| 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 | -2047.8 | -4444.2 | -5838.5 | -6851.9 | -7599.1 | -8179.5 | -8648.6 | -9042.7 | -9387.8 | -9699.2 | -9986.5 | -10254.5 | -10505.4 | -10739.8 | -10957.6 | -11158.5 | -11342.3 | -11509.2 | -11660.0 | -11796.3 | -11919.8 | -12033.0 | -12138.7 | -12240.0 | -12340.0 | -12442.1 | -12549.3 | -12664.7 | -12791.1 | -12930.9 | -13086.4 | -13259.4 | -13451.3 | -13663.1 | -13895.6 | -14149.1 |
| Pub. consumption | fCo | 72.1 | 163.7 | 234.6 | 288.4 | 326.9 | 353.1 | 370.0 | 379.8 | 384.4 | 385.2 | 383.3 | 379.5 | 374.4 | 368.5 | 362.1 | 355.5 | 348.9 | 342.5 | 336.3 | 330.6 | 325.3 | 320.8 | 317.0 | 314.0 | 312.0 | 311.0 | 311.1 | 312.3 | 314.7 | 318.3 | 323.1 | 329.1 | 336.2 | 344.3 | 353.4 | 363.5 |
| Investment | fI | -1506.2 | -3530.5 | -4444.3 | -4815.7 | -5094.3 | -5252.7 | -5301.3 | -5262.8 | -5150.6 | -4987.1 | -4789.2 | -4572.4 | -4347.8 | -4124.3 | -3908.0 | -3703.4 | -3513.6 | -3340.8 | -3186.4 | -3051.4 | -2936.5 | -2842.0 | -2768.3 | -2715.3 | -2682.9 | -2670.8 | -2678.7 | -2705.7 | -2751.1 | -2813.8 | -2892.6 | -2986.2 | -3093.0 | -3211.4 | -3339.8 | -3476.5 |
| Export | fE | -907.0 | -1409.1 | -1654.9 | -1732.9 | -1683.7 | -1525.2 | -1270.3 | -927.7 | -513.2 | -41.5 | 471.0 | 1009.4 | 1558.9 | 2106.4 | 2640.1 | 3149.7 | 3626.8 | 4064.2 | 4456.8 | 4800.7 | 5093.6 | 5334.6 | 5524.0 | 5663.1 | 5754.5 | 5801.3 | 5807.6 | 5777.9 | 5717.1 | 5630.5 | 5523.6 | 5401.8 | 5270.5 | 5135.0 | 5000.1 | 4870.6 |
| Import | fM | -1488.4 | -3309.5 | -4012.7 | -4348.0 | -4521.9 | -4662.2 | -4737.7 | -4756.1 | -4730.2 | -4670.3 | -4585.6 | -4483.3 | -4369.2 | -4248.1 | -4123.9 | -4000.2 | -3879.7 | -3765.2 | -3658.8 | -3562.8 | -3479.0 | -3409.3 | -3355.0 | -3317.3 | -3297.3 | -3295.6 | -3312.4 | -3348.0 | -3401.9 | -3473.8 | -3562.7 | -3667.7 | -3787.6 | -3920.9 | -4066.2 | -4221.7 |
| GDP | fY | -2791.5 | -5636.1 | -7297.3 | -8259.8 | -8879.9 | -9196.7 | -9281.1 | -9186.0 | -8949.9 | -8612.3 | -8205.5 | -7756.6 | -7287.5 | -6815.7 | -6355.4 | -5917.5 | -5510.8 | -5142.0 | -4816.4 | -4538.0 | -4309.3 | -4132.3 | -4007.8 | -3935.6 | -3915.1 | -3944.7 | -4022.2 | -4144.8 | -4309.1 | -4511.3 | -4747.1 | -5012.3 | -5302.0 | -5611.6 | -5936.3 | -6271.6 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | -2.198 | -4.609 | -6.224 | -7.339 | -8.018 | -8.302 | -8.243 | -7.906 | -7.354 | -6.648 | -5.840 | -4.973 | -4.084 | -3.203 | -2.351 | -1.548 | -0.806 | -0.133 | 0.463 | 0.979 | 1.415 | 1.770 | 2.047 | 2.250 | 2.381 | 2.448 | 2.455 | 2.408 | 2.316 | 2.184 | 2.019 | 1.829 | 1.619 | 1.397 | 1.168 | 0.938 |
