| 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 | -1438.5 | -3105.4 | -4326.8 | -5167.3 | -5662.1 | -5890.0 | -5928.6 | -5849.3 | -5707.5 | -5544.0 | -5386.5 | -5252.2 | -5150.1 | -5084.0 | -5053.9 | -5057.4 | -5091.3 | -5151.9 | -5235.4 | -5338.6 | -5458.7 | -5593.3 | -5740.6 | -5899.2 | -6067.8 | -6245.6 | -6431.6 | -6625.3 | -6826.0 | -7033.1 | -7245.9 | -7464.1 | -7686.8 | -7913.6 | -8144.0 |
| Pub. consumption | fCo | 3530.5 | 3662.9 | 3809.2 | 3944.6 | 4064.7 | 4168.4 | 4257.7 | 4335.6 | 4405.3 | 4469.9 | 4531.9 | 4593.3 | 4655.5 | 4719.4 | 4785.6 | 4854.6 | 4926.2 | 5000.6 | 5077.6 | 5157.1 | 5238.8 | 5322.6 | 5408.3 | 5495.7 | 5584.8 | 5675.4 | 5767.5 | 5861.0 | 5955.8 | 6052.0 | 6149.4 | 6248.0 | 6348.0 | 6449.2 | 6551.6 | 6655.4 |
| Investment | fI | 706.9 | -477.2 | -1863.2 | -2607.5 | -3058.2 | -3290.7 | -3353.6 | -3290.6 | -3138.4 | -2932.7 | -2702.7 | -2472.1 | -2257.9 | -2071.2 | -1918.3 | -1801.7 | -1721.0 | -1673.6 | -1655.9 | -1663.8 | -1692.8 | -1738.6 | -1797.5 | -1866.0 | -1941.1 | -2020.4 | -2101.9 | -2184.0 | -2265.5 | -2345.4 | -2423.0 | -2497.9 | -2569.8 | -2638.4 | -2703.7 | -2765.7 |
| Export | fE | -207.6 | -427.7 | -620.1 | -789.5 | -942.1 | -1081.5 | -1206.2 | -1315.6 | -1411.8 | -1497.7 | -1577.1 | -1653.9 | -1731.7 | -1813.2 | -1900.5 | -1994.7 | -2096.2 | -2204.4 | -2318.3 | -2436.4 | -2556.9 | -2677.8 | -2797.0 | -2912.5 | -3022.5 | -3125.3 | -3219.4 | -3303.7 | -3377.3 | -3439.6 | -3490.3 | -3529.3 | -3556.8 | -3573.2 | -3579.2 | -3575.5 |
| Import | fM | 834.9 | -265.8 | -1323.2 | -1895.7 | -2211.5 | -2359.4 | -2383.6 | -2324.3 | -2215.2 | -2082.5 | -1945.5 | -1817.9 | -1708.1 | -1621.0 | -1558.6 | -1520.9 | -1506.4 | -1512.9 | -1537.7 | -1578.1 | -1631.5 | -1695.2 | -1767.0 | -1845.0 | -1927.4 | -2012.8 | -2099.9 | -2187.7 | -2275.4 | -2362.1 | -2447.4 | -2530.8 | -2611.9 | -2690.4 | -2766.3 | -2839.4 |
| GDP | fY | 3294.0 | 1437.1 | -450.6 | -1798.3 | -2772.5 | -3378.0 | -3690.3 | -3780.6 | -3716.1 | -3557.6 | -3354.2 | -3143.6 | -2952.1 | -2796.5 | -2686.2 | -2624.4 | -2610.2 | -2640.1 | -2708.6 | -2809.5 | -2936.6 | -3083.8 | -3245.2 | -3416.0 | -3591.7 | -3768.8 | -3944.1 | -4115.4 | -4280.7 | -4438.6 | -4588.3 | -4729.1 | -4860.6 | -4983.0 | -5096.4 | -5201.2 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 6.644 | 5.302 | 3.644 | 2.195 | 1.028 | 0.194 | -0.323 | -0.567 | -0.604 | -0.496 | -0.302 | -0.069 | 0.164 | 0.373 | 0.543 | 0.664 | 0.735 | 0.759 | 0.740 | 0.686 | 0.604 | 0.502 | 0.386 | 0.263 | 0.138 | 0.016 | -0.099 | -0.204 | -0.298 | -0.380 | -0.447 | -0.501 | -0.541 | -0.568 | -0.582 | -0.585 |
