| 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 | -1201.0 | -1366.7 | -1631.5 | -1845.5 | -1983.4 | -2024.9 | -1995.1 | -1914.9 | -1807.1 | -1688.0 | -1570.5 | -1464.1 | -1375.5 | -1309.1 | -1267.7 | -1252.5 | -1263.7 | -1300.6 | -1361.8 | -1445.4 | -1549.2 | -1670.6 | -1807.1 | -1955.7 | -2114.0 | -2279.1 | -2448.5 | -2619.8 | -2790.8 | -2959.6 | -3124.3 | -3283.5 | -3435.9 | -3580.7 | -3717.0 | -3844.4 |
| Pub. consumption | fCo | -46.1 | -35.0 | -31.3 | -27.8 | -24.6 | -22.8 | -22.6 | -23.7 | -25.7 | -27.9 | -29.9 | -31.4 | -32.1 | -31.9 | -30.7 | -28.5 | -25.3 | -21.2 | -16.4 | -11.0 | -5.1 | 1.1 | 7.5 | 13.8 | 20.0 | 26.0 | 31.6 | 36.8 | 41.4 | 45.5 | 49.0 | 51.9 | 54.2 | 55.9 | 56.9 | 57.5 |
| Investment | fI | 659.3 | 821.8 | 301.2 | -3.0 | -196.2 | -332.8 | -436.2 | -517.2 | -579.2 | -631.6 | -678.9 | -726.7 | -778.2 | -835.9 | -901.0 | -973.7 | -1053.6 | -1139.4 | -1229.6 | -1322.5 | -1416.0 | -1508.2 | -1597.3 | -1681.7 | -1760.0 | -1831.0 | -1893.9 | -1948.0 | -1993.1 | -2029.2 | -2056.4 | -2075.3 | -2086.4 | -2090.6 | -2088.9 | -2082.1 |
| Export | fE | 2925.7 | 3220.7 | 3486.6 | 3684.4 | 3796.5 | 3823.1 | 3770.1 | 3651.5 | 3477.9 | 3261.4 | 3012.8 | 2742.4 | 2459.6 | 2173.4 | 1891.5 | 1621.0 | 1368.2 | 1138.3 | 935.6 | 763.6 | 624.9 | 521.1 | 453.1 | 421.0 | 424.1 | 461.1 | 530.1 | 628.7 | 754.1 | 903.1 | 1072.4 | 1258.4 | 1457.5 | 1666.1 | 1880.7 | 2097.9 |
| Import | fM | -750.1 | -661.4 | -767.3 | -762.4 | -654.6 | -526.2 | -392.5 | -261.5 | -143.0 | -42.3 | 37.0 | 93.5 | 127.1 | 138.5 | 129.5 | 102.3 | 59.6 | 4.2 | -60.9 | -132.8 | -208.5 | -285.5 | -361.2 | -433.6 | -500.8 | -561.2 | -613.7 | -657.4 | -691.7 | -716.4 | -731.4 | -736.9 | -733.5 | -721.7 | -702.4 | -676.5 |
| GDP | fY | 3491.2 | 3666.0 | 3344.7 | 3107.3 | 2870.9 | 2625.7 | 2377.5 | 2123.8 | 1863.3 | 1592.5 | 1310.4 | 1016.8 | 713.2 | 401.8 | 86.2 | -229.8 | -541.7 | -845.1 | -1135.6 | -1409.1 | -1661.8 | -1890.5 | -2092.8 | -2266.7 | -2410.9 | -2525.1 | -2609.1 | -2663.9 | -2690.6 | -2691.1 | -2667.7 | -2622.9 | -2559.6 | -2480.9 | -2389.9 | -2290.0 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 4.377 | 5.525 | 5.846 | 5.865 | 5.698 | 5.413 | 5.054 | 4.647 | 4.209 | 3.748 | 3.272 | 2.789 | 2.303 | 1.822 | 1.351 | 0.896 | 0.464 | 0.059 | -0.313 | -0.648 | -0.943 | -1.196 | -1.406 | -1.571 | -1.693 | -1.772 | -1.812 | -1.813 | -1.781 | -1.719 | -1.630 | -1.519 | -1.390 | -1.248 | -1.096 | -0.939 |
