| 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 | 3911.2 | 2259.1 | 1592.3 | 842.6 | 255.5 | -171.2 | -453.0 | -620.6 | -705.6 | -734.1 | -726.8 | -698.5 | -659.8 | -617.1 | -574.4 | -533.6 | -495.4 | -459.7 | -426.0 | -393.7 | -362.1 | -330.8 | -299.4 | -267.8 | -236.1 | -204.5 | -173.2 | -142.6 | -113.0 | -84.9 | -58.6 | -34.5 | -12.8 | 6.2 | 22.4 | 35.8 |
| Pub. consumption | fCo | -133.8 | -111.3 | -84.2 | -51.3 | -21.3 | 3.1 | 21.1 | 33.0 | 40.0 | 43.0 | 43.2 | 41.5 | 38.4 | 34.6 | 30.5 | 26.3 | 22.3 | 18.4 | 14.9 | 11.6 | 8.6 | 5.9 | 3.5 | 1.3 | -0.6 | -2.3 | -3.8 | -5.1 | -6.2 | -7.0 | -7.7 | -8.2 | -8.5 | -8.7 | -8.7 | -8.5 |
| Investment | fI | 2533.1 | 1265.9 | 369.8 | 5.1 | -318.4 | -551.1 | -715.1 | -817.2 | -863.2 | -864.3 | -831.1 | -774.5 | -703.4 | -625.4 | -546.1 | -469.5 | -398.4 | -334.3 | -277.9 | -229.3 | -188.4 | -154.7 | -127.7 | -106.7 | -91.1 | -80.5 | -74.3 | -72.2 | -73.6 | -78.2 | -85.8 | -95.9 | -108.3 | -122.6 | -138.5 | -155.8 |
| Export | fE | -87.6 | -205.0 | -283.5 | -347.5 | -391.6 | -420.7 | -432.9 | -427.9 | -405.4 | -367.0 | -314.5 | -251.0 | -179.3 | -102.9 | -24.6 | 52.6 | 126.3 | 194.4 | 255.4 | 308.1 | 351.5 | 385.1 | 409.0 | 423.1 | 427.7 | 423.5 | 411.2 | 391.5 | 365.4 | 333.9 | 298.0 | 258.7 | 217.0 | 174.0 | 130.6 | 87.7 |
| Import | fM | 2342.1 | 1145.3 | 485.8 | 131.5 | -155.5 | -344.0 | -461.4 | -522.3 | -541.8 | -531.2 | -500.3 | -456.2 | -404.8 | -350.0 | -294.9 | -241.2 | -190.4 | -142.9 | -99.3 | -59.6 | -23.8 | 8.1 | 36.2 | 60.6 | 81.5 | 98.8 | 112.7 | 123.4 | 130.8 | 135.3 | 136.8 | 135.8 | 132.3 | 126.6 | 119.0 | 109.8 |
| GDP | fY | 3501.3 | 1861.8 | 998.3 | 260.4 | -336.5 | -782.9 | -1086.2 | -1265.6 | -1340.7 | -1335.3 | -1271.2 | -1167.8 | -1040.3 | -901.3 | -759.8 | -622.4 | -493.6 | -376.1 | -271.5 | -180.5 | -103.3 | -39.4 | 11.7 | 50.5 | 78.1 | 95.0 | 102.3 | 100.7 | 91.2 | 74.6 | 51.8 | 23.8 | -8.7 | -44.6 | -83.1 | -123.3 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 2.689 | 1.914 | 1.323 | 0.638 | 0.003 | -0.529 | -0.927 | -1.187 | -1.320 | -1.347 | -1.292 | -1.178 | -1.023 | -0.847 | -0.663 | -0.480 | -0.307 | -0.149 | -0.008 | 0.114 | 0.216 | 0.299 | 0.363 | 0.411 | 0.442 | 0.460 | 0.465 | 0.458 | 0.442 | 0.419 | 0.388 | 0.353 | 0.314 | 0.272 | 0.229 | 0.186 |
| Unemployment | Ul | -1.520 | -0.883 | -0.621 | -0.287 | 0.020 | 0.276 | 0.468 | 0.593 | 0.657 | 0.671 | 0.644 | 0.588 | 0.512 | 0.426 | 0.334 | 0.244 | 0.158 | 0.078 | 0.008 | -0.054 | -0.106 | -0.148 | -0.181 | -0.205 | -0.222 | -0.231 | -0.234 | -0.232 | -0.224 | -0.212 | -0.197 | -0.180 | -0.160 | -0.139 | -0.117 | -0.096 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | 0.092 | 0.056 | 0.036 | 0.017 | -0.001 | -0.015 | -0.026 | -0.033 | -0.037 | -0.038 | -0.038 | -0.036 | -0.033 | -0.029 | -0.026 | -0.022 | -0.019 | -0.016 | -0.014 | -0.011 | -0.010 | -0.008 | -0.007 | -0.006 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | -0.006 | -0.006 | -0.007 | -0.007 | -0.008 |
| Priv. saving surplus | Tfn_hc/Y | -0.212 | -0.117 | -0.073 | -0.039 | -0.010 | 0.012 | 0.026 | 0.035 | 0.039 | 0.039 | 0.037 | 0.034 | 0.030 | 0.026 | 0.022 | 0.018 | 0.015 | 0.013 | 0.010 | 0.009 | 0.007 | 0.006 | 0.005 | 0.005 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 |
| Balance of payments | Enl/Y | -0.120 | -0.061 | -0.037 | -0.022 | -0.011 | -0.004 | 0.000 | 0.002 | 0.001 | 0.001 | -0.001 | -0.002 | -0.003 | -0.003 | -0.004 | -0.004 | -0.004 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.003 | -0.003 | -0.003 | -0.004 | -0.004 | -0.005 |
