| 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | 2051 | 2052 | 2053 | 2054 | 2055 | 2056 | 2057 | 2058 | ||
| Million 2010-Dkr. | |||||||||||||||||||||||||||||||||||||
| Priv. consumption | fCp | 408.5 | 983.5 | 1545.9 | 1991.2 | 2365.7 | 2693.0 | 2989.6 | 3259.1 | 3498.0 | 3704.2 | 3876.2 | 4013.6 | 4116.9 | 4187.2 | 4226.6 | 4237.4 | 4222.6 | 4185.3 | 4128.8 | 4056.5 | 3972.1 | 3879.0 | 3780.6 | 3680.1 | 3580.7 | 3485.0 | 3395.7 | 3315.0 | 3244.9 | 3186.8 | 3142.1 | 3111.7 | 3096.0 | 3095.3 | 3109.6 | 3138.5 |
| Pub. consumption | fCo | 3530.5 | 3580.5 | 3630.3 | 3683.9 | 3741.3 | 3801.8 | 3864.8 | 3930.0 | 3997.4 | 4067.0 | 4138.8 | 4212.5 | 4288.2 | 4365.7 | 4444.9 | 4525.4 | 4607.3 | 4690.2 | 4774.0 | 4858.6 | 4943.8 | 5029.5 | 5115.6 | 5202.0 | 5288.6 | 5375.3 | 5462.3 | 5549.4 | 5636.7 | 5724.3 | 5812.1 | 5900.3 | 5989.0 | 6078.1 | 6168.0 | 6258.6 |
| Investment | fI | 706.9 | 1094.1 | 1071.7 | 1080.9 | 1087.2 | 1083.7 | 1061.0 | 1012.5 | 940.0 | 844.4 | 729.8 | 599.2 | 456.7 | 305.9 | 150.5 | -6.0 | -160.4 | -309.6 | -451.1 | -582.5 | -702.1 | -808.2 | -899.9 | -976.5 | -1037.6 | -1083.3 | -1113.9 | -1130.0 | -1132.7 | -1122.9 | -1102.0 | -1071.5 | -1032.8 | -987.5 | -937.4 | -883.9 |
| Export | fE | -207.6 | -468.7 | -799.7 | -1191.3 | -1635.4 | -2122.0 | -2643.3 | -3189.1 | -3750.4 | -4317.1 | -4880.3 | -5431.2 | -5962.2 | -6466.3 | -6937.6 | -7371.1 | -7763.2 | -8111.1 | -8413.1 | -8668.6 | -8878.1 | -9042.7 | -9164.5 | -9246.4 | -9291.7 | -9304.5 | -9289.0 | -9249.9 | -9191.9 | -9120.0 | -9039.0 | -8953.6 | -8868.2 | -8787.2 | -8714.3 | -8653.0 |
| Import | fM | 834.9 | 1189.3 | 1323.5 | 1387.3 | 1414.5 | 1424.5 | 1411.8 | 1376.1 | 1316.3 | 1234.2 | 1132.4 | 1013.8 | 881.7 | 739.7 | 591.0 | 439.1 | 287.2 | 138.3 | -4.9 | -139.9 | -264.6 | -377.3 | -476.7 | -561.7 | -631.7 | -686.4 | -725.9 | -750.5 | -760.8 | -757.7 | -742.3 | -715.8 | -679.7 | -635.3 | -584.3 | -528.3 |
| GDP | fY | 3294.0 | 3600.1 | 3652.2 | 3629.4 | 3510.8 | 3319.7 | 3070.4 | 2771.4 | 2431.5 | 2059.0 | 1663.0 | 1252.3 | 836.0 | 422.4 | 19.4 | -365.8 | -726.9 | -1058.4 | -1356.0 | -1616.1 | -1836.5 | -2015.6 | -2153.0 | -2249.2 | -2305.3 | -2323.2 | -2305.6 | -2255.5 | -2176.6 | -2072.6 | -1947.8 | -1806.4 | -1652.7 | -1491.0 | -1325.4 | -1159.8 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 6.644 | 6.916 | 6.909 | 6.717 | 6.386 | 5.944 | 5.417 | 4.825 | 4.187 | 3.519 | 2.839 | 2.160 | 1.497 | 0.862 | 0.265 | -0.286 | -0.783 | -1.222 | -1.598 | -1.910 | -2.158 | -2.342 | -2.465 | -2.531 | -2.543 | -2.507 | -2.428 | -2.312 | -2.165 | -1.992 | -1.801 | -1.597 | -1.385 | -1.171 | -0.959 | -0.754 |