| Unemployment | Ul | -2.473 | -2.798 | -2.919 | -2.934 | -2.860 | -2.727 | -2.555 | -2.358 | -2.141 | -1.912 | -1.674 | -1.430 | -1.185 | -0.941 | -0.702 | -0.470 | -0.250 | -0.044 | 0.146 | 0.318 | 0.469 | 0.599 | 0.706 | 0.792 | 0.855 | 0.896 | 0.918 | 0.920 | 0.905 | 0.874 | 0.830 | 0.774 | 0.710 | 0.638 | 0.561 | 0.482 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | 0.071 | 0.100 | 0.086 | 0.083 | 0.080 | 0.078 | 0.076 | 0.074 | 0.073 | 0.071 | 0.070 | 0.068 | 0.067 | 0.065 | 0.063 | 0.061 | 0.058 | 0.056 | 0.054 | 0.052 | 0.051 | 0.050 | 0.049 | 0.049 | 0.049 | 0.050 | 0.051 | 0.052 | 0.054 | 0.057 | 0.059 | 0.062 | 0.066 | 0.069 | 0.073 | 0.077 |
| Priv. saving surplus | Tfn_hc/Y | -0.093 | -0.099 | -0.058 | -0.035 | -0.018 | -0.008 | -0.003 | -0.001 | -0.001 | -0.004 | -0.007 | -0.011 | -0.015 | -0.019 | -0.022 | -0.025 | -0.028 | -0.030 | -0.031 | -0.032 | -0.033 | -0.034 | -0.034 | -0.034 | -0.034 | -0.034 | -0.034 | -0.033 | -0.033 | -0.033 | -0.034 | -0.034 | -0.034 | -0.034 | -0.035 | -0.035 |
| Balance of payments | Enl/Y | -0.022 | 0.001 | 0.028 | 0.049 | 0.062 | 0.070 | 0.073 | 0.073 | 0.071 | 0.067 | 0.062 | 0.057 | 0.051 | 0.046 | 0.040 | 0.035 | 0.030 | 0.026 | 0.023 | 0.020 | 0.018 | 0.016 | 0.015 | 0.015 | 0.015 | 0.016 | 0.017 | 0.019 | 0.021 | 0.023 | 0.026 | 0.029 | 0.032 | 0.035 | 0.038 | 0.042 |
| Foreign receivables | Wnnb_e/Y | -0.147 | -0.165 | -0.128 | -0.072 | 0.002 | 0.079 | 0.159 | 0.239 | 0.315 | 0.386 | 0.452 | 0.513 | 0.568 | 0.617 | 0.661 | 0.700 | 0.735 | 0.766 | 0.795 | 0.822 | 0.847 | 0.871 | 0.894 | 0.918 | 0.941 | 0.966 | 0.992 | 1.020 | 1.049 | 1.080 | 1.113 | 1.148 | 1.185 | 1.224 | 1.265 | 1.308 |
| Bond debt | Wbd_os_z/Y | -0.131 | -0.249 | -0.344 | -0.434 | -0.517 | -0.595 | -0.667 | -0.734 | -0.795 | -0.851 | -0.902 | -0.947 | -0.988 | -1.024 | -1.055 | -1.082 | -1.104 | -1.122 | -1.136 | -1.147 | -1.155 | -1.161 | -1.166 | -1.170 | -1.173 | -1.176 | -1.180 | -1.185 | -1.192 | -1.201 | -1.212 | -1.226 | -1.242 | -1.261 | -1.284 | -1.309 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.182 | -0.176 | -0.158 | -0.143 | -0.130 | -0.117 | -0.106 | -0.096 | -0.085 | -0.075 | -0.065 | -0.056 | -0.046 | -0.037 | -0.029 | -0.021 | -0.014 | -0.008 | -0.004 | -0.001 | 0.001 | 0.002 | 0.001 | 0.000 | -0.003 | -0.007 | -0.012 | -0.017 | -0.023 | -0.030 | -0.036 | -0.043 | -0.050 | -0.057 | -0.063 | -0.069 |
