| 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 | 1158.0 | 2235.4 | 3079.0 | 3668.4 | 4065.8 | 4317.8 | 4470.1 | 4555.2 | 4595.8 | 4609.5 | 4608.7 | 4601.4 | 4592.8 | 4585.5 | 4580.9 | 4579.5 | 4581.4 | 4586.6 | 4595.1 | 4607.3 | 4623.3 | 4644.0 | 4669.9 | 4701.8 | 4740.5 | 4786.9 | 4841.5 | 4905.0 | 4977.9 | 5060.4 | 5152.8 | 5254.8 | 5366.5 | 5487.5 | 5617.3 | 5755.5 |
| Pub. consumption | fCo | -39.6 | -86.2 | -126.9 | -157.5 | -178.6 | -191.3 | -197.6 | -199.1 | -197.1 | -192.9 | -187.3 | -181.1 | -174.8 | -168.8 | -163.4 | -158.6 | -154.6 | -151.3 | -148.9 | -147.2 | -146.3 | -146.2 | -146.8 | -148.1 | -150.0 | -152.6 | -155.8 | -159.5 | -163.8 | -168.6 | -173.8 | -179.5 | -185.4 | -191.7 | -198.2 | -204.9 |
| Investment | fI | 750.8 | 1355.3 | 1668.4 | 1890.7 | 2001.4 | 2026.4 | 1980.0 | 1877.5 | 1737.8 | 1575.5 | 1404.0 | 1233.0 | 1069.9 | 919.8 | 785.6 | 669.0 | 570.4 | 489.6 | 425.7 | 377.8 | 344.6 | 324.8 | 317.1 | 320.3 | 333.2 | 354.6 | 383.3 | 418.5 | 458.9 | 503.8 | 552.0 | 602.7 | 655.0 | 708.0 | 761.1 | 813.4 |
| Export | fE | -26.0 | -89.1 | -195.6 | -336.6 | -506.3 | -699.0 | -910.9 | -1137.0 | -1371.3 | -1607.5 | -1839.6 | -2062.0 | -2270.0 | -2459.6 | -2627.9 | -2772.8 | -2893.0 | -2988.2 | -3058.8 | -3105.8 | -3130.7 | -3135.4 | -3122.2 | -3093.8 | -3052.8 | -3002.1 | -2944.4 | -2882.5 | -2819.2 | -2756.9 | -2698.0 | -2644.6 | -2598.5 | -2561.5 | -2534.8 | -2519.5 |
| Import | fM | 693.7 | 1279.8 | 1612.9 | 1784.4 | 1848.1 | 1850.4 | 1805.2 | 1727.2 | 1627.3 | 1515.2 | 1398.8 | 1283.7 | 1174.0 | 1072.4 | 980.7 | 899.8 | 830.2 | 772.2 | 725.7 | 690.4 | 666.1 | 652.4 | 648.7 | 654.6 | 669.6 | 692.9 | 724.0 | 762.0 | 806.2 | 855.7 | 909.8 | 967.6 | 1028.1 | 1090.7 | 1154.4 | 1218.4 |
| GDP | fY | 1037.2 | 1914.4 | 2514.3 | 2924.9 | 3132.9 | 3168.0 | 3073.9 | 2885.4 | 2635.8 | 2351.8 | 2055.7 | 1764.0 | 1489.2 | 1239.7 | 1020.8 | 835.6 | 685.3 | 569.7 | 487.8 | 437.9 | 417.9 | 425.3 | 457.6 | 512.1 | 586.2 | 677.0 | 781.9 | 898.1 | 1023.2 | 1154.5 | 1289.7 | 1426.5 | 1562.8 | 1696.6 | 1826.2 | 1950.2 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 0.797 | 1.607 | 2.235 | 2.639 | 2.830 | 2.825 | 2.657 | 2.367 | 1.993 | 1.569 | 1.126 | 0.689 | 0.275 | -0.103 | -0.435 | -0.718 | -0.949 | -1.129 | -1.260 | -1.346 | -1.391 | -1.398 | -1.373 | -1.320 | -1.245 | -1.151 | -1.043 | -0.925 | -0.800 | -0.673 | -0.546 | -0.421 | -0.302 | -0.191 | -0.088 | 0.005 |
