| 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 | 2059 | ||
| Million 2010-Dkr. | |||||||||||||||||||||||||||||||||||||
| Priv. consumption | fCp | 420.1 | -1334.4 | -3130.0 | -4451.2 | -5396.2 | -5985.9 | -6293.5 | -6391.1 | -6345.6 | -6212.9 | -6036.6 | -5848.6 | -5671.5 | -5519.9 | -5402.5 | -5323.4 | -5283.3 | -5281.0 | -5313.8 | -5378.4 | -5471.0 | -5588.2 | -5726.6 | -5883.3 | -6055.5 | -6241.1 | -6438.1 | -6644.8 | -6859.8 | -7081.8 | -7309.8 | -7542.8 | -7779.9 | -8020.2 | -8263.1 | -8508.0 |
| Pub. consumption | fCo | 3528.7 | 3656.6 | 3805.3 | 3944.7 | 4069.6 | 4178.3 | 4272.1 | 4353.6 | 4425.8 | 4491.6 | 4553.5 | 4613.7 | 4673.9 | 4735.4 | 4799.0 | 4865.4 | 4934.8 | 5007.3 | 5082.9 | 5161.5 | 5242.9 | 5326.9 | 5413.2 | 5501.7 | 5592.1 | 5684.2 | 5777.9 | 5873.0 | 5969.5 | 6067.3 | 6166.2 | 6266.3 | 6367.5 | 6469.9 | 6573.3 | 6677.9 |
| Investment | fI | 727.7 | -426.1 | -1901.3 | -2748.0 | -3277.8 | -3581.8 | -3693.1 | -3650.0 | -3490.4 | -3253.0 | -2972.4 | -2678.2 | -2393.8 | -2136.2 | -1916.6 | -1741.2 | -1612.0 | -1528.0 | -1485.7 | -1480.6 | -1507.1 | -1559.5 | -1632.1 | -1719.7 | -1817.6 | -1921.8 | -2028.7 | -2135.7 | -2240.5 | -2341.3 | -2437.1 | -2526.9 | -2610.4 | -2687.2 | -2757.5 | -2821.4 |
| Export | fE | -261.9 | -545.3 | -794.4 | -1007.8 | -1196.4 | -1363.5 | -1506.8 | -1625.5 | -1722.9 | -1803.7 | -1874.4 | -1941.6 | -2011.4 | -2089.0 | -2178.3 | -2281.9 | -2400.8 | -2534.8 | -2682.3 | -2841.2 | -3008.5 | -3180.7 | -3354.2 | -3525.3 | -3690.6 | -3846.8 | -3990.9 | -4120.7 | -4234.1 | -4329.8 | -4406.8 | -4464.9 | -4504.1 | -4524.9 | -4528.3 | -4515.6 |
| Import | fM | 951.3 | -270.9 | -1557.7 | -2249.8 | -2640.5 | -2840.0 | -2892.6 | -2840.5 | -2719.2 | -2558.6 | -2382.2 | -2208.0 | -2049.2 | -1914.4 | -1808.7 | -1734.6 | -1692.2 | -1679.8 | -1695.1 | -1734.7 | -1795.1 | -1872.8 | -1964.3 | -2066.2 | -2175.7 | -2290.1 | -2407.0 | -2524.7 | -2641.4 | -2755.7 | -2866.8 | -2973.7 | -3075.8 | -3172.9 | -3264.6 | -3350.9 |
| GDP | fY | 3498.7 | 1578.9 | -604.4 | -2226.6 | -3434.1 | -4222.6 | -4657.9 | -4808.3 | -4747.2 | -4544.2 | -4260.3 | -3945.8 | -3639.4 | -3368.9 | -3152.8 | -3001.2 | -2917.7 | -2900.9 | -2945.9 | -3045.6 | -3191.4 | -3374.2 | -3584.9 | -3815.2 | -4057.1 | -4303.8 | -4549.5 | -4789.2 | -5019.2 | -5236.4 | -5438.7 | -5624.8 | -5793.9 | -5946.0 | -6081.4 | -6200.8 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 6.610 | 5.319 | 3.586 | 2.054 | 0.795 | -0.128 | -0.718 | -1.010 | -1.063 | -0.941 | -0.704 | -0.407 | -0.095 | 0.200 | 0.453 | 0.650 | 0.786 | 0.859 | 0.874 | 0.836 | 0.755 | 0.640 | 0.501 | 0.346 | 0.184 | 0.021 | -0.136 | -0.283 | -0.415 | -0.531 | -0.629 | -0.707 | -0.766 | -0.806 | -0.828 | -0.834 |