| Unemployment | Ul | -3.753 | -3.416 | -3.429 | -3.356 | -3.205 | -2.996 | -2.740 | -2.448 | -2.130 | -1.796 | -1.454 | -1.112 | -0.776 | -0.454 | -0.151 | 0.129 | 0.382 | 0.606 | 0.798 | 0.959 | 1.086 | 1.182 | 1.246 | 1.281 | 1.289 | 1.273 | 1.234 | 1.177 | 1.103 | 1.017 | 0.921 | 0.818 | 0.711 | 0.602 | 0.495 | 0.391 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.066 | -0.056 | -0.058 | -0.061 | -0.066 | -0.074 | -0.083 | -0.093 | -0.105 | -0.117 | -0.130 | -0.144 | -0.157 | -0.170 | -0.184 | -0.196 | -0.208 | -0.220 | -0.230 | -0.240 | -0.249 | -0.257 | -0.265 | -0.271 | -0.277 | -0.282 | -0.286 | -0.290 | -0.293 | -0.296 | -0.298 | -0.301 | -0.302 | -0.304 | -0.306 | -0.308 |
| Priv. saving surplus | Tfn_hc/Y | 0.018 | -0.006 | -0.016 | -0.023 | -0.029 | -0.033 | -0.036 | -0.039 | -0.040 | -0.041 | -0.041 | -0.040 | -0.038 | -0.037 | -0.035 | -0.032 | -0.030 | -0.027 | -0.025 | -0.022 | -0.020 | -0.018 | -0.016 | -0.014 | -0.012 | -0.011 | -0.010 | -0.009 | -0.008 | -0.008 | -0.008 | -0.008 | -0.008 | -0.008 | -0.009 | -0.009 |
| Balance of payments | Enl/Y | -0.049 | -0.063 | -0.074 | -0.084 | -0.095 | -0.107 | -0.119 | -0.132 | -0.145 | -0.158 | -0.171 | -0.184 | -0.196 | -0.207 | -0.218 | -0.228 | -0.238 | -0.247 | -0.255 | -0.262 | -0.269 | -0.275 | -0.280 | -0.285 | -0.289 | -0.293 | -0.296 | -0.299 | -0.302 | -0.304 | -0.306 | -0.309 | -0.311 | -0.313 | -0.315 | -0.317 |
| Foreign receivables | Wnnb_e/Y | -0.117 | -0.209 | -0.304 | -0.407 | -0.512 | -0.627 | -0.748 | -0.875 | -1.008 | -1.146 | -1.289 | -1.436 | -1.587 | -1.741 | -1.898 | -2.057 | -2.216 | -2.376 | -2.536 | -2.696 | -2.854 | -3.011 | -3.165 | -3.317 | -3.467 | -3.614 | -3.757 | -3.898 | -4.035 | -4.169 | -4.300 | -4.427 | -4.552 | -4.674 | -4.794 | -4.911 |
| Bond debt | Wbd_os_z/Y | -0.003 | 0.034 | 0.072 | 0.113 | 0.158 | 0.208 | 0.266 | 0.332 | 0.407 | 0.492 | 0.586 | 0.690 | 0.803 | 0.925 | 1.055 | 1.192 | 1.336 | 1.485 | 1.638 | 1.794 | 1.953 | 2.113 | 2.274 | 2.434 | 2.593 | 2.749 | 2.904 | 3.055 | 3.203 | 3.347 | 3.487 | 3.623 | 3.755 | 3.883 | 4.006 | 4.126 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.111 | -0.104 | -0.086 | -0.064 | -0.039 | -0.012 | 0.015 | 0.042 | 0.069 | 0.095 | 0.119 | 0.142 | 0.162 | 0.179 | 0.194 | 0.206 | 0.216 | 0.223 | 0.227 | 0.229 | 0.228 | 0.225 | 0.221 | 0.215 | 0.208 | 0.200 | 0.191 | 0.181 | 0.171 | 0.162 | 0.152 | 0.143 | 0.134 | 0.125 | 0.118 | 0.111 |
