509119},{"$f":"IF(E327=\"\",\"\",Nøgletal!E449)","v":618686.44879150449},{"$f":"IF(F327=\"\",\"\",Nøgletal!F449)","v":426726.46526042797},{"$f":"IF(ROUND(Nøgletal!H449,0)=ROUND(Nøgletal!B449,0),\"\",Nøgletal!H449)","v":618686.44879150577},{"$f":"IF(ROUND(Nøgletal!I449,0)=ROUND(Nøgletal!B449,0),\"\",Nøgletal!I449)","v":426726.46526042878}]
[null,{"$f":"IF(AND(E328=\"\",F328=\"\"),\"\",Nøgletal!B450)","v":""},{"$f":"IF(E328=\"\",\"\",Nøgletal!E450)","v":""},{"$f":"IF(F328=\"\",\"\",Nøgletal!F450)","v":""},{"$f":"IF(ROUND(Nøgletal!H450,0)=ROUND(Nøgletal!B450,0),\"\",Nøgletal!H450)","v":""},{"$f":"IF(ROUND(Nøgletal!I450,0)=ROUND(Nøgletal!B450,0),\"\",Nøgletal!I450)","v":""}]
[{"$f":"Nøgletal!A451","v":"Landbrug"},{"$f":"IF(AND(E329=\"\",F329=\"\"),\"\",Nøgletal!B451)","v":""},{"$f":"IF(E329=\"\",\"\",Nøgletal!E451)","v":""},{"$f":"IF(F329=\"\",\"\",Nøgletal!F451)","v":""},{"$f":"IF(ROUND(Nøgletal!H451,0)=ROUND(Nøgletal!B451,0),\"\",Nøgletal!H451)","v":""},{"$f":"IF(ROUND(Nøgletal!I451,0)=ROUND(Nøgletal!B451,0),\"\",Nøgletal!I451)","v":""}]
[{"$f":"Nøgletal!A452","v":"fra husdyrfordøjelse"},{"$f":"IF(AND(E330=\"\",F330=\"\"),\"\",Nøgletal!B452)","v":3740000},{"$f":"IF(E330=\"\",\"\",Nøgletal!E452)","v":4111989.247311831},{"$f":"IF(F330=\"\",\"\",Nøgletal!F452)","v":4885683.9212740073},{"$f":"IF(ROUND(Nøgletal!H452,0)=ROUND(Nøgletal!B452,0),\"\",Nøgletal!H452)","v":4111989.247311831},{"$f":"IF(ROUND(Nøgletal!I452,0)=ROUND(Nøgletal!B452,0),\"\",Nøgletal!I452)","v":4885683.9212740073}]
[{"$f":"Nøgletal!A453","v":"fra husdyrgødning i stald og lagre"},{"$f":"IF(AND(E331=\"\",F331=\"\"),\"\",Nøgletal!B453)","v":2780000},{"$f":"IF(E331=\"\",\"\",Nøgletal!E453)","v":2100000},{"$f":"IF(F331=\"\",\"\",Nøgletal!F453)","v":1261009.5728317637},{"$f":"IF(ROUND(Nøgletal!H453,0)=ROUND(Nøgletal!B453,0),\"\",Nøgletal!H453)","v":2100000},{"$f":"IF(ROUND(Nøgletal!I453,0)=ROUND(Nøgletal!B453,0),\"\",Nøgletal!I453)","v":1261009.5728317609}]
[{"$f":"Nøgletal!A454","v":"fra landbrugsjorde"},{"$f":"IF(AND(E332=\"\",F332=\"\"),\"\",Nøgletal!B454)","v":4179999.9999999995},{"$f":"IF(E332=\"\",\"\",Nøgletal!E454)","v":3852351.5439429902},{"$f":"IF(F332=\"\",\"\",Nøgletal!F454)","v":3321013.8968230891},{"$f":"IF(ROUND(Nøgletal!H454,0)=ROUND(Nøgletal!B454,0),\"\",Nøgletal!H454)","v":3852351.5439430005},{"$f":"IF(ROUND(Nøgletal!I454,0)=ROUND(Nøgletal!B454,0),\"\",Nøgletal!I454)","v":3321013.8968230891}]
[{"$f":"Nøgletal!A455","v":"fra dyrkning af organisk jord"},{"$f":"IF(AND(E333=\"\",F333=\"\"),\"\",Nøgletal!B455)","v":""},{"$f":"IF(E333=\"\",\"\",Nøgletal!E455)","v":""},{"$f":"IF(F333=\"\",\"\",Nøgletal!F455)","v":""},{"$f":"IF(ROUND(Nøgletal!H455,0)=ROUND(Nøgletal!B455,0),\"\",Nøgletal!H455)","v":""},{"$f":"IF(ROUND(Nøgletal!I455,0)=ROUND(Nøgletal!B455,0),\"\",Nøgletal!I455)","v":""}]
[{"$f":"Nøgletal!A456","v":"fra øvrig landbrug"},{"$f":"IF(AND(E334=\"\",F334=\"\"),\"\",Nøgletal!B456)","v":""},{"$f":"IF(E334=\"\",\"\",Nøgletal!E456)","v":""},{"$f":"IF(F334=\"\",\"\",Nøgletal!F456)","v":""},{"$f":"IF(ROUND(Nøgletal!H456,0)=ROUND(Nøgletal!B456,0),\"\",Nøgletal!H456)","v":""},{"$f":"IF(ROUND(Nøgletal!I456,0)=ROUND(Nøgletal!B456,0),\"\",Nøgletal!I456)","v":""}]
[{"$f":"Nøgletal!A457","v":"fra biogasreduktion"},{"$f":"IF(AND(E335=\"\",F335=\"\"),\"\",Nøgletal!B457)","v":""},{"$f":"IF(E335=\"\",\"\",Nøgletal!E457)","v":""},{"$f":"IF(F335=\"\",\"\",Nøgletal!F457)","v":""},{"$f":"IF(ROUND(Nøgletal!H457,0)=ROUND(Nøgletal!B457,0),\"\",Nøgletal!H457)","v":""},{"$f":"IF(ROUND(Nøgletal!I457,0)=ROUND(Nøgletal!B457,0),\"\",Nøgletal!I457)","v":""}]
[null,{"$f":"IF(AND(E336=\"\",F336=\"\"),\"\",Nøgletal!B458)","v":""},{"$f":"IF(E336=\"\",\"\",Nøgletal!E458)","v":""},{"$f":"IF(F336=\"\",\"\",Nøgletal!F458)","v":""},{"$f":"IF(ROUND(Nøgletal!H458,0)=ROUND(Nøgletal!B458,0),\"\",Nøgletal!H458)","v":""},{"$f":"IF(ROUND(Nøgletal!I458,0)=ROUND(Nøgletal!B458,0),\"\",Nøgletal!I458)","v":""}]
[{"$f":"Nøgletal!A459","v":"Affald"},{"$f":"IF(AND(E337=\"\",F337=\"\"),\"\",Nøgletal!B459)","v":560390.95041673502},{"$f":"IF(E337=\"\",\"\",Nøgletal!E459)","v":393938.19286721008},{"$f":"IF(F337=\"\",\"\",Nøgletal!F459)","v":207554.27315091057},{"$f":"IF(ROUND(Nøgletal!H459,0)=ROUND(Nøgletal!B459,0),\"\",Nøgletal!H459)","v":393938.19286720949},{"$f":"IF(ROUND(Nøgletal!I459,0)=ROUND(Nøgletal!B459,0),\"\",Nøgletal!I459)","v":207554.27315091135}]
[null,{"$f":"IF(AND(E338=\"\",F338=\"\"),\"\",Nøgletal!B460)","v":""},{"$f":"IF(E338=\"\",\"\",Nøgletal!E460)","v":""},{"$f":"IF(F338=\"\",\"\",Nøgletal!F460)","v":""},{"$f":"IF(ROUND(Nøgletal!H460,0)=ROUND(Nøgletal!B460,0),\"\",Nøgletal!H460)","v":""},{"$f":"IF(ROUND(Nøgletal!I460,0)=ROUND(Nøgletal!B460,0),\"\",Nøgletal!I460)","v":""}]
[{"$f":"Nøgletal!A461","v":"Spildevand"},{"$f":"IF(AND(E339=\"\",F339=\"\"),\"\",Nøgletal!B461)","v":""},{"$f":"IF(E339=\"\",\"\",Nøgletal!E461)","v":""},{"$f":"IF(F339=\"\",\"\",Nøgletal!F461)","v":""},{"$f":"IF(ROUND(Nøgletal!H461,0)=ROUND(Nøgletal!B461,0),\"\",Nøgletal!H461)","v":""},{"$f":"IF(ROUND(Nøgletal!I461,0)=ROUND(Nøgletal!B461,0),\"\",Nøgletal!I461)","v":""}]

{"sheet":"Balancen e2g","index":96,"n_rows":67,"n_cols":89,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[null,"Forbrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energiforsyning og -forbrug i kommunen",null,null,"Faktor","Brutto produktion","Virkningsgrad","Produktion"]
["ID","F ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID","ID Parent","factor","pbrpr","pvrkg","P "]
[null,null,"I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Uspecificeret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Uspecificeret biomasse","Biogas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Bionaturgas","Brint","E-brændsler","Uspecificeret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Elektricitet","Fjernvarme","Bygas",null,null,null,null,null,null,null,null,"I alt","Kul og Koks","Råolie","Orimulsion","Olieprodukter total","Petrokoks","Fuelolie og Spildolie","Gas-/dieselolie","Petroleum","Benzin og LVN","JP1 og JP4","LPG","Raffinaderi-gas","Uspecificeret olieprodukter","Naturgas","Affald ikke-bionedbrydeligt","Biomasse total","Affald bionedbrydeligt","Halm","Træflis","Træpiller","Træ Øvrigt","Uspecificeret biomasse","Biogas","Biobrændsler og e-brændsler total","Biodiesel","Bioethanol","Bioolie","Bionaturgas","Brint","E-brændsler","Uspecificeret biobrændsler","Solenergi","Omgivelsesvarme + geotermi","Vindenergi","Anden VE","Elektricitet","Fjernvarme","Bygas"]
