{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,1,1,7],[2,1,2,7]]}
[]
[null,"ESTADO DE RESULTADOS"]
[null," ( en nuevos soles )"]
[]
[null,null,"Ventas netas",null,null,87469645]
[null,null,"Costo de ventas",null,null,67648916]
[null,null,"UTILIDAD BRUTA",null,null,{"$f":"F5-F6","v":19820729},"UB"]
[null,null,"Gastos de Operación"]
[null,null,"Participación de los trabajadores",null,843694]
[null,null,"Gastos de ventas",null,3370912]
[null,null,"Gastos de administración",null,5340631,{"$f":"SUM(E9:E11)","v":9555237},"GO"]
[null,null,"UTILIDAD DE OPERACIÓN",null,null,{"$f":"F7-F11","v":10265492}]
[]
[null,null,"Gastos financieros",null,null,118436,"GF"]
[null,null,"Ingresos financieros gravados",null,null,140819,"IFG"]
[null,null,"Ingresos financieros no gravados",null,null,60275,"IFNG"]
[null,null,"Cargas excepcionales",null,null,28004,"CE"]
[null,null,"UTILIDAD ANTES DEL IMPUESTO",null,null,{"$f":"uai(F7,F11,F14,F15,F16,F17)","v":10320146},"UAI"]
[null,null,null,null,null,null,null,null,null,"vcea"]

{"sheet":"Hoja2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}