| 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 | -1036.8 | -2410.8 | -3493.2 | -4319.8 | -4889.0 | -5246.9 | -5439.5 | -5510.1 | -5496.5 | -5428.9 | -5330.4 | -5218.2 | -5104.6 | -4997.9 | -4903.3 | -4823.9 | -4761.2 | -4715.8 | -4687.6 | -4676.0 | -4680.5 | -4700.4 | -4735.2 | -4784.3 | -4847.2 | -4923.5 | -5012.8 | -5114.5 | -5228.1 | -5353.1 | -5488.7 | -5634.1 | -5788.6 | -5951.2 | -6120.8 |
| Pub. consumption | fCo | -14.0 | 158.3 | 339.4 | 514.4 | 678.6 | 829.9 | 968.9 | 1097.2 | 1216.6 | 1329.2 | 1436.7 | 1540.8 | 1642.9 | 1743.8 | 1844.6 | 1945.7 | 2047.6 | 2150.7 | 2255.0 | 2360.6 | 2467.6 | 2576.0 | 2685.7 | 2796.7 | 2908.9 | 3022.3 | 3136.8 | 3252.3 | 3368.9 | 3486.4 | 3604.9 | 3724.3 | 3844.7 | 3965.9 | 4087.9 | 4210.9 |
| Investment | fI | 2825.1 | 1940.8 | 908.7 | 332.3 | -13.9 | -194.6 | -232.4 | -148.9 | 31.3 | 282.0 | 577.9 | 897.0 | 1220.6 | 1534.3 | 1827.5 | 2093.1 | 2327.3 | 2528.4 | 2696.8 | 2834.3 | 2943.3 | 3027.1 | 3089.1 | 3132.7 | 3161.3 | 3178.0 | 3185.9 | 3187.6 | 3185.5 | 3181.7 | 3178.0 | 3176.2 | 3177.6 | 3183.3 | 3194.5 | 3211.9 |
| Export | fE | -65.1 | -144.0 | -169.8 | -146.9 | -82.2 | 16.5 | 147.0 | 304.6 | 482.7 | 673.0 | 866.7 | 1054.6 | 1228.3 | 1380.4 | 1504.9 | 1597.3 | 1654.7 | 1675.6 | 1660.2 | 1609.7 | 1526.5 | 1414.0 | 1276.0 | 1117.1 | 941.8 | 755.0 | 561.5 | 365.9 | 172.5 | -14.6 | -192.0 | -356.6 | -505.8 | -637.6 | -750.6 | -843.8 |
| Import | fM | 961.8 | 93.8 | -847.2 | -1367.4 | -1662.4 | -1807.1 | -1834.3 | -1772.6 | -1646.2 | -1476.9 | -1282.8 | -1078.3 | -875.0 | -681.3 | -503.4 | -345.3 | -209.5 | -96.9 | -7.6 | 59.1 | 104.6 | 130.2 | 138.0 | 129.8 | 107.5 | 73.1 | 28.6 | -24.2 | -83.6 | -147.7 | -215.0 | -284.0 | -353.2 | -421.5 | -487.6 | -550.7 |
| GDP | fY | 2020.7 | 836.3 | -543.1 | -1535.5 | -2224.2 | -2606.3 | -2721.1 | -2613.2 | -2332.9 | -1930.7 | -1452.8 | -938.6 | -420.6 | 76.2 | 533.2 | 938.2 | 1283.9 | 1567.2 | 1788.1 | 1949.3 | 2054.9 | 2110.5 | 2122.3 | 2096.6 | 2040.0 | 1959.0 | 1859.6 | 1747.8 | 1628.6 | 1507.1 | 1387.6 | 1273.8 | 1169.0 | 1076.1 | 997.4 | 934.5 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 1.643 | 0.930 | -0.092 | -0.979 | -1.671 | -2.120 | -2.324 | -2.305 | -2.104 | -1.766 | -1.340 | -0.867 | -0.384 | 0.080 | 0.502 | 0.868 | 1.169 | 1.402 | 1.565 | 1.662 | 1.699 | 1.683 | 1.620 | 1.520 | 1.389 | 1.236 | 1.067 | 0.889 | 0.709 | 0.530 | 0.358 | 0.195 | 0.045 | -0.089 | -0.208 | -0.308 |