| Unemployment | Ul | -3.736 | -2.505 | -1.659 | -0.951 | -0.360 | 0.072 | 0.347 | 0.483 | 0.505 | 0.443 | 0.328 | 0.184 | 0.032 | -0.110 | -0.233 | -0.329 | -0.394 | -0.429 | -0.436 | -0.417 | -0.376 | -0.319 | -0.249 | -0.172 | -0.091 | -0.010 | 0.069 | 0.143 | 0.209 | 0.268 | 0.317 | 0.357 | 0.387 | 0.407 | 0.419 | 0.422 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.066 | 0.096 | 0.043 | 0.001 | -0.031 | -0.053 | -0.064 | -0.067 | -0.064 | -0.057 | -0.046 | -0.035 | -0.023 | -0.012 | -0.002 | 0.006 | 0.013 | 0.018 | 0.021 | 0.023 | 0.025 | 0.025 | 0.025 | 0.024 | 0.023 | 0.022 | 0.021 | 0.020 | 0.020 | 0.019 | 0.019 | 0.019 | 0.020 | 0.020 | 0.021 | 0.023 |
| Priv. saving surplus | Tfn_hc/Y | 0.020 | -0.086 | 0.019 | 0.089 | 0.135 | 0.162 | 0.172 | 0.171 | 0.160 | 0.145 | 0.126 | 0.108 | 0.089 | 0.073 | 0.059 | 0.048 | 0.039 | 0.032 | 0.028 | 0.025 | 0.023 | 0.023 | 0.023 | 0.024 | 0.025 | 0.027 | 0.028 | 0.030 | 0.031 | 0.033 | 0.034 | 0.035 | 0.036 | 0.036 | 0.037 | 0.037 |
| Balance of payments | Enl/Y | -0.046 | 0.010 | 0.062 | 0.089 | 0.103 | 0.109 | 0.108 | 0.103 | 0.096 | 0.088 | 0.080 | 0.073 | 0.067 | 0.061 | 0.057 | 0.054 | 0.051 | 0.050 | 0.049 | 0.048 | 0.048 | 0.048 | 0.048 | 0.048 | 0.049 | 0.049 | 0.050 | 0.050 | 0.051 | 0.052 | 0.053 | 0.054 | 0.055 | 0.057 | 0.058 | 0.060 |
| Foreign receivables | Wnnb_e/Y | -0.133 | -0.087 | 0.004 | 0.104 | 0.207 | 0.306 | 0.398 | 0.480 | 0.551 | 0.610 | 0.660 | 0.700 | 0.733 | 0.759 | 0.780 | 0.798 | 0.813 | 0.826 | 0.837 | 0.847 | 0.857 | 0.867 | 0.876 | 0.886 | 0.895 | 0.905 | 0.915 | 0.926 | 0.937 | 0.949 | 0.962 | 0.975 | 0.990 | 1.005 | 1.022 | 1.040 |
| Bond debt | Wbd_os_z/Y | 0.002 | -0.077 | -0.101 | -0.088 | -0.047 | 0.009 | 0.073 | 0.135 | 0.190 | 0.235 | 0.267 | 0.287 | 0.295 | 0.292 | 0.280 | 0.261 | 0.237 | 0.210 | 0.180 | 0.151 | 0.121 | 0.093 | 0.067 | 0.042 | 0.020 | -0.001 | -0.019 | -0.035 | -0.051 | -0.065 | -0.078 | -0.091 | -0.103 | -0.116 | -0.129 | -0.142 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.111 | -0.047 | 0.009 | 0.037 | 0.045 | 0.037 | 0.017 | -0.009 | -0.039 | -0.069 | -0.096 | -0.120 | -0.140 | -0.155 | -0.165 | -0.171 | -0.173 | -0.173 | -0.170 | -0.166 | -0.160 | -0.154 | -0.148 | -0.142 | -0.136 | -0.132 | -0.128 | -0.124 | -0.122 | -0.121 | -0.120 | -0.120 | -0.121 | -0.122 | -0.124 | -0.126 |