| Labour intensity | hq/fX | 0.090 | 0.092 | 0.096 | 0.099 | 0.101 | 0.103 | 0.103 | 0.103 | 0.103 | 0.102 | 0.101 | 0.099 | 0.097 | 0.095 | 0.093 | 0.091 | 0.088 | 0.086 | 0.084 | 0.081 | 0.079 | 0.077 | 0.076 | 0.074 | 0.073 | 0.071 | 0.070 | 0.069 | 0.069 | 0.068 | 0.068 | 0.067 | 0.067 | 0.067 | 0.067 | 0.067 |
| User cost | uim | 0.031 | 0.058 | 0.086 | 0.115 | 0.144 | 0.172 | 0.199 | 0.224 | 0.248 | 0.268 | 0.287 | 0.302 | 0.315 | 0.325 | 0.333 | 0.338 | 0.341 | 0.341 | 0.340 | 0.336 | 0.332 | 0.326 | 0.318 | 0.311 | 0.302 | 0.293 | 0.284 | 0.276 | 0.267 | 0.259 | 0.251 | 0.244 | 0.237 | 0.231 | 0.226 | 0.221 |
| Wage | lna | 0.068 | 0.150 | 0.229 | 0.307 | 0.382 | 0.453 | 0.518 | 0.578 | 0.630 | 0.675 | 0.712 | 0.741 | 0.763 | 0.778 | 0.785 | 0.787 | 0.782 | 0.772 | 0.758 | 0.740 | 0.719 | 0.696 | 0.671 | 0.646 | 0.620 | 0.594 | 0.568 | 0.544 | 0.521 | 0.500 | 0.480 | 0.463 | 0.448 | 0.435 | 0.424 | 0.416 |
| Consumption price | pcp | 0.023 | 0.046 | 0.070 | 0.095 | 0.121 | 0.147 | 0.173 | 0.198 | 0.221 | 0.243 | 0.263 | 0.280 | 0.295 | 0.308 | 0.318 | 0.325 | 0.331 | 0.334 | 0.334 | 0.333 | 0.330 | 0.326 | 0.320 | 0.314 | 0.306 | 0.298 | 0.289 | 0.281 | 0.272 | 0.263 | 0.255 | 0.247 | 0.239 | 0.232 | 0.226 | 0.220 |
| Terms of trade | bpe | 0.014 | 0.028 | 0.043 | 0.058 | 0.073 | 0.088 | 0.103 | 0.116 | 0.128 | 0.140 | 0.149 | 0.158 | 0.164 | 0.170 | 0.173 | 0.176 | 0.177 | 0.177 | 0.175 | 0.173 | 0.170 | 0.166 | 0.162 | 0.157 | 0.152 | 0.147 | 0.141 | 0.136 | 0.131 | 0.126 | 0.121 | 0.117 | 0.113 | 0.110 | 0.107 | 0.104 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.052 | -0.034 | -0.014 | -0.002 | 0.007 | 0.014 | 0.020 | 0.026 | 0.031 | 0.036 | 0.041 | 0.045 | 0.049 | 0.053 | 0.056 | 0.058 | 0.060 | 0.062 | 0.063 | 0.064 | 0.064 | 0.064 | 0.064 | 0.063 | 0.063 | 0.062 | 0.061 | 0.059 | 0.058 | 0.057 | 0.056 | 0.054 | 0.053 | 0.052 | 0.051 | 0.050 |
| Wage share | byw | 0.058 | 0.080 | 0.100 | 0.120 | 0.137 | 0.152 | 0.164 | 0.173 | 0.180 | 0.185 | 0.187 | 0.188 | 0.186 | 0.183 | 0.179 | 0.173 | 0.166 | 0.158 | 0.150 | 0.142 | 0.134 | 0.125 | 0.117 | 0.110 | 0.102 | 0.096 | 0.090 | 0.084 | 0.080 | 0.076 | 0.073 | 0.070 | 0.069 | 0.067 | 0.067 | 0.067 |