| Labour intensity | hq/fX | -0.042 | -0.008 | 0.015 | 0.029 | 0.038 | 0.044 | 0.049 | 0.052 | 0.054 | 0.056 | 0.057 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.057 | 0.057 | 0.056 | 0.055 | 0.054 | 0.053 | 0.052 | 0.051 | 0.050 | 0.049 | 0.048 | 0.048 | 0.047 | 0.047 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 | 0.046 |
| User cost | uim | 0.540 | 0.578 | 0.614 | 0.651 | 0.687 | 0.721 | 0.754 | 0.785 | 0.813 | 0.839 | 0.863 | 0.884 | 0.903 | 0.920 | 0.934 | 0.946 | 0.956 | 0.963 | 0.969 | 0.972 | 0.974 | 0.975 | 0.974 | 0.972 | 0.968 | 0.965 | 0.960 | 0.955 | 0.950 | 0.944 | 0.939 | 0.934 | 0.929 | 0.924 | 0.920 | 0.916 |
| Wage | lna | 0.107 | 0.178 | 0.250 | 0.323 | 0.395 | 0.463 | 0.527 | 0.587 | 0.641 | 0.690 | 0.733 | 0.771 | 0.803 | 0.829 | 0.850 | 0.865 | 0.875 | 0.880 | 0.881 | 0.878 | 0.872 | 0.862 | 0.850 | 0.836 | 0.820 | 0.803 | 0.785 | 0.768 | 0.750 | 0.733 | 0.716 | 0.701 | 0.687 | 0.674 | 0.663 | 0.653 |
| Consumption price | pcp | 0.372 | 0.425 | 0.462 | 0.500 | 0.536 | 0.571 | 0.605 | 0.637 | 0.667 | 0.695 | 0.721 | 0.745 | 0.767 | 0.787 | 0.805 | 0.820 | 0.833 | 0.845 | 0.854 | 0.861 | 0.866 | 0.870 | 0.871 | 0.872 | 0.871 | 0.869 | 0.867 | 0.863 | 0.859 | 0.855 | 0.850 | 0.845 | 0.841 | 0.836 | 0.832 | 0.828 |
| Terms of trade | bpe | -0.370 | -0.344 | -0.321 | -0.299 | -0.278 | -0.258 | -0.240 | -0.223 | -0.207 | -0.192 | -0.179 | -0.167 | -0.157 | -0.148 | -0.140 | -0.134 | -0.129 | -0.125 | -0.123 | -0.121 | -0.120 | -0.121 | -0.122 | -0.123 | -0.126 | -0.128 | -0.131 | -0.134 | -0.138 | -0.141 | -0.145 | -0.148 | -0.151 | -0.154 | -0.157 | -0.159 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.001 | -0.005 | -0.038 | -0.060 | -0.078 | -0.089 | -0.094 | -0.096 | -0.094 | -0.090 | -0.084 | -0.078 | -0.072 | -0.066 | -0.060 | -0.054 | -0.049 | -0.044 | -0.040 | -0.036 | -0.033 | -0.030 | -0.028 | -0.026 | -0.025 | -0.023 | -0.023 | -0.022 | -0.022 | -0.022 | -0.022 | -0.022 | -0.022 | -0.022 | -0.023 | -0.023 |
| Wage share | byw | -0.027 | -0.002 | 0.018 | 0.033 | 0.046 | 0.056 | 0.065 | 0.072 | 0.077 | 0.082 | 0.085 | 0.087 | 0.087 | 0.087 | 0.085 | 0.083 | 0.079 | 0.075 | 0.070 | 0.064 | 0.058 | 0.052 | 0.046 | 0.039 | 0.033 | 0.027 | 0.021 | 0.016 | 0.011 | 0.006 | 0.002 | -0.001 | -0.004 | -0.006 | -0.008 | -0.009 |