| 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 | 1802.4 | 2727.4 | 2956.4 | 3909.6 | 5443.3 | 7321.0 | 9376.3 | 11504.7 | 13631.9 | 15704.2 | 17676.8 | 19509.5 | 21164.1 | 22605.6 | 23802.4 | 24729.0 | 25367.2 | 25708.1 | 25753.2 | 25514.6 | 25015.5 | 24289.0 | 23377.4 | 22330.7 | 21204.4 | 20057.7 | 18951.4 | 17945.3 | 17096.0 | 16454.7 | 16065.0 | 15961.4 | 16167.6 | 16695.3 | 17544.0 | 18700.7 |
| Pub. consumption | fCo | 3573.3 | 3592.1 | 4148.8 | 5006.1 | 6023.2 | 7103.2 | 8172.1 | 9169.5 | 10046.1 | 10764.8 | 11299.5 | 11635.6 | 11768.1 | 11701.5 | 11448.3 | 11028.0 | 10466.4 | 9793.9 | 9044.2 | 8253.7 | 7459.5 | 6698.4 | 6005.5 | 5413.2 | 4949.8 | 4639.1 | 4498.8 | 4540.6 | 4769.3 | 5182.9 | 5772.5 | 6522.7 | 7411.9 | 8413.4 | 9496.0 | 10625.6 |
| Investment | fI | -2444.4 | -2896.7 | -455.5 | 2179.2 | 4649.9 | 6866.2 | 8829.2 | 10503.5 | 11868.2 | 12894.9 | 13572.5 | 13896.5 | 13874.6 | 13523.2 | 12868.3 | 11943.2 | 10789.2 | 9453.3 | 7987.7 | 6448.3 | 4892.7 | 3378.9 | 1963.3 | 699.0 | -366.4 | -1191.8 | -1744.6 | -2001.9 | -1951.1 | -1591.1 | -932.2 | 3.9 | 1185.1 | 2569.2 | 4106.2 | 5740.1 |
| Export | fE | 3836.2 | 6692.1 | 9533.8 | 12480.7 | 15341.5 | 18068.4 | 20536.0 | 22663.8 | 24372.6 | 25613.8 | 26356.1 | 26594.3 | 26343.7 | 25641.4 | 24542.0 | 23115.9 | 21444.9 | 19619.0 | 17732.6 | 15880.5 | 14154.8 | 12641.1 | 11415.5 | 10542.4 | 10071.7 | 10038.1 | 10459.0 | 11334.8 | 12648.7 | 14367.1 | 16441.6 | 18810.1 | 21399.3 | 24127.6 | 26908.4 | 29652.9 |
| Import | fM | 267.9 | 1324.7 | 3361.3 | 5780.4 | 8331.6 | 10900.0 | 13400.6 | 15756.8 | 17898.0 | 19766.6 | 21318.0 | 22519.1 | 23348.8 | 23798.8 | 23872.6 | 23586.4 | 22968.3 | 22057.7 | 20904.0 | 19565.2 | 18105.9 | 16594.8 | 15102.8 | 13699.8 | 12452.7 | 11423.0 | 10663.8 | 10218.8 | 10119.8 | 10385.9 | 11022.2 | 12020.2 | 13357.3 | 14997.8 | 16894.6 | 18990.4 |
| GDP | fY | 6793.6 | 9292.6 | 13428.9 | 18473.0 | 23883.9 | 29222.2 | 34250.6 | 38772.5 | 42639.1 | 45744.8 | 48025.9 | 49455.4 | 50039.7 | 49815.2 | 48844.8 | 47214.8 | 45031.2 | 42416.5 | 39505.0 | 36439.2 | 33364.5 | 30424.7 | 27757.5 | 25489.6 | 23732.5 | 22579.3 | 22100.9 | 22343.7 | 23328.1 | 25046.9 | 27466.2 | 30525.6 | 34140.6 | 38205.4 | 42597.0 | 47179.4 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | -13.467 | -12.969 | -9.403 | -4.375 | 1.316 | 7.089 | 12.517 | 17.279 | 21.140 | 23.949 | 25.630 | 26.167 | 25.599 | 24.010 | 21.519 | 18.272 | 14.434 | 10.184 | 5.705 | 1.180 | -3.216 | -7.321 | -10.991 | -14.103 | -16.561 | -18.294 | -19.262 | -19.454 | -18.888 | -17.610 | -15.691 | -13.224 | -10.321 | -7.106 | -3.713 | -0.279 |
