| 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 | 169.7 | 585.6 | 843.5 | 1000.7 | 1102.0 | 1177.9 | 1241.1 | 1297.1 | 1347.7 | 1393.1 | 1433.1 | 1467.3 | 1495.3 | 1517.1 | 1532.8 | 1542.9 | 1547.9 | 1548.6 | 1545.7 | 1540.3 | 1533.3 | 1525.8 | 1518.6 | 1512.8 | 1509.3 | 1508.8 | 1511.9 | 1519.4 | 1531.7 | 1549.0 | 1571.7 | 1599.8 | 1633.2 | 1672.0 | 1715.8 | 1764.5 |
| Pub. consumption | fCo | -14.0 | 105.3 | 219.0 | 335.0 | 452.6 | 570.9 | 689.1 | 807.1 | 924.5 | 1041.2 | 1157.4 | 1272.9 | 1387.7 | 1502.0 | 1615.6 | 1728.7 | 1841.2 | 1953.2 | 2064.7 | 2175.8 | 2286.4 | 2396.7 | 2506.6 | 2616.2 | 2725.5 | 2834.7 | 2943.8 | 3052.8 | 3161.9 | 3271.1 | 3380.5 | 3490.3 | 3600.5 | 3711.1 | 3822.4 | 3934.5 |
| Investment | fI | 2825.1 | 3050.3 | 3069.1 | 3094.9 | 3132.2 | 3164.3 | 3187.4 | 3202.1 | 3210.4 | 3214.5 | 3216.4 | 3218.1 | 3220.9 | 3225.9 | 3234.3 | 3246.9 | 3264.2 | 3287.0 | 3315.7 | 3350.7 | 3392.4 | 3440.9 | 3496.5 | 3559.0 | 3628.5 | 3704.8 | 3787.6 | 3876.5 | 3971.3 | 4071.3 | 4176.1 | 4285.1 | 4397.7 | 4513.4 | 4631.7 | 4751.9 |
| Export | fE | -65.1 | -176.7 | -320.6 | -494.3 | -691.3 | -908.5 | -1142.4 | -1389.1 | -1644.3 | -1903.6 | -2162.9 | -2418.4 | -2666.5 | -2904.4 | -3129.3 | -3339.5 | -3533.3 | -3709.8 | -3868.5 | -4009.2 | -4132.3 | -4238.5 | -4328.9 | -4404.8 | -4467.8 | -4519.7 | -4562.4 | -4597.8 | -4628.2 | -4655.4 | -4681.6 | -4708.6 | -4738.3 | -4772.3 | -4812.2 | -4859.2 |
| Import | fM | 961.8 | 1212.5 | 1255.2 | 1263.2 | 1257.6 | 1252.8 | 1241.9 | 1225.4 | 1204.0 | 1178.6 | 1149.9 | 1118.9 | 1086.6 | 1053.8 | 1021.5 | 990.6 | 962.0 | 936.4 | 914.6 | 897.3 | 885.1 | 878.3 | 877.3 | 882.3 | 893.3 | 910.5 | 933.5 | 962.2 | 996.2 | 1035.1 | 1078.3 | 1125.4 | 1175.7 | 1228.6 | 1283.6 | 1340.0 |
| GDP | fY | 2020.7 | 2437.3 | 2647.4 | 2767.6 | 2830.5 | 2844.7 | 2826.8 | 2786.3 | 2730.2 | 2664.6 | 2594.4 | 2523.8 | 2456.3 | 2395.0 | 2342.5 | 2301.2 | 2272.7 | 2258.7 | 2260.3 | 2278.3 | 2313.1 | 2365.0 | 2433.7 | 2518.7 | 2619.4 | 2734.7 | 2863.5 | 3004.4 | 3155.9 | 3316.3 | 3484.0 | 3657.4 | 3834.7 | 4014.2 | 4194.6 | 4374.3 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 1.643 | 1.998 | 2.162 | 2.212 | 2.173 | 2.065 | 1.907 | 1.713 | 1.497 | 1.268 | 1.035 | 0.805 | 0.584 | 0.374 | 0.181 | 0.006 | -0.149 | -0.282 | -0.394 | -0.484 | -0.553 | -0.600 | -0.629 | -0.639 | -0.632 | -0.611 | -0.577 | -0.533 | -0.480 | -0.420 | -0.356 | -0.289 | -0.222 | -0.155 | -0.090 | -0.030 |