["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,null,null,null,"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,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,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B6","v":{"$error":"#REF!"}},null,null,null,{"$f":"F6","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"O6","v":{"$error":"#REF!"}},null,{"$f":"Q6","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"X6","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B6","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"C8+C9+C10","v":0},{"$f":"D8+D9+D10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Indgang for brændsler (bio, kul mv.)","TP",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AT5:AU5,BD5,BL5,BM5,BY5:CB5)","v":0},null,null,{"$f":"AX8+AX9+AX10","v":0},{"$f":"AY8+AY9+AY10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H8:P8)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T8:Y8)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB8:AH8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistisk difference","TRAP",null,null,{"$f":"SUM(AT6:AU6,BD6,BL6,BM6,BY6:CB6)","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"SUM(BC8:BK8)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO8:BT8)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BW8:CC8)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(H9:P9)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T9:Y9)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB9:AH9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenudvinding","TLP1",null,null,{"$f":"SUM(AX7:BA7,BJ7,BR7,BS7,CE7:CH7)","v":0},null,null,null,null,null,null,{"$f":"SUM(BC9:BK9)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO9:BT9)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BW9:CC9)","v":0}]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import/eksport","TS",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indgang nettilsluttet VE","IMP","TS",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C13:C19,C23:C25)","v":0},{"$f":"SUM(D13:D19,D23:D25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Konvertering til el, varme og olieprodukter","ELOGVARME","TS",null,0,null,null,{"$f":"SUM(AX13:AX19,AX23:AX25)","v":0},{"$f":"SUM(AY13:AY19,AY23:AY25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H13:P13)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T13:Y13)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB13:AH13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistisk difference","VIND","TS",{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$f":"SUM(BC13:BK13)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netto import/lager","KYST","VIND",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kondensproduktion af el","LAND","VIND",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kombineret el og varmeproduktion","SOLSTR","TS",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fjernvarmekedler","KEDLER","TS",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anden varmeproduktion","ANDENV","TS",null,0,{"$f":"AU18/AP16*-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C20:C22)","v":0},{"$f":"SUM(D20:D22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Vindmøller ","RAF","TS",null,0,null,null,{"$f":"SUM(AX20:AX22)","v":0},{"$f":"SUM(AY20:AY22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H20:P20)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T20:Y20)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB20:AH20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kystvindmøller","TRAS",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landvindmøller","TLP2",null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uspecificeret vindmøller","A",null,{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solceller","AES","A",null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vandkraft","AT","A",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raffinaderi (herunder PtX, bygas og biogasopgradering)","ATV","AT",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab ved transport af el, fjernvarme, mv.","PERSON","ATV",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indgang ikke-nettilsluttet VE","LAST","ATV",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"C29+C30+C52+C56+C57+C63","v":0},{"$f":"D29+D30+D52+D56+D57+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Afgang fra energisystemet","VARE","ATV",null,0,0.3,null,{"$f":"AX29+AX30+AX52+AX56+AX57+AX63","v":0},{"$f":"AY29+AY30+AY52+AY56+AY57+AY63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H29:P29)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T29:Y29)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB29:AH29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netto eksport/lager","KNAL","ATV",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"C31+C39+C47+C48","v":0},{"$f":"D31+D39+D47+D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transport","MC","ATV",null,0,0.3,null,{"$f":"AX31+AX39+AX47+AX48","v":0},{"$f":"AY31+AY39+AY47+AY48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C32:C38)","v":0},{"$f":"SUM(D32:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Vejtransport","BUS","ATV",null,0,0.3,null,{"$f":"SUM(AX32:AX38)","v":0},{"$f":"SUM(AY32:AY38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H32:P32)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:Y32)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB32:AH32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personbil ","ATT","AT",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0.3,null,null,null,null,null,{"$f":"SUM(BC32:BK32)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO32:BT32)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BW32:CC32)","v":0}]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lastbil","REG","ATT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Varebil","INTERC","ATT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Knallert","LYN","ATT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motorcykel","LOKAL","ATT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus","STOG","ATT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ikke-kategoriseret","METRO","ATT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C40:C46)","v":0},{"$f":"SUM(D40:D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Jernbanetransport","ATF","AT",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0.3,null,{"$f":"SUM(AX40:AX46)","v":0},{"$f":"SUM(AY40:AY46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H40:P40)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T40:Y40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB40:AH40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regionaltog","INDEN","ATF",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercitytog","UDEN","ATF",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lyntog","ATFÆRGE","AT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lokalbane","ATFISK","AT",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S-tog","ATNONR","AT",{"$f":"#REF!","v":{"$error":"#REF!"