| Unemployment | Ul | -0.929 | -0.401 | 0.113 | 0.533 | 0.861 | 1.071 | 1.162 | 1.147 | 1.043 | 0.874 | 0.661 | 0.427 | 0.187 | -0.043 | -0.253 | -0.435 | -0.586 | -0.702 | -0.784 | -0.834 | -0.853 | -0.846 | -0.816 | -0.766 | -0.701 | -0.625 | -0.541 | -0.452 | -0.361 | -0.272 | -0.185 | -0.103 | -0.027 | 0.041 | 0.101 | 0.152 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.055 | 0.061 | 0.024 | -0.004 | -0.026 | -0.041 | -0.049 | -0.051 | -0.047 | -0.040 | -0.031 | -0.020 | -0.009 | 0.002 | 0.011 | 0.020 | 0.027 | 0.033 | 0.037 | 0.041 | 0.043 | 0.044 | 0.044 | 0.044 | 0.043 | 0.041 | 0.039 | 0.037 | 0.035 | 0.033 | 0.031 | 0.029 | 0.027 | 0.025 | 0.024 | 0.023 |
| Priv. saving surplus | Tfn_hc/Y | 0.006 | -0.071 | 0.004 | 0.055 | 0.091 | 0.114 | 0.125 | 0.127 | 0.122 | 0.113 | 0.101 | 0.087 | 0.074 | 0.062 | 0.051 | 0.042 | 0.034 | 0.028 | 0.023 | 0.019 | 0.017 | 0.015 | 0.014 | 0.014 | 0.014 | 0.015 | 0.016 | 0.016 | 0.017 | 0.018 | 0.019 | 0.020 | 0.021 | 0.022 | 0.023 | 0.024 |
| Balance of payments | Enl/Y | -0.049 | -0.011 | 0.028 | 0.051 | 0.064 | 0.072 | 0.076 | 0.076 | 0.075 | 0.073 | 0.070 | 0.068 | 0.065 | 0.064 | 0.062 | 0.062 | 0.061 | 0.060 | 0.060 | 0.060 | 0.059 | 0.059 | 0.058 | 0.058 | 0.057 | 0.056 | 0.055 | 0.054 | 0.053 | 0.051 | 0.050 | 0.049 | 0.048 | 0.048 | 0.047 | 0.046 |
| Foreign receivables | Wnnb_e/Y | -0.084 | -0.059 | 0.000 | 0.069 | 0.142 | 0.217 | 0.290 | 0.359 | 0.423 | 0.481 | 0.534 | 0.581 | 0.625 | 0.665 | 0.702 | 0.736 | 0.767 | 0.797 | 0.825 | 0.851 | 0.876 | 0.899 | 0.920 | 0.940 | 0.958 | 0.974 | 0.988 | 1.001 | 1.013 | 1.023 | 1.031 | 1.039 | 1.045 | 1.050 | 1.055 | 1.059 |
| Bond debt | Wbd_os_z/Y | 0.016 | -0.031 | -0.040 | -0.024 | 0.011 | 0.057 | 0.107 | 0.154 | 0.195 | 0.227 | 0.247 | 0.255 | 0.252 | 0.239 | 0.217 | 0.187 | 0.152 | 0.112 | 0.070 | 0.027 | -0.017 | -0.059 | -0.100 | -0.138 | -0.174 | -0.207 | -0.236 | -0.262 | -0.285 | -0.305 | -0.322 | -0.336 | -0.348 | -0.358 | -0.365 | -0.371 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.049 | 0.016 | 0.073 | 0.107 | 0.126 | 0.131 | 0.127 | 0.116 | 0.102 | 0.087 | 0.073 | 0.060 | 0.051 | 0.045 | 0.043 | 0.045 | 0.049 | 0.056 | 0.066 | 0.078 | 0.090 | 0.104 | 0.118 | 0.133 | 0.147 | 0.161 | 0.174 | 0.186 | 0.198 | 0.209 | 0.218 | 0.227 | 0.234 | 0.241 | 0.247 | 0.251 |