| Unemployment | Ul | -3.753 | -2.504 | -1.704 | -1.033 | -0.487 | -0.096 | 0.145 | 0.258 | 0.274 | 0.221 | 0.127 | 0.016 | -0.097 | -0.197 | -0.279 | -0.337 | -0.371 | -0.382 | -0.372 | -0.345 | -0.304 | -0.252 | -0.194 | -0.133 | -0.070 | -0.009 | 0.049 | 0.102 | 0.150 | 0.191 | 0.226 | 0.253 | 0.274 | 0.288 | 0.296 | 0.297 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.066 | 0.092 | 0.039 | -0.001 | -0.031 | -0.050 | -0.060 | -0.063 | -0.059 | -0.052 | -0.043 | -0.034 | -0.024 | -0.016 | -0.008 | -0.002 | 0.003 | 0.006 | 0.009 | 0.010 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.010 | 0.010 | 0.009 | 0.009 | 0.009 | 0.010 | 0.010 | 0.011 | 0.012 | 0.013 | 0.014 |
| Priv. saving surplus | Tfn_hc/Y | 0.018 | -0.083 | 0.016 | 0.081 | 0.122 | 0.146 | 0.154 | 0.151 | 0.140 | 0.126 | 0.110 | 0.094 | 0.079 | 0.065 | 0.055 | 0.046 | 0.039 | 0.034 | 0.031 | 0.029 | 0.027 | 0.027 | 0.027 | 0.027 | 0.028 | 0.029 | 0.029 | 0.030 | 0.031 | 0.032 | 0.033 | 0.033 | 0.034 | 0.034 | 0.035 | 0.035 |
| Balance of payments | Enl/Y | -0.049 | 0.008 | 0.055 | 0.079 | 0.091 | 0.095 | 0.094 | 0.088 | 0.081 | 0.074 | 0.066 | 0.060 | 0.054 | 0.050 | 0.046 | 0.044 | 0.042 | 0.040 | 0.039 | 0.039 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.039 | 0.039 | 0.040 | 0.040 | 0.041 | 0.042 | 0.043 | 0.044 | 0.046 | 0.047 | 0.049 |
| Foreign receivables | Wnnb_e/Y | -0.117 | -0.075 | 0.014 | 0.111 | 0.209 | 0.301 | 0.385 | 0.456 | 0.516 | 0.565 | 0.604 | 0.634 | 0.658 | 0.677 | 0.691 | 0.703 | 0.712 | 0.721 | 0.728 | 0.734 | 0.741 | 0.747 | 0.753 | 0.760 | 0.766 | 0.773 | 0.781 | 0.789 | 0.798 | 0.807 | 0.817 | 0.829 | 0.841 | 0.854 | 0.868 | 0.884 |
| Bond debt | Wbd_os_z/Y | -0.003 | -0.077 | -0.098 | -0.085 | -0.046 | 0.008 | 0.066 | 0.123 | 0.174 | 0.215 | 0.245 | 0.265 | 0.275 | 0.277 | 0.272 | 0.261 | 0.247 | 0.230 | 0.212 | 0.194 | 0.176 | 0.158 | 0.142 | 0.127 | 0.113 | 0.100 | 0.088 | 0.077 | 0.067 | 0.058 | 0.049 | 0.039 | 0.030 | 0.020 | 0.010 | -0.001 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.111 | -0.047 | 0.003 | 0.026 | 0.031 | 0.021 | 0.002 | -0.023 | -0.049 | -0.075 | -0.098 | -0.117 | -0.133 | -0.144 | -0.152 | -0.157 | -0.158 | -0.158 | -0.156 | -0.153 | -0.150 | -0.146 | -0.142 | -0.138 | -0.135 | -0.132 | -0.129 | -0.128 | -0.126 | -0.126 | -0.126 | -0.126 | -0.127 | -0.128 | -0.129 | -0.131 |