| Unemployment | Ul | -0.450 | -0.849 | -1.148 | -1.338 | -1.427 | -1.420 | -1.334 | -1.188 | -1.002 | -0.790 | -0.570 | -0.351 | -0.144 | 0.046 | 0.213 | 0.356 | 0.473 | 0.565 | 0.633 | 0.677 | 0.701 | 0.706 | 0.695 | 0.669 | 0.632 | 0.585 | 0.531 | 0.472 | 0.409 | 0.345 | 0.281 | 0.218 | 0.158 | 0.101 | 0.048 | 0.001 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.076 | -0.052 | -0.035 | -0.023 | -0.017 | -0.016 | -0.020 | -0.027 | -0.037 | -0.047 | -0.059 | -0.070 | -0.081 | -0.091 | -0.100 | -0.109 | -0.116 | -0.123 | -0.129 | -0.134 | -0.138 | -0.142 | -0.145 | -0.148 | -0.150 | -0.152 | -0.154 | -0.156 | -0.158 | -0.159 | -0.160 | -0.162 | -0.163 | -0.165 | -0.166 | -0.168 |
| Priv. saving surplus | Tfn_hc/Y | 0.041 | -0.011 | -0.047 | -0.071 | -0.084 | -0.090 | -0.090 | -0.086 | -0.080 | -0.072 | -0.064 | -0.056 | -0.049 | -0.043 | -0.037 | -0.033 | -0.029 | -0.026 | -0.024 | -0.022 | -0.021 | -0.019 | -0.019 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | -0.019 | -0.019 | -0.020 | -0.020 | -0.020 | -0.021 |
| Balance of payments | Enl/Y | -0.035 | -0.063 | -0.082 | -0.094 | -0.101 | -0.106 | -0.110 | -0.113 | -0.116 | -0.119 | -0.122 | -0.126 | -0.130 | -0.134 | -0.137 | -0.141 | -0.145 | -0.149 | -0.152 | -0.156 | -0.159 | -0.161 | -0.164 | -0.166 | -0.168 | -0.170 | -0.172 | -0.174 | -0.176 | -0.177 | -0.179 | -0.181 | -0.183 | -0.185 | -0.187 | -0.189 |
| Foreign receivables | Wnnb_e/Y | -0.014 | -0.108 | -0.211 | -0.319 | -0.424 | -0.529 | -0.631 | -0.730 | -0.826 | -0.920 | -1.011 | -1.102 | -1.191 | -1.279 | -1.366 | -1.453 | -1.540 | -1.626 | -1.711 | -1.795 | -1.879 | -1.962 | -2.043 | -2.123 | -2.202 | -2.280 | -2.356 | -2.431 | -2.505 | -2.577 | -2.649 | -2.719 | -2.789 | -2.858 | -2.927 | -2.994 |
| Bond debt | Wbd_os_z/Y | 0.041 | 0.077 | 0.097 | 0.106 | 0.109 | 0.114 | 0.122 | 0.138 | 0.163 | 0.198 | 0.243 | 0.297 | 0.359 | 0.428 | 0.504 | 0.585 | 0.669 | 0.756 | 0.846 | 0.936 | 1.026 | 1.117 | 1.206 | 1.294 | 1.381 | 1.466 | 1.549 | 1.630 | 1.708 | 1.785 | 1.859 | 1.932 | 2.003 | 2.072 | 2.139 | 2.205 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.028 | -0.044 | -0.045 | -0.034 | -0.017 | 0.006 | 0.032 | 0.058 | 0.084 | 0.107 | 0.128 | 0.146 | 0.160 | 0.172 | 0.180 | 0.186 | 0.190 | 0.191 | 0.191 | 0.189 | 0.186 | 0.182 | 0.178 | 0.173 | 0.167 | 0.162 | 0.156 | 0.151 | 0.146 | 0.141 | 0.136 | 0.132 | 0.129 | 0.126 | 0.123 | 0.121 |