| Unemployment | Ul | 1.242 | 2.441 | 3.188 | 3.723 | 4.052 | 4.189 | 4.159 | 3.992 | 3.719 | 3.368 | 2.966 | 2.533 | 2.087 | 1.645 | 1.216 | 0.810 | 0.434 | 0.092 | -0.211 | -0.475 | -0.698 | -0.881 | -1.024 | -1.129 | -1.199 | -1.235 | -1.241 | -1.220 | -1.175 | -1.109 | -1.027 | -0.932 | -0.827 | -0.715 | -0.599 | -0.483 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.033 | -0.113 | -0.173 | -0.207 | -0.228 | -0.241 | -0.246 | -0.245 | -0.241 | -0.233 | -0.223 | -0.212 | -0.201 | -0.191 | -0.181 | -0.171 | -0.163 | -0.156 | -0.150 | -0.145 | -0.141 | -0.138 | -0.137 | -0.136 | -0.136 | -0.138 | -0.140 | -0.143 | -0.147 | -0.151 | -0.156 | -0.161 | -0.166 | -0.172 | -0.178 | -0.185 |
| Priv. saving surplus | Tfn_hc/Y | -0.066 | 0.049 | 0.117 | 0.149 | 0.166 | 0.174 | 0.174 | 0.169 | 0.160 | 0.150 | 0.140 | 0.129 | 0.119 | 0.110 | 0.102 | 0.095 | 0.089 | 0.084 | 0.079 | 0.075 | 0.071 | 0.068 | 0.066 | 0.063 | 0.061 | 0.060 | 0.059 | 0.058 | 0.057 | 0.056 | 0.056 | 0.056 | 0.056 | 0.057 | 0.057 | 0.058 |
| Balance of payments | Enl/Y | -0.099 | -0.064 | -0.057 | -0.058 | -0.062 | -0.067 | -0.072 | -0.077 | -0.080 | -0.082 | -0.083 | -0.083 | -0.082 | -0.080 | -0.078 | -0.076 | -0.074 | -0.072 | -0.071 | -0.070 | -0.070 | -0.070 | -0.071 | -0.073 | -0.075 | -0.078 | -0.081 | -0.085 | -0.090 | -0.094 | -0.099 | -0.105 | -0.110 | -0.116 | -0.121 | -0.127 |
| Foreign receivables | Wnnb_e/Y | 0.024 | -0.029 | -0.105 | -0.190 | -0.283 | -0.374 | -0.468 | -0.564 | -0.660 | -0.756 | -0.851 | -0.942 | -1.030 | -1.114 | -1.195 | -1.271 | -1.344 | -1.413 | -1.480 | -1.545 | -1.608 | -1.670 | -1.733 | -1.795 | -1.859 | -1.923 | -1.990 | -2.058 | -2.129 | -2.202 | -2.278 | -2.356 | -2.437 | -2.521 | -2.606 | -2.695 |
| Bond debt | Wbd_os_z/Y | 0.070 | 0.215 | 0.405 | 0.616 | 0.839 | 1.065 | 1.286 | 1.495 | 1.690 | 1.867 | 2.025 | 2.164 | 2.285 | 2.388 | 2.476 | 2.549 | 2.609 | 2.659 | 2.699 | 2.731 | 2.757 | 2.779 | 2.797 | 2.814 | 2.829 | 2.845 | 2.862 | 2.881 | 2.903 | 2.928 | 2.957 | 2.989 | 3.026 | 3.067 | 3.112 | 3.162 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | 0.098 | 0.164 | 0.176 | 0.165 | 0.138 | 0.100 | 0.054 | 0.004 | -0.046 | -0.096 | -0.144 | -0.188 | -0.228 | -0.264 | -0.295 | -0.321 | -0.344 | -0.361 | -0.375 | -0.385 | -0.392 | -0.395 | -0.396 | -0.395 | -0.391 | -0.386 | -0.379 | -0.371 | -0.363 | -0.353 | -0.344 | -0.334 | -0.325 | -0.316 | -0.308 | -0.300 |