| Unemployment | Ul | -0.929 | -1.005 | -1.080 | -1.105 | -1.088 | -1.036 | -0.959 | -0.863 | -0.756 | -0.643 | -0.526 | -0.411 | -0.300 | -0.195 | -0.097 | -0.009 | 0.070 | 0.138 | 0.195 | 0.241 | 0.276 | 0.301 | 0.315 | 0.321 | 0.318 | 0.308 | 0.291 | 0.269 | 0.243 | 0.213 | 0.181 | 0.147 | 0.113 | 0.080 | 0.047 | 0.016 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.055 | -0.043 | -0.042 | -0.043 | -0.046 | -0.051 | -0.057 | -0.063 | -0.070 | -0.077 | -0.085 | -0.092 | -0.099 | -0.106 | -0.113 | -0.119 | -0.125 | -0.131 | -0.137 | -0.143 | -0.148 | -0.153 | -0.157 | -0.161 | -0.165 | -0.169 | -0.173 | -0.176 | -0.180 | -0.183 | -0.186 | -0.189 | -0.192 | -0.195 | -0.198 | -0.201 |
| Priv. saving surplus | Tfn_hc/Y | 0.006 | -0.017 | -0.023 | -0.025 | -0.026 | -0.026 | -0.025 | -0.024 | -0.022 | -0.021 | -0.019 | -0.018 | -0.017 | -0.016 | -0.015 | -0.014 | -0.013 | -0.012 | -0.011 | -0.011 | -0.010 | -0.010 | -0.010 | -0.009 | -0.009 | -0.009 | -0.009 | -0.009 | -0.009 | -0.009 | -0.009 | -0.010 | -0.010 | -0.010 | -0.011 | -0.011 |
| Balance of payments | Enl/Y | -0.049 | -0.059 | -0.064 | -0.068 | -0.072 | -0.077 | -0.082 | -0.087 | -0.092 | -0.098 | -0.104 | -0.110 | -0.116 | -0.122 | -0.127 | -0.133 | -0.138 | -0.144 | -0.149 | -0.153 | -0.158 | -0.162 | -0.167 | -0.171 | -0.175 | -0.178 | -0.182 | -0.185 | -0.189 | -0.192 | -0.195 | -0.199 | -0.202 | -0.205 | -0.208 | -0.212 |
| Foreign receivables | Wnnb_e/Y | -0.084 | -0.142 | -0.201 | -0.263 | -0.325 | -0.392 | -0.460 | -0.531 | -0.604 | -0.679 | -0.757 | -0.837 | -0.918 | -1.002 | -1.088 | -1.175 | -1.264 | -1.353 | -1.444 | -1.535 | -1.626 | -1.718 | -1.810 | -1.902 | -1.994 | -2.086 | -2.177 | -2.268 | -2.358 | -2.448 | -2.538 | -2.627 | -2.716 | -2.805 | -2.893 | -2.981 |
| Bond debt | Wbd_os_z/Y | 0.016 | 0.048 | 0.079 | 0.112 | 0.146 | 0.183 | 0.225 | 0.271 | 0.322 | 0.378 | 0.438 | 0.503 | 0.571 | 0.644 | 0.720 | 0.799 | 0.881 | 0.965 | 1.050 | 1.138 | 1.226 | 1.315 | 1.405 | 1.495 | 1.585 | 1.675 | 1.764 | 1.853 | 1.941 | 2.028 | 2.115 | 2.200 | 2.285 | 2.369 | 2.452 | 2.535 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.049 | -0.023 | 0.006 | 0.037 | 0.067 | 0.097 | 0.127 | 0.154 | 0.181 | 0.206 | 0.229 | 0.250 | 0.270 | 0.287 | 0.303 | 0.318 | 0.330 | 0.342 | 0.351 | 0.360 | 0.367 | 0.374 | 0.379 | 0.383 | 0.387 | 0.390 | 0.393 | 0.395 | 0.397 | 0.399 | 0.401 | 0.402 | 0.404 | 0.405 | 0.407 | 0.408 |