}},0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metro","LANDBR","ATNONR",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ikke-kategoriseret","BYGGERI","ATNONR",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Søtransport, indenrigs","SKOV","ATNONR",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C49:C51)","v":0},{"$f":"SUM(D49:D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Lufttransport","HAVE","ATNONR",null,0,0.3,null,{"$f":"SUM(AX49:AX51)","v":0},{"$f":"SUM(AY49:AY51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H49:P49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T49:Y49)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB49:AH49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indenrigs","ØVRIGERH","ATNONR",null,0,0.3,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udenrigs","AH","A",{"$f":"#REF!","v":{"$error":"#REF!"}},0,1,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ikke-kategoriseret","AO","A",{"$f":"#REF!","v":{"$error":"#REF!"}},0,1,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C53:C55)","v":0},{"$f":"SUM(D53:D55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Husholdninger","AE","A",{"$f":"#REF!","v":{"$error":"#REF!"}},0,1,null,{"$f":"SUM(AX53:AX55)","v":0},{"$f":"SUM(AY53:AY55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H53:P53)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T53:Y53)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB53:AH53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fritliggende huse","EN",null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etageejendomme",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ikke-kategoriseret",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offentlig service",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C58:C62)","v":0},{"$f":"SUM(D58:D62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Erhverv ekskl. fremstillingsvirksomhed",null,null,null,null,null,null,{"$f":"SUM(AX58:AX62)","v":0},{"$f":"SUM(AY58:AY62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H58:P58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T58:Y58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB58:AH58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Privat service",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engros- og detailhandel",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landbrug, skovbrug og gartneri ",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiskeri",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Byggeri- og anlægsvirksomhed",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C64:C67)","v":0},{"$f":"SUM(D64:D67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fremstillingsvirksomhed",null,null,null,null,null,null,{"$f":"SUM(AX64:AX67)","v":0},{"$f":"SUM(AY64:AY67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(H64:P64)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T64:Y64)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB64:AH64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Virksomhed 1 (hvis accept for offentliggørelse)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Virksomhed 2 (hvis accept for offentliggørelse)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Virksomhed 3 (hvis accept for offentliggørelse)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anonyme virksomheder",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]

{"sheet":"Drivhusgasser fra transport","index":97,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":true,"merged":[[4,2,4,4],[8,2,8,4]]}
[]
[null,"Andre drivhusgasser i transportsektoren (ekskl. CO2)","tonCH4/TJ brændstof","tonN2O/TJ brændstof","tonCO2e/TJ brændstof","Note"]
[null,"Personbil Diesel",0,3.0000000000000001E-3,0.83899999999999997]
[null,"Personbil Benzin (+hybrid)",4.0000000000000001E-3,1E-3,0.29299999999999998]
[null,"Personbil El","Indirekte udledning - beregnes ikke"]
[null,"Lastbil",1E-3,5.0000000000000001E-3,1.4430000000000001]
[null,"Varebil Diesel",0,2E-3,0.59799999999999998]
[null,"Varebil Benzin (+hybrid)",5.0000000000000001E-3,2E-3,0.69299999999999995]
[null,"Varebil El","Indirekte udledning - beregnes ikke"]
[null,"Knallert og motorcykel",5.8000000000000003E-2,1E-3,1.825,"Gennemsnit af knallert og motorcykel"]
[null,"Bus",2E-3,3.0000000000000001E-3,0.89200000000000002]
[null,"Færge og fiskeri",2E-3,2E-3,0.57999999999999996]
[null,"Fly - indenrigs",4.8000000000000001E-4,3.98E-3,1.1990000000000001]
[null,"Fly - udenrigs",2.7E-4,2.3999999999999998E-3,0.72199999999999998]

{"sheet":"KF21 Varmepumper og elpaneler","index":98,"n_rows":5,"n_cols":42,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["Figur 3A.7: Elforbrug i husholdninger fordelt på energitjenester [PJ] #Elforbrug i husholdninger"]
[" ","1990","1991","1992","1993","1994","1995","1996","1997","1998","1999","2000","2001","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030"]
["Elpaneler",7.88,8.76,8.34,8.7100000000000009,8.15,8.1300000000000008,8.77,7.66,7.31,6.97,6.01,5.79,5.38,5.66,5.17,4.88,4.59,3.72,3.62,3.62,4.07,3.54,3.33,3.42,3.17,2.95,2.72,2.4300000000000002,1.96,1.79,1.63,1.59,1.55,1.52,1.48,1.44,1.42,1.39,1.36,1.33,1.3]
["Varmepumper",0.7,0.68,0.72,0.78,0.8,0.84,0.88,0.92,0.97,1,1.03,1.05,1.06,1.07,1.0900000000000001,1.17,1.3,1.3,1.43,1.56,1.7,1.84,1.99,2.14,2.2599999999999998,2.52,2.81,2.9,3.29,3.74,4.26,4.59,4.96,5.32,5.69,6.05,6.43,6.81,7.19,7.56,7.94]