| Labour intensity | hq/fX | 0.043 | 0.067 | 0.070 | 0.068 | 0.065 | 0.060 | 0.056 | 0.053 | 0.052 | 0.051 | 0.051 | 0.052 | 0.054 | 0.056 | 0.059 | 0.062 | 0.064 | 0.067 | 0.070 | 0.072 | 0.075 | 0.077 | 0.079 | 0.081 | 0.082 | 0.084 | 0.085 | 0.086 | 0.086 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.087 | 0.086 |
| User cost | uim | 0.075 | 0.085 | 0.074 | 0.056 | 0.033 | 0.006 | -0.022 | -0.052 | -0.081 | -0.108 | -0.134 | -0.157 | -0.178 | -0.195 | -0.210 | -0.221 | -0.230 | -0.235 | -0.239 | -0.239 | -0.238 | -0.235 | -0.230 | -0.225 | -0.218 | -0.210 | -0.202 | -0.194 | -0.185 | -0.177 | -0.169 | -0.161 | -0.154 | -0.148 | -0.142 | -0.137 |
| Wage | lna | 0.011 | -0.031 | -0.098 | -0.178 | -0.267 | -0.361 | -0.455 | -0.546 | -0.631 | -0.710 | -0.779 | -0.840 | -0.890 | -0.931 | -0.963 | -0.985 | -0.999 | -1.006 | -1.005 | -0.999 | -0.988 | -0.972 | -0.954 | -0.933 | -0.910 | -0.886 | -0.861 | -0.837 | -0.814 | -0.791 | -0.770 | -0.752 | -0.735 | -0.720 | -0.707 | -0.697 |
| Consumption price | pcp | 0.197 | 0.242 | 0.236 | 0.223 | 0.203 | 0.178 | 0.149 | 0.119 | 0.088 | 0.058 | 0.029 | 0.002 | -0.022 | -0.044 | -0.063 | -0.078 | -0.091 | -0.101 | -0.108 | -0.113 | -0.115 | -0.116 | -0.114 | -0.110 | -0.106 | -0.100 | -0.093 | -0.086 | -0.078 | -0.070 | -0.062 | -0.055 | -0.047 | -0.040 | -0.034 | -0.028 |
| Terms of trade | bpe | -0.340 | -0.389 | -0.397 | -0.409 | -0.423 | -0.439 | -0.457 | -0.474 | -0.491 | -0.508 | -0.523 | -0.537 | -0.550 | -0.560 | -0.569 | -0.576 | -0.581 | -0.585 | -0.587 | -0.588 | -0.587 | -0.586 | -0.583 | -0.580 | -0.576 | -0.572 | -0.567 | -0.562 | -0.558 | -0.553 | -0.548 | -0.544 | -0.540 | -0.536 | -0.533 | -0.530 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 0.137 | 0.061 | -0.001 | -0.038 | -0.056 | -0.064 | -0.066 | -0.065 | -0.062 | -0.058 | -0.055 | -0.053 | -0.052 | -0.051 | -0.051 | -0.052 | -0.053 | -0.055 | -0.056 | -0.058 | -0.059 | -0.060 | -0.061 | -0.062 | -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | -0.062 | -0.062 | -0.061 | -0.060 | -0.060 | -0.059 | -0.058 |
| Wage share | byw | 0.080 | 0.079 | 0.055 | 0.025 | -0.007 | -0.037 | -0.065 | -0.088 | -0.107 | -0.123 | -0.135 | -0.143 | -0.147 | -0.149 | -0.149 | -0.147 | -0.142 | -0.137 | -0.130 | -0.122 | -0.114 | -0.106 | -0.097 | -0.089 | -0.081 | -0.073 | -0.066 | -0.060 | -0.054 | -0.049 | -0.045 | -0.042 | -0.039 | -0.037 | -0.036 | -0.035 |