| Fielmann | Fielmann | Fielmann | Fielmann | Fielmann |
 2006 | 2006 | 2006 | 2006 | 2006 |
| ohne | -5 Mio. | -10 Mio | -15 Mio | -20 Mio |
| R1 C.Revenues (% Mill.EUR) | | 11,00 | 80,64 | 11,00 | 80,64 | 11,00 | 80,64 | 11,00 | 80,64 | 11,00 | 80,64 |
| R2 C.Gross margin I/Revenues (% %Points) | | 1,43 | 1,00 | 1,43 | 1,00 | 1,43 | 1,00 | 1,43 | 1,00 | 1,43 | 1,00 |
| R3 C.Employees (% Employ.) | | 2,95 | 300,00 | 2,95 | 300,00 | 2,95 | 300,00 | 2,95 | 300,00 | 2,95 | 300,00 |
| 01 External sales | | 100,00 | 813,71 | 100,00 | 813,71 | 100,00 | 813,71 | 100,00 | 813,71 | 100,00 | 813,71 |
| 02 Intercompany sales | | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| 03 Revenues | | 100,00 | 813,71 | 100,00 | 813,71 | 100,00 | 813,71 | 100,00 | 813,71 | 100,00 | 813,71 |
| 04 Change Working Capital (assets) | | 2,06 | 16,78 | 1,45 | 11,78 | 0,83 | 6,78 | 0,22 | 1,78 | -0,40 | -3,22 |
| 05 Change Working Capital (liabilities) | | -1,21 | -9,81 | -1,21 | -9,81 | -1,21 | -9,81 | -1,21 | -9,81 | -1,21 | -9,81 |
| 06 Change Working Capital | | 0,86 | 6,97 | 0,24 | 1,97 | -0,37 | -3,03 | -0,99 | -8,03 | -1,60 | -13,03 |
| 07 C.Financial Capital (assets) | | 1,00 | 8,13 | 1,00 | 8,13 | 1,00 | 8,13 | 1,00 | 8,13 | 1,00 | 8,13 |
| 08 C.Financial Capital (liabilities) | | 0,40 | 3,22 | 1,01 | 8,19 | 1,62 | 13,16 | 2,23 | 18,13 | 2,84 | 23,10 |
| 09 Change Indebtedness (balance sheet) | | -1,39 | -11,35 | -2,01 | -16,32 | -2,62 | -21,29 | -3,23 | -26,26 | -3,84 | -31,23 |
| 10 Change Fixed assets | | 2,56 | 20,82 | 2,56 | 20,82 | 2,56 | 20,82 | 2,56 | 20,82 | 2,56 | 20,82 |
| 11 Change Working Capital | | 0,86 | 6,97 | 0,24 | 1,97 | -0,37 | -3,03 | -0,99 | -8,03 | -1,60 | -13,03 |
| 12 Change Invested Capital | | 3,42 | 27,79 | 2,80 | 22,79 | 2,19 | 17,79 | 1,57 | 12,79 | 0,96 | 7,79 |
| 13 Change Stockholders equity | | 4,41 | 35,91 | 4,41 | 35,88 | 4,41 | 35,85 | 4,40 | 35,82 | 4,40 | 35,79 |
| 14 Change Provisions | | 0,40 | 3,23 | 0,40 | 3,23 | 0,40 | 3,23 | 0,40 | 3,23 | 0,40 | 3,23 |
| 15 Change Indebtedness (balance sheet) | | -1,39 | -11,35 | -2,01 | -16,32 | -2,62 | -21,29 | -3,23 | -26,26 | -3,84 | -31,23 |
| 16 Change Sources of Financing | | 3,42 | 27,79 | 2,80 | 22,79 | 2,19 | 17,79 | 1,57 | 12,79 | 0,96 | 7,79 |
Fielmann Sensitivitaetsrechnung 2006