| Labour intensity | hq/fX | -0.011 | -0.017 | -0.017 | -0.016 | -0.013 | -0.009 | -0.007 | -0.005 | -0.004 | -0.003 | -0.004 | -0.004 | -0.005 | -0.007 | -0.008 | -0.009 | -0.011 | -0.012 | -0.013 | -0.014 | -0.015 | -0.016 | -0.017 | -0.017 | -0.017 | -0.017 | -0.018 | -0.018 | -0.017 | -0.017 | -0.017 | -0.017 | -0.016 | -0.016 | -0.016 | -0.015 |
| User cost | uim | 0.002 | 0.006 | 0.013 | 0.022 | 0.033 | 0.044 | 0.056 | 0.067 | 0.078 | 0.087 | 0.094 | 0.100 | 0.105 | 0.107 | 0.109 | 0.109 | 0.107 | 0.105 | 0.102 | 0.098 | 0.094 | 0.090 | 0.085 | 0.081 | 0.076 | 0.072 | 0.068 | 0.064 | 0.060 | 0.057 | 0.055 | 0.052 | 0.051 | 0.049 | 0.049 | 0.048 |
| Wage | lna | 0.008 | 0.026 | 0.052 | 0.083 | 0.116 | 0.150 | 0.182 | 0.211 | 0.237 | 0.258 | 0.274 | 0.285 | 0.291 | 0.293 | 0.291 | 0.286 | 0.278 | 0.268 | 0.256 | 0.243 | 0.230 | 0.216 | 0.203 | 0.189 | 0.177 | 0.165 | 0.155 | 0.145 | 0.137 | 0.131 | 0.125 | 0.121 | 0.118 | 0.116 | 0.116 | 0.116 |
| Consumption price | pcp | 0.003 | 0.008 | 0.014 | 0.024 | 0.035 | 0.047 | 0.059 | 0.072 | 0.084 | 0.094 | 0.104 | 0.111 | 0.117 | 0.122 | 0.125 | 0.126 | 0.126 | 0.125 | 0.123 | 0.120 | 0.117 | 0.113 | 0.108 | 0.104 | 0.099 | 0.094 | 0.090 | 0.086 | 0.082 | 0.078 | 0.075 | 0.072 | 0.069 | 0.067 | 0.066 | 0.065 |
| Terms of trade | bpe | 0.001 | 0.005 | 0.009 | 0.015 | 0.022 | 0.029 | 0.035 | 0.042 | 0.048 | 0.053 | 0.057 | 0.060 | 0.063 | 0.064 | 0.065 | 0.065 | 0.064 | 0.063 | 0.061 | 0.059 | 0.056 | 0.054 | 0.051 | 0.048 | 0.046 | 0.043 | 0.041 | 0.038 | 0.036 | 0.035 | 0.033 | 0.032 | 0.031 | 0.030 | 0.030 | 0.029 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.074 | -0.024 | 0.020 | 0.047 | 0.065 | 0.074 | 0.077 | 0.077 | 0.075 | 0.071 | 0.068 | 0.065 | 0.062 | 0.060 | 0.058 | 0.056 | 0.055 | 0.055 | 0.054 | 0.054 | 0.054 | 0.053 | 0.053 | 0.053 | 0.052 | 0.052 | 0.051 | 0.051 | 0.050 | 0.050 | 0.049 | 0.049 | 0.049 | 0.048 | 0.048 | 0.048 |
| Wage share | byw | -0.005 | -0.004 | 0.003 | 0.012 | 0.022 | 0.032 | 0.040 | 0.046 | 0.050 | 0.053 | 0.053 | 0.052 | 0.050 | 0.046 | 0.042 | 0.038 | 0.033 | 0.028 | 0.024 | 0.019 | 0.015 | 0.011 | 0.007 | 0.004 | 0.001 | -0.001 | -0.003 | -0.004 | -0.005 | -0.006 | -0.006 | -0.006 | -0.006 | -0.005 | -0.004 | -0.003 |