| Unemployment | Ul | 7.608 | 6.331 | 4.429 | 1.917 | -0.905 | -3.762 | -6.449 | -8.808 | -10.722 | -12.114 | -12.946 | -13.207 | -12.917 | -12.115 | -10.860 | -9.225 | -7.293 | -5.152 | -2.896 | -0.615 | 1.602 | 3.673 | 5.525 | 7.097 | 8.339 | 9.216 | 9.708 | 9.808 | 9.526 | 8.884 | 7.919 | 6.677 | 5.214 | 3.594 | 1.883 | 0.152 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.150 | -0.123 | -0.068 | -0.018 | 0.036 | 0.091 | 0.145 | 0.192 | 0.232 | 0.264 | 0.285 | 0.298 | 0.300 | 0.294 | 0.280 | 0.259 | 0.232 | 0.201 | 0.167 | 0.131 | 0.095 | 0.059 | 0.027 | -0.003 | -0.027 | -0.047 | -0.061 | -0.069 | -0.071 | -0.066 | -0.056 | -0.042 | -0.022 | 0.000 | 0.026 | 0.052 |
| Priv. saving surplus | Tfn_hc/Y | 0.131 | 0.115 | 0.056 | 0.004 | -0.051 | -0.106 | -0.156 | -0.199 | -0.235 | -0.261 | -0.279 | -0.288 | -0.291 | -0.286 | -0.275 | -0.259 | -0.238 | -0.214 | -0.186 | -0.156 | -0.126 | -0.094 | -0.064 | -0.035 | -0.008 | 0.015 | 0.034 | 0.049 | 0.060 | 0.065 | 0.065 | 0.061 | 0.053 | 0.040 | 0.025 | 0.007 |
| Balance of payments | Enl/Y | -0.019 | -0.008 | -0.012 | -0.014 | -0.016 | -0.014 | -0.012 | -0.007 | -0.002 | 0.003 | 0.007 | 0.009 | 0.010 | 0.008 | 0.005 | 0.000 | -0.006 | -0.013 | -0.020 | -0.026 | -0.031 | -0.035 | -0.037 | -0.037 | -0.036 | -0.032 | -0.027 | -0.020 | -0.011 | -0.001 | 0.009 | 0.020 | 0.030 | 0.041 | 0.050 | 0.059 |
| Foreign receivables | Wnnb_e/Y | 0.207 | 0.236 | 0.213 | 0.166 | 0.109 | 0.048 | -0.012 | -0.066 | -0.113 | -0.151 | -0.180 | -0.201 | -0.215 | -0.222 | -0.224 | -0.223 | -0.218 | -0.211 | -0.201 | -0.188 | -0.172 | -0.153 | -0.130 | -0.102 | -0.070 | -0.031 | 0.013 | 0.063 | 0.119 | 0.180 | 0.247 | 0.317 | 0.391 | 0.467 | 0.544 | 0.622 |
| Bond debt | Wbd_os_z/Y | 0.214 | 0.347 | 0.397 | 0.377 | 0.289 | 0.139 | -0.066 | -0.315 | -0.596 | -0.895 | -1.201 | -1.501 | -1.785 | -2.043 | -2.267 | -2.452 | -2.593 | -2.689 | -2.738 | -2.741 | -2.702 | -2.624 | -2.512 | -2.373 | -2.215 | -2.043 | -1.867 | -1.694 | -1.531 | -1.384 | -1.260 | -1.163 | -1.096 | -1.061 | -1.059 | -1.090 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.334 | -0.505 | -0.699 | -0.877 | -1.027 | -1.142 | -1.219 | -1.257 | -1.257 | -1.222 | -1.156 | -1.062 | -0.946 | -0.815 | -0.673 | -0.526 | -0.380 | -0.241 | -0.112 | 0.002 | 0.097 | 0.171 | 0.223 | 0.252 | 0.257 | 0.240 | 0.202 | 0.145 | 0.074 | -0.010 | -0.101 | -0.197 | -0.294 | -0.387 | -0.473 | -0.550 |