["Belysning og apparater",26.24,27.04,27.7,27.71,28.58,28.09,28.49,28.55,28.67,29.05,29.73,29.73,30.24,30.21,30.92,31.56,32.17,32.24,31.95,31.16,31.6,30.96,30.64,31.55,30.94,31.17,31.45,30.09,29.82,31.34,32.15,32.909999999999997,33.65,34.380000000000003,35.119999999999997,35.85,36.450000000000003,37.04,37.630000000000003,38.22,38.82]

{"sheet":"BF20 - Andre drivhusgasser","index":99,"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":"KF21 - andre drivhusgasser","index":100,"n_rows":60,"n_cols":43,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
["Emssionsopgørelse (CRF-tabel) - CO2-ækv."]
["Enhed: mio. ton CO2e"]
[]
["CRF code","Description","1990","1991","1992","1993","1994","1995","1996","1997","1998","1999","2000","2001","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030"]
["1A1a","Public electricity and heat production",24.37,33.14,27.96,29.5,33.6,29.87,42.05,32.86,29.24,25.95,22.72,24,24.05,28.73,22.74,19.489999999999998,27.26,22.48,20.45,20.43,20.5,16.5,13.16,15.31,11.81,8.8800000000000008,10.27,7.73,7.78,4.92,2.65,2.79,2.4500000000000002,1.53,1.25,1.1200000000000001,0.98,0.76,0.59,0.26,0.23]
["1A1ax","Public electricity and heat production (Waste incieration)",0.55000000000000004,0.59,0.63,0.69,0.72,0.81,0.89,0.96,0.97,1.04,1.08,1.1399999999999999,1.18,1.27,1.29,1.31,1.35,1.41,1.46,1.39,1.35,1.35,1.43,1.52,1.56,1.63,1.61,1.61,1.56,1.6,1.67,1.67,1.65,1.64,1.55,1.34,1.21,1.07,0.93,0.78,0.65]
["1A1b","Petroleum refining",0.91,1,1.1299999999999999,1.1499999999999999,1.17,1.29,1.42,1.1100000000000001,0.97,0.99,1,1.01,0.98,1.02,1,0.94,0.98,0.99,0.87,0.88,0.82,0.91,0.97,0.95,0.93,1,0.9,0.96,0.91,0.95,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96]
["1A1c","Other energy industries (oil/gas extraction)",0.53,0.54,0.62,0.63,0.69,0.73,0.86,1.1299999999999999,1.25,1.37,1.46,1.42,1.52,1.52,1.57,1.61,1.63,1.61,1.6,1.51,1.48,1.42,1.44,1.34,1.32,1.38,1.26,1.31,1.2,1.1200000000000001,0.85,0.88,1.1399999999999999,1.05,1.02,0.95,0.99,1.01,1.04,1.04,1.04]
["1A2","Combustion in manufacturing industry",5.85,6.26,6.07,5.99,6.06,6.33,6.41,6.36,6.33,6.38,6.12,6.26,5.86,5.88,6,5.71,5.84,5.56,5.01,4.16,4.4000000000000004,4.3099999999999996,3.93,3.75,3.69,3.63,3.71,3.82,3.77,3.55,3.03,2.84,2.67,2.5499999999999998,2.42,2.3199999999999998,2.1800000000000002,2.0699999999999998,1.96,1.84,1.71]
["1A2gvii","Industry - Other (mobile)",0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.46,0.46,0.46,0.47,0.47,0.47,0.46,0.45,0.43,0.42,0.4]
["1A3a","Domestic aviation",0.24,0.22,0.22,0.21,0.22,0.23,0.24,0.24,0.23,0.21,0.19,0.19,0.17,0.16,0.15,0.16,0.17,0.19,0.19,0.18,0.19,0.18,0.16,0.16,0.15,0.14000000000000001,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.16,0.16,0.16,0.16,0.16,0.16,0.17]
["1A3bi","Road transport - Cars",6.31,6.5,6.54,6.53,6.6,6.75,6.89,7.06,7.12,7.27,7.23,7.06,7.1,7.18,7.22,7.15,7.15,7.32,7.16,7.02,7.04,6.9,6.87,6.87,7,7.06,7.07,7.14,7.29,7.24,7.24,7.21,7.21,7.16,7.09,6.92,6.82,6.71,6.54,6.41,6.22]
["1A3bii","Road transport - Light duty trucks",1.75,1.83,1.82,1.86,1.93,1.92,1.93,1.94,1.98,2.06,2.12,2.19,2.19,2.29,2.4300000000000002,2.57,2.8,3,2.98,2.77,2.65,2.39,2.2000000000000002,2.08,1.97,2.04,2.0299999999999998,2.0499999999999998,2.09,1.99,2.0099999999999998,2.0099999999999998,1.99,1.97,1.95,1.87,1.84,1.8,1.74,1.7,1.63]
["1A3biiix","Road transport - Heavy duty trucks",1.81,1.87,1.83,1.76,1.82,1.79,1.8,1.8,1.8,1.89,1.87,1.91,1.87,1.9,1.93,1.98,2.04,2.0499999999999998,1.96,1.65,1.79,1.76,1.62,1.59,1.57,1.59,1.61,1.66,1.74,1.7,1.71,1.72,1.72,1.72,1.71,1.65,1.64,1.62,1.57,1.54,1.49]
["1A3biiiy","Road transport - Busses",0.63,0.64,0.61,0.62,0.64,0.66,0.68,0.68,0.66,0.65,0.65,0.64,0.63,0.63,0.64,0.61,0.6,0.57999999999999996,0.57999999999999996,0.56000000000000005,0.56999999999999995,0.53,0.5,0.5,0.49,0.54,0.55000000000000004,0.56999999999999995,0.59,0.56000000000000005,0.55000000000000004,0.54,0.53,0.52,0.5,0.47,0.46,0.45,0.43,0.41,0.39]
["1A3biv","Road transport - Motorcycles and mopeds",0.06,0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.09,0.09,0.09,0.09,0.09,0.09,0.08,0.08,0.08,0.08,0.08,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06]
["1A3bx","Road transport - Bordertrade",-0.1,-0.03,0.15,0.28999999999999998,0.52,0.44,0.4,0.37,0.43,0.19,0.04,0.12,0.24,0.47,0.53,0.53,0.59,0.8,0.75,0.67,0.54,0.65,0.47,0.43,0.62,0.64,0.8,0.8,0.8,0.8,0.75,0.75,0.75,0.75,0.75,0.73,0.73,0.73,0.72,0.72,0.7]
["1A3c","Railways",0.3,0.31,0.33,0.34,0.31,0.31,0.31,0.3,0.25,0.24,0.23,0.22,0.21,0.22,0.22,0.24,0.23,0.23,0.24,0.23,0.25,0.25,0.25,0.25,0.26,0.25,0.26,0.25,0.23,0.23,0.21,0.21,0.21,0.21,0.19,0.18,0.18,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06]
["1A3d","Domestic navigation",0.57999999999999996,0.69,0.63,0.67,0.64,0.67,0.68,0.6,0.5,0.47,0.63,0.67,0.73,0.71,0.64,0.72,0.68,0.61,0.75,0.71,0.63,0.62,0.6,0.61,0.51,0.53,0.59,0.6,0.59,0.6,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.6,0.6]
["1A4ai","Commercial and institutional",1.42,1.32,1.22,1.3,1.1100000000000001,1.1399999999999999,1.31,1.1499999999999999,1.03,1.02,0.93,0.89,0.91,1,0.98,0.97,0.98,0.89,0.88,0.86,0.85,0.68,0.75,0.75,0.6,0.64,0.66,0.67,0.66,0.57999999999999996,0.54,0.48,0.43,0.4,0.36,0.34,0.3,0.26,0.23,0.2,0.17]
["1A4aii","Commercial and institutional (mobile)",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.03,0.03,0.04,0.05,0.06,0.06,7.0000000000000007E-2,0.06,0.06,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.04]
["1A4bi","Residential",4.99,5.29,4.72,5.46,4.96,5.01,5.36,4.79,4.6900000000000004,4.5,4.0199999999999996,4.22,3.97,3.94,3.8,3.7,3.46,3.24,3.13,3.04,3.38,2.88,2.7,2.62,2.14,2.2400000000000002,2.27,2.14,2.09,1.97,1.78,1.61,1.41,1.26,1.1000000000000001,0.97,0.84,0.74,0.64,0.53,0.43]
["1A4bii","Residential (mobile)",0.11,0.11,0.11,0.11,0.11,0.12,0.12,0.12,0.12,0.12,0.13,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.11,0.11,0.1,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
["1A4ci","Agriculture, forestry and aquaculture",2.31,2.4300000000000002,2.37,2.1800000000000002,2.17,2.21,2.41,2.4300000000000002,2.4,2.39,2.36,2.2999999999999998,2.2599999999999998,2.19,2.06,2.0299999999999998,2.04,1.87,1.86,1.84,1.86,1.76,1.63,1.65,1.52,1.54,1.53,1.42,1.39,1.32,0.42,0.39,0.37,0.36,0.34,0.32,0.3,0.28000000000000003,0.27,0.25,0.23]