| Labour intensity | hq/fX | 0.090 | 0.114 | 0.129 | 0.134 | 0.133 | 0.128 | 0.123 | 0.117 | 0.113 | 0.109 | 0.107 | 0.106 | 0.106 | 0.106 | 0.106 | 0.107 | 0.107 | 0.108 | 0.108 | 0.108 | 0.108 | 0.108 | 0.108 | 0.107 | 0.107 | 0.106 | 0.105 | 0.104 | 0.104 | 0.103 | 0.102 | 0.101 | 0.101 | 0.100 | 0.099 | 0.099 |
| User cost | uim | 0.031 | 0.054 | 0.074 | 0.089 | 0.100 | 0.106 | 0.110 | 0.111 | 0.111 | 0.111 | 0.111 | 0.111 | 0.112 | 0.114 | 0.116 | 0.119 | 0.122 | 0.125 | 0.128 | 0.131 | 0.134 | 0.137 | 0.139 | 0.140 | 0.141 | 0.142 | 0.142 | 0.141 | 0.140 | 0.139 | 0.137 | 0.136 | 0.133 | 0.131 | 0.128 | 0.126 |
| Wage | lna | 0.068 | 0.135 | 0.176 | 0.202 | 0.215 | 0.219 | 0.216 | 0.209 | 0.202 | 0.196 | 0.191 | 0.189 | 0.189 | 0.192 | 0.196 | 0.202 | 0.208 | 0.215 | 0.222 | 0.229 | 0.234 | 0.239 | 0.242 | 0.244 | 0.245 | 0.244 | 0.242 | 0.239 | 0.235 | 0.230 | 0.225 | 0.219 | 0.212 | 0.205 | 0.198 | 0.190 |
| Consumption price | pcp | 0.023 | 0.043 | 0.058 | 0.069 | 0.076 | 0.080 | 0.081 | 0.080 | 0.078 | 0.076 | 0.074 | 0.073 | 0.073 | 0.073 | 0.075 | 0.077 | 0.080 | 0.083 | 0.086 | 0.089 | 0.092 | 0.095 | 0.098 | 0.100 | 0.102 | 0.103 | 0.104 | 0.104 | 0.104 | 0.103 | 0.102 | 0.101 | 0.099 | 0.097 | 0.095 | 0.093 |
| Terms of trade | bpe | 0.014 | 0.025 | 0.034 | 0.039 | 0.043 | 0.044 | 0.045 | 0.044 | 0.044 | 0.043 | 0.042 | 0.042 | 0.042 | 0.043 | 0.044 | 0.045 | 0.047 | 0.048 | 0.050 | 0.051 | 0.052 | 0.054 | 0.055 | 0.055 | 0.056 | 0.056 | 0.056 | 0.056 | 0.055 | 0.054 | 0.053 | 0.052 | 0.051 | 0.049 | 0.048 | 0.046 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.052 | 0.114 | 0.028 | -0.040 | -0.087 | -0.115 | -0.128 | -0.129 | -0.123 | -0.112 | -0.100 | -0.088 | -0.077 | -0.068 | -0.060 | -0.053 | -0.048 | -0.045 | -0.042 | -0.041 | -0.039 | -0.039 | -0.038 | -0.038 | -0.038 | -0.038 | -0.038 | -0.038 | -0.039 | -0.039 | -0.039 | -0.039 | -0.040 | -0.040 | -0.040 | -0.041 |
| Wage share | byw | 0.058 | 0.090 | 0.109 | 0.114 | 0.113 | 0.107 | 0.100 | 0.093 | 0.087 | 0.083 | 0.081 | 0.081 | 0.082 | 0.083 | 0.086 | 0.088 | 0.090 | 0.093 | 0.094 | 0.096 | 0.097 | 0.097 | 0.097 | 0.097 | 0.096 | 0.095 | 0.093 | 0.091 | 0.090 | 0.087 | 0.085 | 0.083 | 0.081 | 0.079 | 0.077 | 0.075 |