| Labour intensity | hq/fX | -0.733 | -0.848 | -0.924 | -0.971 | -0.997 | -1.008 | -1.008 | -1.002 | -0.992 | -0.981 | -0.969 | -0.960 | -0.952 | -0.947 | -0.946 | -0.947 | -0.952 | -0.959 | -0.969 | -0.981 | -0.994 | -1.008 | -1.022 | -1.036 | -1.049 | -1.061 | -1.071 | -1.079 | -1.085 | -1.089 | -1.090 | -1.089 | -1.086 | -1.081 | -1.074 | -1.066 |
| User cost | uim | -0.455 | -0.539 | -0.596 | -0.636 | -0.654 | -0.648 | -0.619 | -0.569 | -0.500 | -0.417 | -0.323 | -0.222 | -0.120 | -0.020 | 0.074 | 0.158 | 0.230 | 0.286 | 0.326 | 0.349 | 0.354 | 0.343 | 0.316 | 0.275 | 0.222 | 0.161 | 0.093 | 0.022 | -0.049 | -0.118 | -0.182 | -0.239 | -0.286 | -0.323 | -0.348 | -0.361 |
| Wage | lna | -0.307 | -0.479 | -0.602 | -0.673 | -0.679 | -0.620 | -0.499 | -0.322 | -0.099 | 0.159 | 0.439 | 0.730 | 1.018 | 1.292 | 1.543 | 1.760 | 1.937 | 2.069 | 2.152 | 2.186 | 2.172 | 2.112 | 2.010 | 1.874 | 1.710 | 1.525 | 1.328 | 1.127 | 0.930 | 0.744 | 0.577 | 0.433 | 0.318 | 0.235 | 0.185 | 0.169 |
| Consumption price | pcp | -0.374 | -0.477 | -0.553 | -0.611 | -0.647 | -0.662 | -0.654 | -0.625 | -0.576 | -0.512 | -0.434 | -0.346 | -0.254 | -0.159 | -0.067 | 0.019 | 0.096 | 0.162 | 0.215 | 0.252 | 0.274 | 0.280 | 0.271 | 0.247 | 0.211 | 0.164 | 0.109 | 0.047 | -0.018 | -0.083 | -0.147 | -0.206 | -0.259 | -0.304 | -0.340 | -0.365 |
| Terms of trade | bpe | -0.240 | -0.296 | -0.339 | -0.370 | -0.388 | -0.392 | -0.382 | -0.359 | -0.325 | -0.283 | -0.233 | -0.179 | -0.124 | -0.069 | -0.016 | 0.032 | 0.073 | 0.106 | 0.131 | 0.146 | 0.152 | 0.148 | 0.136 | 0.116 | 0.089 | 0.056 | 0.020 | -0.018 | -0.058 | -0.096 | -0.132 | -0.165 | -0.193 | -0.215 | -0.231 | -0.240 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 0.005 | 0.060 | 0.045 | 0.021 | 0.017 | 0.026 | 0.041 | 0.057 | 0.072 | 0.085 | 0.098 | 0.109 | 0.120 | 0.131 | 0.141 | 0.151 | 0.160 | 0.168 | 0.174 | 0.179 | 0.181 | 0.181 | 0.179 | 0.174 | 0.167 | 0.159 | 0.149 | 0.138 | 0.126 | 0.114 | 0.103 | 0.092 | 0.083 | 0.074 | 0.068 | 0.064 |
| Wage share | byw | -0.195 | -0.266 | -0.304 | -0.315 | -0.301 | -0.266 | -0.213 | -0.146 | -0.070 | 0.010 | 0.091 | 0.169 | 0.239 | 0.300 | 0.350 | 0.386 | 0.408 | 0.417 | 0.411 | 0.392 | 0.362 | 0.322 | 0.274 | 0.221 | 0.164 | 0.106 | 0.050 | -0.004 | -0.052 | -0.092 | -0.125 | -0.149 | -0.163 | -0.167 | -0.162 | -0.147 |