["1A4cii","Ag./for./fish. (mobile)",0.12,0.12,0.11,0.1,0.1,0.09,0.09,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,0.05,0.05,0.06,0.06,0.06,0.06,0.05,0.05,0.05,0.05,0.05,0.05,0.04,0.04,0.04,0.94,0.89,0.89,0.88,0.88,0.86,0.85,0.85,0.83,0.83,0.81]
["1A5bi","Military (mobile)",0.13,0.3,0.15,0.25,0.27,0.27,0.19,0.19,0.22,0.2,0.13,0.11,0.1,0.11,0.26,0.28999999999999998,0.14000000000000001,0.19,0.12,0.17,0.12,0.2,0.12,0.15,0.14000000000000001,0.1,0.11,0.21,0.12,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
["1A5bii","Recreational boats (mobile)",0.05,0.05,0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.09,0.1,0.1,0.11,0.11,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["1B2a","Fugitive emissions from oil",0.08,0.09,0.1,0.1,0.1,0.11,0.11,0.12,0.13,0.15,0.16,0.15,0.17,0.16,0.17,0.17,0.16,0.15,0.14000000000000001,0.12,0.11,0.1,0.09,0.09,0.08,7.0000000000000007E-2,0.06,0.05,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["1B2b","Fugitive emissions from gas",0.08,0.08,0.08,0.08,0.08,0.09,0.1,0.12,0.12,0.13,0.13,0.13,0.16,0.12,0.13,0.14000000000000001,0.13,0.12,0.11,0.1,0.09,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.05,0.04,0.02,0.02,0.03,0.04,0.04,0.03,0.04,0.04,0.04,0.03,0.03]
["1B2c","Fugitive emissions from flaring",0.41,0.82,0.85,0.74,0.73,0.56999999999999995,0.63,0.89,0.66,1.4,0.92,0.98,0.82,0.85,0.96,0.69,0.67,0.69,0.49,0.33,0.45,0.31,0.27,0.31,0.32,0.32,0.35,0.31,0.3,0.25,0.17,0.18,0.19,0.18,0.18,0.16,0.17,0.17,0.17,0.18,0.18]
["2A0","Mineral industry - excl. cement production",0.22,0.19,0.21,0.21,0.25,0.24,0.27,0.28000000000000003,0.27,0.28000000000000003,0.27,0.26,0.27,0.23,0.23,0.22,0.24,0.22,0.19,0.13,0.13,0.14000000000000001,0.13,0.13,0.14000000000000001,0.12,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.12,0.13,0.13,0.13,0.13,0.13,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
["2A1","Mineral industry - cement production",0.88,1.0900000000000001,1.19,1.21,1.19,1.2,1.28,1.34,1.39,1.35,1.39,1.39,1.42,1.33,1.46,1.36,1.4,1.41,1.1499999999999999,0.76,0.67,0.86,0.87,0.87,0.89,0.93,1.1000000000000001,1.19,1.1599999999999999,1.1299999999999999,1.1599999999999999,1.1499999999999999,1.1399999999999999,1.1299999999999999,1.1200000000000001,1.1100000000000001,1.1000000000000001,1.0900000000000001,1.08,1.06,1.05]
["2B","Chemical industry",1,0.92,0.81,0.77,0.78,0.87,0.8,0.82,0.78,0.91,0.97,0.85,0.75,0.86,0.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2C","Metal industry",0.06,0.06,0.06,7.0000000000000007E-2,0.08,7.0000000000000007E-2,0.04,0.05,0.06,0.06,0.06,0.05,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2D","Non-energy products from fuels and solvent use",0.17,0.18,0.19,0.17,0.19,0.19,0.2,0.18,0.19,0.19,0.19,0.18,0.2,0.19,0.19,0.22,0.19,0.2,0.18,0.17,0.2,0.19,0.18,0.2,0.18,0.17,0.16,0.17,0.16,0.16,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17]
["2E","Electronic industry",0,0,0,0,0,0,0,0,0,0,0,0.01,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2F","Product uses as ODS substitutes",0,0,0,0.11,0.16,0.26,0.4,0.4,0.54,0.69,0.79,0.78,0.81,0.83,0.88,0.93,0.95,0.98,0.98,1,0.84,0.75,0.75,0.62,0.62,0.47,0.52,0.42,0.49,0.34,0.32,0.24,0.22,0.2,0.21,0.2,0.19,0.18,0.16,0.12,0.1]
["2G","Other product manufacture and use",0.03,0.05,0.08,0.08,0.1,0.09,7.0000000000000007E-2,0.08,0.06,7.0000000000000007E-2,0.06,0.05,0.05,0.06,0.06,0.04,0.06,0.05,0.05,0.06,0.06,0.1,0.15,0.18,0.17,0.14000000000000001,0.12,0.1,0.1,0.09,7.0000000000000007E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["2H","Other industrial processes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3A","Enteric fermentation",4.04,4.07,4.0199999999999996,4.07,3.98,3.97,3.97,3.83,3.83,3.68,3.63,3.7,3.65,3.6,3.5,3.48,3.48,3.56,3.6,3.6,3.63,3.59,3.67,3.69,3.69,3.67,3.72,3.73,3.77,3.72,3.74,3.78,3.81,3.85,3.88,3.92,3.95,3.98,4.0199999999999996,4.05,4.09]
["3B","Manure management",2.82,2.9,3.05,3.14,3.07,3.06,3.09,3.17,3.3,3.23,3.3,3.44,3.55,3.58,3.67,3.46,3.28,3.26,3.13,3.06,3.11,3.08,3.02,2.97,2.98,2.95,2.9,2.88,2.93,2.78,2.7,2.56,2.4900000000000002,2.44,2.38,2.35,2.2999999999999998,2.25,2.2000000000000002,2.15,2.1]
["3D","Agricultural soils",5.61,5.44,5.27,5.07,5,4.8899999999999997,4.58,4.57,4.6399999999999997,4.47,4.3899999999999997,4.26,4.21,4,4.05,4.0199999999999996,3.94,4.0999999999999996,4.1500000000000004,4.05,3.92,3.96,3.92,3.89,3.98,4,4.12,4.2,3.94,4.21,4.18,4.05,4.0599999999999996,4.0199999999999996,4,3.97,3.96,3.93,3.92,3.9,3.88]
["3F","Field burning of agricultural residues",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0,0,0,0,0,0,0,0,0,0,0]
["3G","Liming",0.56999999999999995,0.46,0.36,0.31,0.37,0.5,0.39,0.47,0.25,0.26,0.26,0.2,0.23,0.23,0.16,0.22,0.19,0.19,0.23,0.18,0.15,0.16,0.19,0.24,0.24,0.17,0.21,0.21,0.24,0.18,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.19,0.19,0.19,0.19]
["3H","Urea application",0.01,0.01,0.01,0.01,0.02,0.02,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3I","Other carbon-containing fertilizers",0.04,0.04,0.03,0.03,0.03,0.03,0.02,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4A","Forest land",-1.25,-1.25,-1.26,-1.26,-1.26,-1.27,-1.27,-1.28,-1.28,-1.29,-1.21,-1.27,-1.18,-1.1000000000000001,-1.02,-0.94,-0.96,-1.24,-2,-2.08,-2.31,-3.27,-3.66,-3.45,-4.0199999999999996,-4.0599999999999996,-3.18,-2.63,-2.19,-2.56,-1.74,-1.03,-0.33,0.16,1.37,1.2,0.85,0.5,0.51,0.53,0.54]
["4B","Cropland",4.95,4.1500000000000004,5.28,4.1900000000000004,3.62,3.74,3.1,3.4,3.3,3.54,3.66,2.95,3.96,3.72,3.44,3.22,3.6,4.33,3.68,2.93,2.17,2.79,2.62,2.16,3.25,2.27,2.42,1.97,3.26,2.88,2.36,1.75,1.68,1.77,1.76,1.75,1.92,1.9,1.96,1.88,1.79]
["4C","Grassland",2.23,2.21,2.19,2.17,2.14,2.09,2.11,2.1,2.0499999999999998,2.0099999999999998,1.98,1.96,1.94,1.92,1.9,1.91,1.89,1.85,1.85,1.82,1.88,1.85,1.84,1.85,2.0299999999999998,2.12,2.15,2.06,2.2200000000000002,2.13,2.14,2.09,2.09,2.09,2.0499999999999998,2.02,1.99,1.97,1.96,1.94,1.93]
["4D","Wetlands",0.11,0.1,0.1,0.09,0.09,0.08,0.1,0.12,0.1,0.08,0.08,0.09,0.1,0.1,0.11,0.27,0.27,0.25,0.23,0.25,0.24,0.25,0.08,0.06,0.08,7.0000000000000007E-2,0.1,0.05,0.09,7.0000000000000007E-2,0.03,0.03,0.03,0.01,0.01,0.02,0.02,0.02,0.02,0.02,0.02]
["4E","Settlements",0.47,0.47,0.47,0.46,0.46,0.44,0.42,0.4,0.38,0.37,0.35,0.33,0.31,0.28999999999999998,0.28000000000000003,0.28000000000000003,0.27,0.26,0.26,0.25,0.24,0.27,0.26,0.27,0.23,0.26,0.28000000000000003,0.21,0.23,0.22,0.21,0.22,0.22,0.22,0.23,0.23,0.23,0.23,0.24,0.24,0.24]
