| 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 | 840.7 | 1550.6 | 2101.6 | 2459.8 | 2700.0 | 2859.9 | 2969.4 | 3048.4 | 3108.3 | 3157.4 | 3200.9 | 3241.8 | 3281.8 | 3321.6 | 3361.3 | 3400.7 | 3439.7 | 3478.2 | 3516.2 | 3554.0 | 3592.0 | 3630.7 | 3670.6 | 3712.5 | 3757.1 | 3805.1 | 3857.1 | 3913.6 | 3975.3 | 4042.4 | 4115.4 | 4194.3 | 4279.3 | 4370.3 | 4467.4 | 4570.1 |
| Pub. consumption | fCo | -29.7 | -61.6 | -88.3 | -107.2 | -119.8 | -127.3 | -131.2 | -132.4 | -132.0 | -130.3 | -128.1 | -125.5 | -122.8 | -120.3 | -118.0 | -116.0 | -114.4 | -113.0 | -112.1 | -111.5 | -111.3 | -111.4 | -111.9 | -112.8 | -114.1 | -115.7 | -117.7 | -120.0 | -122.7 | -125.7 | -129.0 | -132.6 | -136.5 | -140.6 | -144.9 | -149.4 |
| Investment | fI | 663.2 | 1131.2 | 1287.4 | 1403.7 | 1462.2 | 1478.0 | 1453.9 | 1397.6 | 1320.8 | 1231.4 | 1136.7 | 1042.1 | 951.4 | 867.2 | 791.2 | 724.1 | 666.2 | 617.5 | 577.6 | 546.1 | 522.6 | 506.4 | 497.2 | 494.5 | 497.6 | 506.3 | 519.9 | 538.0 | 560.2 | 585.9 | 614.6 | 645.8 | 679.1 | 713.9 | 749.7 | 786.1 |
| Export | fE | 82.4 | 74.1 | 29.3 | -42.1 | -136.7 | -250.1 | -380.3 | -524.2 | -677.8 | -836.9 | -997.6 | -1155.9 | -1308.6 | -1452.7 | -1585.8 | -1706.4 | -1813.0 | -1904.9 | -1981.9 | -2044.1 | -2091.9 | -2126.1 | -2147.8 | -2158.3 | -2158.8 | -2151.0 | -2136.4 | -2116.7 | -2093.4 | -2068.1 | -2042.5 | -2017.8 | -1995.4 | -1976.5 | -1962.2 | -1953.3 |
| Import | fM | 544.1 | 966.2 | 1166.0 | 1256.3 | 1286.8 | 1289.0 | 1267.0 | 1228.8 | 1179.4 | 1123.5 | 1064.9 | 1006.3 | 949.7 | 896.4 | 847.4 | 803.1 | 763.9 | 730.2 | 702.0 | 679.5 | 662.6 | 651.4 | 645.9 | 646.0 | 651.4 | 662.2 | 678.0 | 698.5 | 723.4 | 752.3 | 784.9 | 820.5 | 858.9 | 899.4 | 941.7 | 985.1 |
| GDP | fY | 935.3 | 1570.1 | 1963.0 | 2230.3 | 2375.2 | 2412.2 | 2371.7 | 2275.4 | 2143.5 | 1990.7 | 1829.3 | 1668.4 | 1514.6 | 1372.7 | 1245.8 | 1135.8 | 1043.7 | 970.0 | 914.5 | 876.8 | 856.3 | 852.0 | 862.9 | 888.1 | 926.3 | 976.2 | 1036.6 | 1106.1 | 1183.3 | 1266.9 | 1355.3 | 1447.3 | 1541.6 | 1636.8 | 1731.9 | 1825.7 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 0.687 | 1.318 | 1.769 | 2.042 | 2.170 | 2.171 | 2.067 | 1.887 | 1.654 | 1.389 | 1.110 | 0.832 | 0.564 | 0.316 | 0.091 | -0.107 | -0.276 | -0.417 | -0.529 | -0.615 | -0.675 | -0.712 | -0.728 | -0.726 | -0.707 | -0.674 | -0.629 | -0.576 | -0.515 | -0.449 | -0.380 | -0.309 | -0.239 | -0.171 | -0.106 | -0.045 |
| Unemployment | Ul | -0.388 | -0.694 | -0.906 | -1.034 | -1.094 | -1.092 | -1.040 | -0.950 | -0.834 | -0.702 | -0.564 | -0.425 | -0.291 | -0.166 | -0.052 | 0.048 | 0.134 | 0.205 | 0.263 | 0.307 | 0.338 | 0.358 | 0.367 | 0.366 | 0.358 | 0.342 | 0.320 | 0.293 | 0.262 | 0.229 | 0.194 | 0.159 | 0.124 | 0.089 | 0.056 | 0.025 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.065 | -0.050 | -0.038 | -0.031 | -0.027 | -0.028 | -0.031 | -0.036 | -0.042 | -0.049 | -0.056 | -0.063 | -0.071 | -0.077 | -0.084 | -0.089 | -0.095 | -0.100 | -0.104 | -0.108 | -0.112 | -0.115 | -0.118 | -0.120 | -0.123 | -0.125 | -0.127 | -0.129 | -0.130 | -0.132 | -0.134 | -0.135 | -0.137 | -0.138 | -0.139 | -0.141 |
| Priv. saving surplus | Tfn_hc/Y | 0.034 | -0.001 | -0.022 | -0.036 | -0.042 | -0.045 | -0.044 | -0.041 | -0.037 | -0.032 | -0.027 | -0.023 | -0.019 | -0.016 | -0.013 | -0.010 | -0.008 | -0.007 | -0.005 | -0.004 | -0.003 | -0.003 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 |