| Labour intensity | hq/fX | -0.027 | -0.008 | 0.006 | 0.011 | 0.011 | 0.008 | 0.004 | -0.002 | -0.007 | -0.011 | -0.015 | -0.017 | -0.019 | -0.021 | -0.021 | -0.022 | -0.022 | -0.022 | -0.021 | -0.021 | -0.021 | -0.021 | -0.021 | -0.021 | -0.021 | -0.021 | -0.022 | -0.022 | -0.023 | -0.023 | -0.024 | -0.024 | -0.025 | -0.026 | -0.026 | -0.027 |
| User cost | uim | 0.004 | 0.008 | 0.011 | 0.011 | 0.008 | 0.002 | -0.005 | -0.014 | -0.022 | -0.029 | -0.036 | -0.040 | -0.044 | -0.045 | -0.045 | -0.043 | -0.040 | -0.035 | -0.030 | -0.024 | -0.017 | -0.011 | -0.004 | 0.003 | 0.010 | 0.016 | 0.021 | 0.026 | 0.031 | 0.034 | 0.038 | 0.040 | 0.042 | 0.043 | 0.044 | 0.044 |
| Wage | lna | 0.016 | 0.029 | 0.029 | 0.019 | 0.002 | -0.021 | -0.047 | -0.073 | -0.097 | -0.118 | -0.135 | -0.146 | -0.153 | -0.154 | -0.151 | -0.143 | -0.132 | -0.119 | -0.103 | -0.087 | -0.069 | -0.052 | -0.035 | -0.019 | -0.004 | 0.009 | 0.021 | 0.030 | 0.038 | 0.045 | 0.049 | 0.052 | 0.053 | 0.053 | 0.051 | 0.049 |
| Consumption price | pcp | 0.005 | 0.009 | 0.011 | 0.010 | 0.007 | 0.000 | -0.008 | -0.017 | -0.027 | -0.036 | -0.044 | -0.051 | -0.057 | -0.060 | -0.062 | -0.062 | -0.061 | -0.058 | -0.054 | -0.050 | -0.044 | -0.038 | -0.032 | -0.026 | -0.020 | -0.014 | -0.008 | -0.003 | 0.002 | 0.006 | 0.010 | 0.013 | 0.015 | 0.017 | 0.018 | 0.019 |
| Terms of trade | bpe | 0.004 | 0.007 | 0.007 | 0.006 | 0.002 | -0.002 | -0.008 | -0.014 | -0.020 | -0.025 | -0.030 | -0.033 | -0.036 | -0.037 | -0.037 | -0.036 | -0.034 | -0.032 | -0.029 | -0.025 | -0.021 | -0.017 | -0.013 | -0.009 | -0.005 | -0.001 | 0.002 | 0.005 | 0.008 | 0.010 | 0.012 | 0.013 | 0.014 | 0.014 | 0.015 | 0.015 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.037 | 0.086 | 0.024 | -0.027 | -0.066 | -0.092 | -0.107 | -0.114 | -0.114 | -0.111 | -0.105 | -0.098 | -0.091 | -0.085 | -0.079 | -0.074 | -0.070 | -0.067 | -0.064 | -0.062 | -0.061 | -0.060 | -0.059 | -0.058 | -0.058 | -0.057 | -0.057 | -0.057 | -0.056 | -0.056 | -0.056 | -0.055 | -0.055 | -0.055 | -0.054 | -0.054 |
| Wage share | byw | -0.010 | 0.003 | 0.012 | 0.011 | 0.004 | -0.005 | -0.015 | -0.024 | -0.033 | -0.039 | -0.043 | -0.045 | -0.045 | -0.044 | -0.041 | -0.038 | -0.034 | -0.029 | -0.025 | -0.020 | -0.016 | -0.012 | -0.009 | -0.006 | -0.004 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.004 | -0.005 | -0.007 | -0.009 | -0.011 |