["4F","Other Land",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4G","Harvested wood products",0,-0.25,-0.36,-0.39,-0.39,-0.39,-0.39,-0.32,-0.34,-0.36,-0.28000000000000003,-0.37,-0.41,-0.37,-0.39,-0.38,-0.28000000000000003,-0.26,-0.25,-0.27,-0.2,-0.15,-0.1,-0.1,-0.09,-0.03,-0.03,0.01,-0.13,-0.33,-0.24,-0.19,-0.19,-0.19,-0.19,-0.19,-0.15,-0.15,-0.15,-0.15,-0.15]
["4H","Other LULUCF",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5A","Solid waste disposal",1.54,1.54,1.52,1.5,1.42,1.33,1.29,1.2,1.1299999999999999,1.1399999999999999,1.07,1.1200000000000001,1.04,1.06,0.94,0.91,0.95,0.91,0.88,0.84,0.77,0.77,0.74,0.7,0.69,0.65,0.62,0.59,0.57999999999999996,0.53,0.47,0.45,0.43,0.41,0.39,0.37,0.36,0.34,0.32,0.31,0.3]
["5B","Biological treatment of solid waste",0.05,0.06,7.0000000000000007E-2,0.08,0.08,0.08,0.1,0.11,0.12,0.14000000000000001,0.15,0.15,0.17,0.18,0.16,0.17,0.19,0.2,0.19,0.21,0.2,0.19,0.19,0.21,0.22,0.25,0.31,0.36,0.41,0.48,0.27,0.28999999999999998,0.32,0.33,0.35,0.35,0.37,0.38,0.39,0.4,0.41]
["5C","Incineration and open burning of waste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5D","Waste water treatment and discharge",0.28000000000000003,0.28000000000000003,0.27,0.27,0.28999999999999998,0.28999999999999998,0.24,0.25,0.23,0.21,0.22,0.21,0.24,0.2,0.19,0.21,0.18,0.2,0.25,0.18,0.19,0.2,0.18,0.19,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["5E","Other waste",0.02,0.03,0.03,0.02,0.02,0.03,0.03,0.03,0.02,0.03,0.02,0.02,0.02,0.03,0.02,0.02,0.02,0.03,0.03,0.03,0.03,0.02,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["ccs","Carbon capture & storage",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.1,-0.4,-0.4,-0.6,-0.6,-0.9,-0.9]

{"sheet":"De andre drivhusgasser","index":101,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"KF21 2030","index":102,"n_rows":50,"n_cols":38,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
["National energibalance - 2030"]
["Enhed: TJ"]
[" "," ","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","Vedvarende energi","Vedvarende energi","Elektricitet","Fjernvarme","Bygas","Brint","El til varmepumpe","El til elpaneler","El til apparater","El til proces","Datacentre"]
["","","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","Biodiesel","Bioethanol","Bioolie","Biogas","Bionaturgas","Solenergi","Omgivelsesvarme","Vindenergi","Anden VE","Elektricitet","Fjernvarme","Bygas","Brint"]
[null,"Energiforbrug i alt",3570,321730,0,6032,-45735,-41945,388,-40168,43658,-3977,0,38086,9312,21165,17951,41789,24757,20790,12004,3649,73,51052,0,43970,60189,130503,62,4948,-25,0,-1123]
[null,"Primær produktion",0,242578,0,0,3,0,0,0,0,0,0,100636,15260,18652,17963,21187,1988,23703,0,0,73,51052,0,43970,60189,130503,62,0,0,0,0]
[null,"Import",3570,79152,0,6032,0,0,388,0,43658,0,0,0,0,2513,0,20602,22769,0,13467,3539,0,0,0,0,0,0,0,89298,0,0,0]
[null,"Eksport",0,0,0,0,-30326,-15636,0,-41701,0,-3977,0,-62550,-5948,0,-13,0,0,-2913,0,0,0,0,0,0,0,0,0,-84350,-25,0,-1123]
[null,"Grænsehandel",0,0,0,0,0,-10732,0,1533,0,0,0,0,0,0,0,0,0,0,-1463,109,0,0,0,0,0,0,0,0,0,0,0]
[null,"Udenrigsbunkring",0,0,0,0,-15412,-15578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lagertræk og statistisk difference",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energisektor",0,-321730,0,0,54606,149030,0,91488,5243,5623,1535,-18188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6277,-600,0,1173]
[null,"Udvinding og forgasning",0,0,0,0,0,0,0,0,0,0,0,-18188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Raffinaderiproduktion",0,0,0,0,54831,149030,0,91488,5243,5623,16620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forbrug ved raffinaderiprod.",0,-321730,0,0,-225,0,0,0,0,0,-15086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1118,-600,0,0]
[null,"Forbrug ved distribution",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3382,0,0,0]
[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,-1777,0,0,1173]
[null,"Konverteringssektor",0,0,0,0,-59,-400,0,0,0,0,-1535,-1547,-6737,-18017,-13442,-40203,-8899,-4289,0,0,-73,-48552,36673,-43474,-32687,-130503,-62,172061,142158,562,0]
[null,"Centrale anlæg",0,0,0,0,-20,-242,0,0,0,0,0,-273,0,0,-2527,-19646,-8200,-804,0,0,0,-12,-693,0,0,0,0,8141,21817,0,0,{"$f":"AA19/(Nøgletal!$D$467-1)","v":0}]
[null,"Vindmøller og vandkraftsanlæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-130503,-62,130565,0,0,0,{"$f":"AA20/(Nøgletal!$D$467-1)","v":0}]
[null,"Decentrale anlæg",0,0,0,0,0,-13,0,0,0,0,0,-233,-808,-2161,-3687,-7105,-2,-402,0,0,0,-5637,-590,0,0,0,0,5045,13903,0,0,{"$f":"AA21/(Nøgletal!$D$467-1)","v":0}]
[null,"Fjernvarmeanlæg",0,0,0,0,-1,-3,0,0,0,0,0,-465,-107,-287,-7198,-12778,-697,-1616,0,0,-73,-7,-1181,-3765,-31580,0,0,-12776,73310,0,0,{"$f":"AA22/(Nøgletal!$D$468-1)","v":-12632},{"$f":"AD22-AH22","v":-144}]
[null,"Sekundære producenter",0,0,0,0,-37,-142,0,0,0,0,-1535,-435,-5821,-15569,-30,-674,0,-1468,0,0,0,-2181,-1104,-39709,-1107,0,0,42385,33128,0,0,{"$f":"AA23/(Nøgletal!$D$467-1)","v":-506.42890066835673}]
[null,"Egetforbrug ved produktion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA24/(Nøgletal!$D$467-1)","v":0}]
[null,"Bygasværker",0,0,0,0,0,0,0,0,0,0,0,-142,0,0,0,0,0,0,0,0,0,-116,-359,0,0,0,0,0,0,562,0,{"$f":"AA25/(Nøgletal!$D$467-1)","v":0}]
[null,"Biogas opgraderingsanlæg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40600,40600,0,0,0,0,-1299,0,0,0,{"$f":"AA26/(Nøgletal!$D$467-1)","v":0}]
[null,"Distributionstab m.m.",0,0,0,0,0,0,0,0,0,0,0,-33,0,0,0,0,0,0,0,0,0,0,-84,0,0,0,0,-9655,-28307,-22,0]
[null,"Endeligt energiforbrug",-3570,0,0,-6032,-8812,-106684,-388,-51320,-48901,-1646,0,-15917,-2576,-3148,-4509,-1586,-15858,-16501,-12004,-3649,0,-2500,-36590,-496,-27503,0,0,-161005,-113227,-539,-49]
[null,"Ikke energiformål",0,0,0,0,-8134,0,-345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA29/(Nøgletal!$D$467-1)","v":0},null,{"$f":"AD29-AH29-AK29-AI29","v":0}]
[null,"Vejtransport",0,0,0,0,0,-80281,0,-50335,0,0,0,-145,0,0,0,0,0,0,-10947,-3591,0,0,-368,0,0,0,0,-7687,0,0,-49,{"$f":"AA30/(Nøgletal!$D$467-1)","v":0},null,{"$f":"AD30-AH30-AK30-AI30","v":-7687}]
[null,"Jernbanetransport",0,0,0,0,0,-804,0,0,0,0,0,0,0,0,0,0,0,0,-110,0,0,0,0,0,0,0,0,-3239,0,0,0,{"$f":"AA31/(Nøgletal!$D$467-1)","v":0},null,-3239]
[null,"Søtransport, indenrigs",0,0,0,0,-204,-4733,0,0,0,0,0,-1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-37,0,0,0,{"$f":"AA32/(Nøgletal!$D$467-1)","v":0},null,-37]
