{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["DPS"],"not_rendered":{"defined_names":9},"read":"whole","date_system":"1900"}

{"sheet":"DPS","index":0,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[2,2,2,3],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[5,2,5,3]]}
[]
[]
[null,null,"I - Situation avant l'augmentation de capital",null,null,"Capitaux","Nombre d'actions","Valeur unitaire","Montant \n€"]
[null,null,"Nombre d'actions anciennes composant le capital"]
[null,null,"Valeur marchande de l'action avant émission",null,null,"Capitaux avant l'opération",{"$f":"D4","v":0},{"$f":"D5","v":{"v":0,"d":"0.00 €"}},{"$f":"G5*H5","v":{"v":0,"d":"0.00 € "}}]
[null,null,"II - Augmentation de capital envisagée",null,null,"Augmentation de capital",{"$f":"D7","v":0},{"$f":"D9","v":{"v":0,"d":"0.00 €"}},{"$f":"G6*H6","v":{"v":0,"d":"0.00 € "}}]
[null,null,"Nombre d'actions nouvelles émises",null,null,"Capitaux après l'opération",{"$f":"G5+G6","v":0},{"$f":"IF(ISERROR(I7/G7),\" \",I7/G7)","v":" "},{"$f":"I5+I6","v":{"v":0,"d":"0.00 € "}}]
[null,null,"= Rapport de souscription : 1 nouvelle action pour",{"$f":"IF(ISERROR(IF(ISBLANK(D4),\" \",D4/D7)),\" \",IF(ISBLANK(D4),\" \",D4/D7))","v":" "}]
[null,null,"Valeur d'émission des actions nouvelles"]
[null,null,"= Valeur du droit de souscription",{"$f":"IF(ISBLANK(D9),0,(D5-D9)*D7/(D4+D7))","v":{"v":0,"d":"0.00 €"}}]
[null,null,"= Cours de l'action après l'opération ",{"$f":"IF(ISBLANK(D9),\" \",D5-D10)","v":" "}]