| Labour intensity | hq/fX | 0.086 | 0.112 | 0.133 | 0.141 | 0.143 | 0.141 | 0.136 | 0.130 | 0.125 | 0.121 | 0.118 | 0.115 | 0.114 | 0.113 | 0.113 | 0.113 | 0.114 | 0.114 | 0.115 | 0.115 | 0.116 | 0.116 | 0.116 | 0.116 | 0.115 | 0.115 | 0.114 | 0.114 | 0.113 | 0.112 | 0.111 | 0.111 | 0.110 | 0.109 | 0.108 | 0.107 |
| User cost | uim | 0.030 | 0.053 | 0.072 | 0.087 | 0.097 | 0.103 | 0.105 | 0.105 | 0.104 | 0.103 | 0.102 | 0.101 | 0.101 | 0.102 | 0.104 | 0.107 | 0.110 | 0.114 | 0.118 | 0.122 | 0.125 | 0.129 | 0.132 | 0.134 | 0.136 | 0.137 | 0.138 | 0.138 | 0.137 | 0.136 | 0.134 | 0.132 | 0.130 | 0.127 | 0.124 | 0.121 |
| Wage | lna | 0.066 | 0.132 | 0.174 | 0.199 | 0.210 | 0.211 | 0.206 | 0.196 | 0.185 | 0.175 | 0.167 | 0.162 | 0.161 | 0.162 | 0.166 | 0.173 | 0.181 | 0.190 | 0.199 | 0.208 | 0.216 | 0.223 | 0.229 | 0.233 | 0.236 | 0.237 | 0.236 | 0.234 | 0.230 | 0.225 | 0.219 | 0.213 | 0.205 | 0.197 | 0.189 | 0.181 |
| Consumption price | pcp | 0.022 | 0.040 | 0.055 | 0.066 | 0.073 | 0.076 | 0.076 | 0.074 | 0.071 | 0.068 | 0.065 | 0.063 | 0.062 | 0.061 | 0.062 | 0.064 | 0.067 | 0.070 | 0.074 | 0.078 | 0.082 | 0.086 | 0.090 | 0.093 | 0.095 | 0.097 | 0.099 | 0.099 | 0.100 | 0.099 | 0.098 | 0.097 | 0.095 | 0.093 | 0.091 | 0.088 |
| Terms of trade | bpe | 0.016 | 0.029 | 0.039 | 0.045 | 0.049 | 0.050 | 0.050 | 0.049 | 0.047 | 0.045 | 0.044 | 0.043 | 0.043 | 0.043 | 0.044 | 0.045 | 0.047 | 0.049 | 0.052 | 0.054 | 0.056 | 0.058 | 0.060 | 0.061 | 0.062 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.061 | 0.059 | 0.058 | 0.056 | 0.054 | 0.052 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.052 | 0.117 | 0.026 | -0.043 | -0.093 | -0.123 | -0.138 | -0.141 | -0.136 | -0.126 | -0.114 | -0.101 | -0.089 | -0.078 | -0.068 | -0.060 | -0.054 | -0.050 | -0.046 | -0.044 | -0.042 | -0.042 | -0.041 | -0.041 | -0.042 | -0.042 | -0.042 | -0.043 | -0.043 | -0.044 | -0.044 | -0.045 | -0.045 | -0.046 | -0.046 | -0.046 |
| Wage share | byw | 0.053 | 0.086 | 0.109 | 0.118 | 0.117 | 0.112 | 0.104 | 0.096 | 0.089 | 0.084 | 0.080 | 0.079 | 0.079 | 0.080 | 0.082 | 0.084 | 0.087 | 0.090 | 0.093 | 0.095 | 0.096 | 0.098 | 0.098 | 0.098 | 0.098 | 0.097 | 0.095 | 0.094 | 0.092 | 0.090 | 0.087 | 0.085 | 0.083 | 0.080 | 0.078 | 0.076 |