[null,"Forsvarets transport",0,0,0,0,0,-436,0,-4,-945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA33/(Nøgletal!$D$467-1)","v":0},null,0]
[null,"Lufttransport, indenrigs",0,0,0,0,0,0,0,-46,-1473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA34/(Nøgletal!$D$467-1)","v":0},null,0]
[null,"Lufttransport, udenrigs",0,0,0,0,0,0,0,0,-46483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA35/(Nøgletal!$D$467-1)","v":0},null,0]
[null,"Landbrug, skovbrug og gartneri",-185,0,0,0,-33,-8937,-4,-83,0,-364,0,-352,0,0,-2068,-15,0,-72,-407,-5,0,-575,-894,0,-1662,0,0,-6556,-1600,0,0,{"$f":"AA36/(Nøgletal!$D$467-1)","v":-760.32956902512092},null,-5795.6704309748793]
[null,"Fiskeri",0,0,0,0,0,-4312,0,0,0,-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA37/(Nøgletal!$D$467-1)","v":0},null,0]
[null,"Fremstillingsvirksomhed",-3385,0,0,-6032,-432,-792,-4,-8,0,-574,0,-7501,-2248,-2748,0,-1310,-670,-1693,-7,0,0,-1350,-19038,-17,-1090,0,0,-34017,-3695,-195,0,{"$f":"AA38/(Nøgletal!$D$467-1)","v":-498.65176307905045},null,-26440,{"$f":"AD38-AH38+('KF21 - andre fordelinger'!D13+'KF21 - andre fordelinger'!D14)*1000","v":-7078.3482369209523}]
[null,"Byggeri- og anlægsvirksomhed",0,0,0,0,0,-5098,0,-31,0,-48,0,-133,0,0,0,0,0,0,-524,-2,0,0,-337,-2,-9,0,0,-1678,0,0,0,{"$f":"AA39/(Nøgletal!$D$467-1)","v":-4.1173081355150956},null,-1673.882691864485]
[null,"Privat service",null,0,0,0,-8,-82,-5,0,0,-193,0,-640,-328,-400,0,-18,0,-134,-8,0,0,-575,-1625,-56,-3513,0,0,-37521,-14184,-7,0,{"$f":"AA40/(Nøgletal!$D$467-1)","v":-1607.1226088960589},null,-35913.877391103939,null,-17000]
[null,"Engros- og detailhandel",0,0,0,0,0,-83,-3,0,0,-45,0,-434,0,0,0,0,-18,0,0,0,0,0,-1103,-28,-1776,0,0,-13351,-8133,0,0,{"$f":"AA41/(Nøgletal!$D$467-1)","v":-812.48213874164549},null,-12538.517861258355]
[null,"Offentlig service",0,0,0,0,0,-119,-4,0,0,-196,0,-409,0,0,0,-178,-2163,0,0,0,0,0,-1037,-172,-2096,0,0,-8857,-10190,-9,0,{"$f":"AA42/(Nøgletal!$D$467-1)","v":-958.8753168932933},null,-7898.1246831067065]
[null,"Husholdninger",0,0,0,0,0,-1007,-23,-813,0,-221,0,-4803,0,0,-2441,-64,-13006,-14603,0,-50,0,0,-12189,-221,-17356,0,0,-48062,-75426,-327,0,{"$f":"('KF21 Varmepumper og elpaneler'!AP4)*-1000","v":-7940},{"$f":"'KF21 Varmepumper og elpaneler'!AP3*-1000","v":-1300},-38822]
[null,"Øvrige energirelatede aktiviteter (ikke inkluderet ovenfor)",0,0,0,0,0,0,0,0,0,0,0,-2401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Elhandelskorrektion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flaring",0,0,0,0,0,0,0,0,0,0,0,-2401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,{"$f":"C18+C5+C12+C27+C28","v":0},{"$f":"D18+D5+D12+D27+D28","v":0},0,0,0,1,0,0,0,0,0,2401,-1,0,0,0,0,0,0,0,0,0,-1,0,-1,0,0,72,{"$f":"AE18+AE5+AE12+AE27+AE28","v":-1}]

{"sheet":"KF21 - andre fordelinger","index":103,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
["Figur 6A.5: Energiforbrug i bygge- og anlægserhverv fordelt på energitjenester, for årene 2020, 2025 og 2030 [PJ] #Energiforbrug i bygge-anlægserhverv"]
[" ","2020","2025","2030"]
["Intern transport",4.7,5.09,5.17]
["Elektriske motorer og ventilation/køling",0.83,0.97,1]
["Belysning og elektronik",0.38,0.45,0.47]
["Rumvarme",0.12,0.14000000000000001,0.14000000000000001]
["Procesvarme - mellemtemperatur",1.05,1.0900000000000001,1.0900000000000001]
[]
["Figur 6A.6: Energiforbrug i fremstillingserhverv fordelt på energitjenester, for årene 2020, 2025 og 2030 [PJ] #Energiforbrug i fremstillingserhverv"]
[" ","2020","2025","2030"]
["Intern transport",1.41,1.32,0.74]
["Elektriske motorer og ventilation/køling",21.41,22.45,23.1]
["Belysning og elektronik",2.99,3.25,3.34]
["Rumvarme",12.88,10.52,9.1199999999999992]
["Procesvarme - højtemperatur",19.84,21.16,21.9]
["Procesvarme - mellemtemperatur",34.21,30.74,28.61]
["El- og fjernvarmeproduktion",2.59,2.58,2.62]
[]
["Figur 10A.2: Udledninger fra energiforbrug i landbrug, gartneri og skovbrug fordelt på slutanvendelser, for årene 2020, 2025 og 2030 [mio. ton CO2e] #Udledninger fra energiforbrug i landbrug, gartneri og skovbrug"]
[" ","2020","2025","2030"]
["Intern transport",0.62,0.56999999999999995,0.54]
["Procesvarme - højtemperatur",0.01,0.01,0.01]
["Procesvarme - mellemtemperatur",0.36,0.27,0.18]
["Rumvarme",0.01,0.01,0.01]

{"sheet":"KF21 Transport","index":104,"n_rows":66,"n_cols":15,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Energiforbrug angivet i PJ"]
[null,null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"Vejtransport - Personbiler",null,{"$f":"SUM(D4:D10)","v":102.2},104.1,104,104.3,104,103.4,102.6,101.7,100.7,99.6,98.300000000000011,97.2]
[null,null,"Benzin",54.2,53.2,53.1,53.2,53,52.6,52.2,51.6,51.1,50.4,49.5,48.6]
[null,null,"Biodiesel",3.4,3.2,3.1,3,3,3,4,3.9,3.8,4.3,4.0999999999999996,4.7]
[null,null,"Bioethanol",1.8,3.8,3.8,3.8,3.8,3.8,3.7,3.7,3.6,3.6,3.5,3.5]
[null,null,"Bionaturgas",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Elektricitet",0.2,0.4,0.7,1,1.4,1.8,2.2999999999999998,2.9,3.5,4.2,5,5.9]
[null,null,"Diesel",42.6,43.5,43.3,43.3,42.8,42.2,40.4,39.6,38.700000000000003,37.1,36.200000000000003,34.5]
[null,null,"Naturgas",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Vejtransport - Varebiler",null,{"$f":"SUM(D13:D19)","v":28.6},{"$f":"SUM(E13:E19)","v":28.900000000000002},28.800000000000004,28.700000000000003,28.499999999999996,28.3,27.9,27.5,27.2,26.8,26.3,25.900000000000002]
[null,null,"Benzin",1.5,1.3,1.2,1.1000000000000001,1,1,0.9,0.8,0.8,0.8,0.7,0.7]
[null,null,"Biodiesel",2,1.9,1.8,1.8,1.8,1.8,2.4,2.2999999999999998,2.2999999999999998,2.6,2.5,2.9]
[null,null,"Bioethanol",0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,"Bionaturgas",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel",25.1,25.6,25.6,25.6,25.4,25.1,24.1,23.8,23.3,22.5,22,21.1]
[null,null,"Naturgas",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Elektricitet",0,0,0.1,0.1,0.2,0.3,0.4,0.5,0.7,0.8,1,1.2]
[]
[null,"Vejtransport - Lastbiler",null,{"$f":"SUM(D22:D26)","v":24},{"$f":"SUM(E22:E26)","v":24.200000000000003},24.300000000000004,24.400000000000002,24.300000000000004,24.1,24,23.700000000000003,23.400000000000002,23,22.6,22.3]
[null,null,"Biodiesel",1.7,1.6,1.6,1.6,1.6,1.6,2.2000000000000002,2.1,2.1,2.4,2.2999999999999998,2.7]