| Foreign receivables | Wnnb_e/Y | -0.227 | -0.242 | -0.253 | -0.253 | -0.243 | -0.229 | -0.214 | -0.199 | -0.185 | -0.174 | -0.165 | -0.157 | -0.152 | -0.147 | -0.143 | -0.140 | -0.137 | -0.134 | -0.131 | -0.128 | -0.125 | -0.122 | -0.118 | -0.115 | -0.112 | -0.110 | -0.107 | -0.105 | -0.103 | -0.102 | -0.101 | -0.101 | -0.101 | -0.101 | -0.102 | -0.103 |
| Bond debt | Wbd_os_z/Y | -0.111 | -0.149 | -0.175 | -0.181 | -0.171 | -0.148 | -0.115 | -0.078 | -0.038 | 0.001 | 0.037 | 0.070 | 0.098 | 0.122 | 0.141 | 0.156 | 0.168 | 0.176 | 0.181 | 0.184 | 0.185 | 0.184 | 0.183 | 0.180 | 0.177 | 0.174 | 0.171 | 0.167 | 0.164 | 0.162 | 0.160 | 0.158 | 0.157 | 0.156 | 0.156 | 0.157 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.094 | -0.025 | 0.010 | 0.038 | 0.056 | 0.065 | 0.068 | 0.065 | 0.058 | 0.049 | 0.038 | 0.028 | 0.018 | 0.009 | 0.001 | -0.006 | -0.012 | -0.016 | -0.020 | -0.022 | -0.023 | -0.024 | -0.024 | -0.024 | -0.023 | -0.021 | -0.020 | -0.018 | -0.016 | -0.014 | -0.012 | -0.010 | -0.008 | -0.006 | -0.004 | -0.002 |
| Labour intensity | hq/fX | -0.036 | -0.008 | 0.003 | 0.008 | 0.010 | 0.010 | 0.008 | 0.005 | 0.003 | 0.001 | -0.001 | -0.002 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | -0.001 | -0.001 | 0.000 | 0.000 | 0.000 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 |
| User cost | uim | 0.005 | 0.012 | 0.019 | 0.023 | 0.026 | 0.026 | 0.025 | 0.022 | 0.018 | 0.013 | 0.008 | 0.003 | -0.001 | -0.006 | -0.009 | -0.012 | -0.014 | -0.016 | -0.017 | -0.017 | -0.017 | -0.017 | -0.016 | -0.015 | -0.014 | -0.013 | -0.011 | -0.009 | -0.008 | -0.006 | -0.005 | -0.003 | -0.002 | -0.001 | 0.000 | 0.001 |
| Wage | lna | 0.027 | 0.052 | 0.068 | 0.076 | 0.078 | 0.074 | 0.065 | 0.052 | 0.038 | 0.023 | 0.009 | -0.005 | -0.016 | -0.027 | -0.035 | -0.041 | -0.045 | -0.047 | -0.048 | -0.048 | -0.046 | -0.044 | -0.040 | -0.036 | -0.032 | -0.027 | -0.022 | -0.018 | -0.013 | -0.009 | -0.005 | -0.001 | 0.003 | 0.006 | 0.008 | 0.010 |
| Consumption price | pcp | 0.010 | 0.017 | 0.023 | 0.028 | 0.031 | 0.032 | 0.031 | 0.029 | 0.025 | 0.021 | 0.016 | 0.011 | 0.006 | 0.002 | -0.002 | -0.006 | -0.008 | -0.010 | -0.012 | -0.013 | -0.014 | -0.014 | -0.013 | -0.013 | -0.012 | -0.011 | -0.009 | -0.008 | -0.006 | -0.005 | -0.003 | -0.002 | 0.000 | 0.001 | 0.002 | 0.004 |
| Terms of trade | bpe | 0.005 | 0.009 | 0.012 | 0.015 | 0.015 | 0.015 | 0.014 | 0.012 | 0.010 | 0.007 | 0.004 | 0.001 | -0.001 | -0.003 | -0.005 | -0.007 | -0.008 | -0.009 | -0.010 | -0.010 | -0.010 | -0.010 | -0.009 | -0.009 | -0.008 | -0.007 | -0.006 | -0.005 | -0.005 | -0.004 | -0.003 | -0.002 | -0.001 | 0.000 | 0.000 | 0.001 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 0.195 | 0.120 | 0.097 | 0.060 | 0.029 | 0.006 | -0.009 | -0.018 | -0.022 | -0.022 | -0.021 | -0.018 | -0.016 | -0.013 | -0.010 | -0.008 | -0.007 | -0.005 | -0.004 | -0.004 | -0.003 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | 0.000 | 0.000 | 0.000 | 0.000 | 0.001 |
| Wage share | byw | -0.015 | 0.008 | 0.021 | 0.026 | 0.026 | 0.022 | 0.016 | 0.010 | 0.004 | -0.002 | -0.006 | -0.010 | -0.012 | -0.014 | -0.015 | -0.015 | -0.015 | -0.014 | -0.013 | -0.012 | -0.010 | -0.009 | -0.007 | -0.005 | -0.004 | -0.002 | -0.001 | 0.000 | 0.001 | 0.002 | 0.003 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 |