| Labour intensity | hq/fX | -0.027 | -0.025 | -0.023 | -0.022 | -0.021 | -0.020 | -0.021 | -0.021 | -0.022 | -0.023 | -0.024 | -0.026 | -0.027 | -0.028 | -0.030 | -0.031 | -0.033 | -0.034 | -0.036 | -0.037 | -0.038 | -0.040 | -0.041 | -0.042 | -0.043 | -0.044 | -0.045 | -0.046 | -0.046 | -0.047 | -0.048 | -0.048 | -0.049 | -0.049 | -0.050 | -0.050 |
| User cost | uim | 0.004 | 0.010 | 0.019 | 0.028 | 0.037 | 0.047 | 0.057 | 0.066 | 0.074 | 0.082 | 0.089 | 0.096 | 0.101 | 0.105 | 0.109 | 0.112 | 0.114 | 0.115 | 0.116 | 0.116 | 0.116 | 0.115 | 0.114 | 0.113 | 0.112 | 0.110 | 0.109 | 0.107 | 0.106 | 0.105 | 0.104 | 0.103 | 0.102 | 0.101 | 0.101 | 0.101 |
| Wage | lna | 0.016 | 0.039 | 0.064 | 0.089 | 0.114 | 0.138 | 0.160 | 0.181 | 0.199 | 0.215 | 0.228 | 0.238 | 0.246 | 0.252 | 0.255 | 0.257 | 0.257 | 0.255 | 0.252 | 0.247 | 0.242 | 0.237 | 0.231 | 0.224 | 0.218 | 0.212 | 0.206 | 0.201 | 0.196 | 0.191 | 0.187 | 0.184 | 0.182 | 0.180 | 0.179 | 0.178 |
| Consumption price | pcp | 0.005 | 0.012 | 0.019 | 0.028 | 0.037 | 0.046 | 0.055 | 0.064 | 0.072 | 0.080 | 0.087 | 0.093 | 0.099 | 0.103 | 0.107 | 0.110 | 0.112 | 0.114 | 0.115 | 0.115 | 0.115 | 0.114 | 0.113 | 0.112 | 0.110 | 0.109 | 0.107 | 0.105 | 0.103 | 0.102 | 0.100 | 0.098 | 0.097 | 0.096 | 0.095 | 0.094 |
| Terms of trade | bpe | 0.004 | 0.009 | 0.014 | 0.020 | 0.027 | 0.033 | 0.039 | 0.045 | 0.050 | 0.054 | 0.058 | 0.062 | 0.065 | 0.067 | 0.069 | 0.070 | 0.071 | 0.071 | 0.071 | 0.071 | 0.070 | 0.069 | 0.068 | 0.067 | 0.065 | 0.064 | 0.062 | 0.061 | 0.060 | 0.058 | 0.057 | 0.056 | 0.056 | 0.055 | 0.054 | 0.054 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.037 | -0.018 | -0.005 | 0.001 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.007 | 0.008 | 0.008 | 0.009 | 0.010 | 0.010 | 0.010 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.010 | 0.010 | 0.010 | 0.010 |
| Wage share | byw | -0.010 | -0.006 | 0.000 | 0.005 | 0.010 | 0.014 | 0.017 | 0.019 | 0.021 | 0.021 | 0.021 | 0.020 | 0.019 | 0.017 | 0.015 | 0.012 | 0.009 | 0.006 | 0.003 | 0.000 | -0.003 | -0.005 | -0.008 | -0.011 | -0.013 | -0.015 | -0.017 | -0.019 | -0.020 | -0.022 | -0.023 | -0.023 | -0.024 | -0.024 | -0.024 | -0.024 |