[null,null,"Bionaturgas",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel",22.2,22.5,22.6,22.7,22.6,22.5,21.8,21.6,21.3,20.6,20.3,19.600000000000001]
[null,null,"Naturgas",0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0]
[null,null,"Elektricitet",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Vejtransport - Busser",null,{"$f":"SUM(D29:D34)","v":8.1},8,7.8999999999999995,7.8,7.7,7.5,7.4,7.3,7.2,7.0000000000000009,7.0000000000000009,6.6999999999999993]
[null,null,"Biodiesel",0.6,0.5,0.5,0.5,0.5,0.5,0.6,0.6,0.6,0.6,0.6,0.7]
[null,null,"Bionaturgas",0,0,0,0.1,0.1,0.1,0.1,0.2,0.2,0.3,0.3,0.3]
[null,null,"Diesel",7.3,7.2,7.1,6.9,6.7,6.5,6.2,6,5.8,5.5,5.4,5.0999999999999996]
[null,null,"Naturgas",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1]
[null,null,"Brint",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Elektricitet",0,0.1,0.1,0.1,0.2,0.2,0.3,0.3,0.4,0.4,0.5,0.5]
[]
[null,"Vejtransport - Motorcykler og knallerter",null,{"$f":"SUM(D37:D38)","v":0.8},0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993,0.79999999999999993]
[null,null,"Benzin",0.8,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,"Bioethanol",0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Vejtransport - Grænsehandel",null,{"$f":"SUM(D41:D44)","v":10.6},10.600000000000001,10.600000000000001,10.600000000000001,10.600000000000001,10.600000000000001,10.6,10.6,10.6,10.600000000000001,10.600000000000001,10.6]
[null,null,"Benzin",-1.6,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5]
[null,null,"Diesel",12.2,11.4,11.4,11.4,11.4,11.4,11.1,11.1,11.1,10.9,10.9,10.7]
[null,null,"Biodiesel",0,0.8,0.8,0.8,0.8,0.8,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.3,1.3,1.5]
[null,null,"Bioethanol",0,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1]
[]
[null,"Indenrigs søfart",null,{"$f":"SUM(D47:D50)","v":8.3000000000000007},8.3000000000000007,8.3000000000000007,8.3000000000000007,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1]
[null,null,"Fuelolie og Spildolie",1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"Diesel",5.3,5.3,5.3,5.3,5.2,5.2,5.2,5.2,5.2,5.2,5.2,5.0999999999999996]
[null,null,"Naturgas",1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"Elektricitet",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Indenrigs luftfart",null,{"$f":"SUM(D53:D54)","v":2},2,2,2,2.1,2.1,2.1,2.1,2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,null,"Benzin",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"JP1 og JP4",2,2,2,2,2.1,2.1,2.1,2.1,2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[]
[null,"Banetransport",null,{"$f":"SUM(D57:D60)","v":4.5},4.5,4.6000000000000005,4.6000000000000005,4.6000000000000005,4.6000000000000005,4.6000000000000005,4.6000000000000005,3.6,4,4,4.0999999999999996]
[null,null,"Benzin",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Elektricitet",1.5,1.5,1.6,1.6,1.6,1.9,1.9,1.9,2.5,3,3.1,3.2]
[null,null,"Diesel",3,2.8,2.8,2.8,2.8,2.5,2.5,2.5,1,0.9,0.8,0.8]
[null,null,"Biodiesel",0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0.1,0.1,0.1]
[]
[null,"Øvrige transport",null,{"$f":"SUM(D63:D66)","v":2.6},{"$f":"SUM(E63:E66)","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6]
[null,null,"Benzin",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,"Diesel",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,"JP1 og JP4",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,null,"Bioethanol",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Andet","index":105,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":true,"merged":[[19,2,20,2],[25,3,26,3],[29,5,40,5],[31,1,31,3],[35,1,35,3]]}
["ANDET","Generelle kildedata","Kommunespecifikke kildedata","Tilbage til INDHOLD","Fane fra Energi- og CO2-regnskabets baggrundsdataark"]
[null,null,"Kilde"]
["År",2019]
["Kommune","Fredericia"]
["Kommunenr.",607]
["Region","Syddanmark"]
[]
["Indbyggertal DK",5805991,"DST"]
["Indbyggertal kommune",{"$f":"B8","v":5805991},"DST"]
["Indbyggertal i region",1223348,"DST"]
[]
["Drivhuspotentialer","Drivhuspotentialer (100-årig tidshorisont)","IPCC AR4"]
["CO2",1]
["CH4",25]
["N2O",298]
[]
["Bionaturgasandel i naturgasnettet",0.11,"Energistatistik 2019"]
[]
["Biobrændstoffer til transport","Bioandel %","Kilde"]
["Benzin",5.7500000000000002E-2,"Retsinformation"]
["Diesel",5.7500000000000002E-2]
[]
["Andel af affald som regnes bionedbrydeligt (på energibasis)",0.55000000000000004,"Notat vedrørende CO2-emissioner fra affaldsfor- brænding, DMU, 2008 (bruges af ENS) "]
[]
["Hybridbilers drivmiddelfordeling (%)","Benzin","El","Kilde"]
["Personbil",0.70826178131602824,0.29173821868397176,"DCE's vejemissionsmodel"]
["Varebil",0.67094013627389892,0.32905986372610108]
[]
["Andre drivhusgasser i transportsektoren (ekskl. CO2)","tonCH4/TJ brændstof","tonN2O/TJ brændstof","tonCO2e/TJ brændstof","Note","Kilde"]
["Personbil Diesel",4.4450263365833241E-5,2.8101129656614736E-3,0.83852492035126491,null,"DCE"]
["Personbil Benzin (+hybrid)",4.1128229401060073E-3,6.3972646720828385E-4,0.29345906073071876]
["Personbil El","Indirekte udledning - beregnes ikke"]
["Lastbil",6.8698646272561889E-4,4.7859677882655461E-3,1.4433930624712732]
["Varebil Diesel",9.0233757519058523E-5,1.9988389885009917E-3,0.59790986251127209]
["Varebil Benzin (+hybrid)",4.6009027179903638E-3,1.938773621446893E-3,0.69277710714093321]
["Varebil El","Indirekte udledning - beregnes ikke"]
["Knallert og motorcykel",5.8328339117963202E-2,1.2291832836834114E-3,1.8245050964867366,"Gennemsnit af knallert og motorcykel"]
["Bus",1.8777540734164924E-3,2.8347197742568495E-3,0.89169034456395346]
["Færge og fiskeri",1.7047365517016445E-3,1.8036450539261686E-3,0.58010463986253935]
["Fly - indenrigs",4.8202690840099547E-4,3.9822755543071076E-3,1.1987687878935429]
["Fly - udenrigs",2.7066761286305326E-4,2.3993440915871861E-3,0.72177122961455775]
[]
["Gennemsnitlig COP for husstandsvarmepumper",3.5]
[]
["Distributionstab i elnettet",5.5168261315420582E-2,"Energistyrelsen"]
[]
["VE-andel residual-el",2019,2030,2050]
["Fossil",0.42510602817777787,0,0]
["VE",0.57489397182222213,1,1]
[]
["Brændselsfordeling residual-el (MJ/kWh)"]
["År","Udledning - CO2/kWh","Kul","Naturgas","Olie","Bio- brændsler","Havvind (inkl 50% kyst)\n","VE-andel %"]
[2019,314.51106039421984,2.8898808967566332,0.64660984847064373,7.8968018608022314E-2,1.0685396382716514,1.6191435178079954,0.57489397182222213]