| Balance of payments | Enl/Y | -0.032 | -0.050 | -0.061 | -0.067 | -0.070 | -0.072 | -0.074 | -0.076 | -0.078 | -0.081 | -0.084 | -0.087 | -0.090 | -0.093 | -0.096 | -0.100 | -0.103 | -0.106 | -0.109 | -0.112 | -0.115 | -0.118 | -0.120 | -0.122 | -0.124 | -0.126 | -0.128 | -0.130 | -0.132 | -0.133 | -0.135 | -0.137 | -0.138 | -0.140 | -0.142 | -0.143 |
| Foreign receivables | Wnnb_e/Y | 0.013 | -0.054 | -0.126 | -0.199 | -0.271 | -0.342 | -0.411 | -0.478 | -0.543 | -0.607 | -0.671 | -0.734 | -0.797 | -0.860 | -0.923 | -0.987 | -1.050 | -1.113 | -1.177 | -1.240 | -1.303 | -1.366 | -1.428 | -1.489 | -1.550 | -1.610 | -1.670 | -1.729 | -1.787 | -1.845 | -1.901 | -1.957 | -2.013 | -2.068 | -2.123 | -2.177 |
| Bond debt | Wbd_os_z/Y | 0.062 | 0.101 | 0.130 | 0.151 | 0.168 | 0.185 | 0.205 | 0.229 | 0.258 | 0.293 | 0.334 | 0.379 | 0.430 | 0.485 | 0.544 | 0.606 | 0.670 | 0.736 | 0.804 | 0.873 | 0.942 | 1.011 | 1.081 | 1.149 | 1.217 | 1.284 | 1.350 | 1.415 | 1.479 | 1.542 | 1.603 | 1.663 | 1.722 | 1.780 | 1.836 | 1.892 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.026 | -0.038 | -0.037 | -0.028 | -0.015 | 0.001 | 0.018 | 0.036 | 0.053 | 0.068 | 0.083 | 0.095 | 0.106 | 0.115 | 0.122 | 0.127 | 0.131 | 0.134 | 0.135 | 0.136 | 0.136 | 0.135 | 0.133 | 0.131 | 0.129 | 0.126 | 0.123 | 0.121 | 0.118 | 0.115 | 0.112 | 0.110 | 0.108 | 0.106 | 0.104 | 0.102 |
| Labour intensity | hq/fX | -0.012 | -0.016 | -0.016 | -0.014 | -0.012 | -0.010 | -0.008 | -0.007 | -0.007 | -0.006 | -0.007 | -0.007 | -0.008 | -0.009 | -0.010 | -0.011 | -0.012 | -0.013 | -0.013 | -0.014 | -0.015 | -0.015 | -0.016 | -0.016 | -0.016 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.016 | -0.016 |
| User cost | uim | -0.054 | -0.052 | -0.048 | -0.042 | -0.034 | -0.026 | -0.018 | -0.010 | -0.002 | 0.005 | 0.011 | 0.016 | 0.020 | 0.023 | 0.025 | 0.026 | 0.026 | 0.026 | 0.025 | 0.024 | 0.022 | 0.020 | 0.018 | 0.015 | 0.013 | 0.010 | 0.008 | 0.005 | 0.003 | 0.001 | -0.001 | -0.002 | -0.004 | -0.005 | -0.006 | -0.006 |
| Wage | lna | 0.004 | 0.017 | 0.036 | 0.058 | 0.083 | 0.107 | 0.131 | 0.153 | 0.173 | 0.190 | 0.204 | 0.215 | 0.222 | 0.227 | 0.230 | 0.230 | 0.228 | 0.224 | 0.219 | 0.214 | 0.207 | 0.200 | 0.192 | 0.185 | 0.177 | 0.170 | 0.164 | 0.157 | 0.152 | 0.147 | 0.143 | 0.139 | 0.136 | 0.134 | 0.133 | 0.132 |
| Consumption price | pcp | -0.129 | -0.130 | -0.128 | -0.124 | -0.118 | -0.112 | -0.105 | -0.097 | -0.090 | -0.084 | -0.078 | -0.072 | -0.068 | -0.065 | -0.062 | -0.061 | -0.060 | -0.060 | -0.060 | -0.061 | -0.063 | -0.065 | -0.067 | -0.070 | -0.072 | -0.075 | -0.077 | -0.080 | -0.083 | -0.085 | -0.087 | -0.089 | -0.091 | -0.093 | -0.094 | -0.095 |
| Terms of trade | bpe | -0.007 | -0.005 | -0.002 | 0.001 | 0.006 | 0.011 | 0.015 | 0.020 | 0.024 | 0.028 | 0.032 | 0.034 | 0.037 | 0.038 | 0.040 | 0.040 | 0.041 | 0.040 | 0.040 | 0.039 | 0.038 | 0.037 | 0.035 | 0.034 | 0.032 | 0.031 | 0.030 | 0.028 | 0.027 | 0.026 | 0.025 | 0.024 | 0.023 | 0.022 | 0.022 | 0.021 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.061 | -0.033 | -0.004 | 0.012 | 0.020 | 0.024 | 0.024 | 0.023 | 0.022 | 0.020 | 0.018 | 0.016 | 0.015 | 0.014 | 0.014 | 0.014 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 |
| Wage share | byw | -0.004 | -0.003 | 0.004 | 0.012 | 0.020 | 0.028 | 0.035 | 0.040 | 0.044 | 0.047 | 0.048 | 0.048 | 0.048 | 0.047 | 0.045 | 0.043 | 0.041 | 0.038 | 0.036 | 0.033 | 0.030 | 0.028 | 0.026 | 0.024 | 0.022 | 0.020 | 0.019 | 0.017 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 |