| 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 | 70.4 | 356.3 | 578.3 | 696.0 | 769.2 | 823.2 | 866.4 | 903.6 | 936.7 | 966.3 | 992.5 | 1014.8 | 1033.1 | 1047.2 | 1057.0 | 1062.6 | 1064.2 | 1062.2 | 1057.1 | 1049.6 | 1040.3 | 1030.0 | 1019.3 | 1009.0 | 999.8 | 992.4 | 987.3 | 985.0 | 986.0 | 990.6 | 999.0 | 1011.4 | 1027.9 | 1048.4 | 1072.8 | 1101.0 |
| Pub. consumption | fCo | -8.7 | 340.5 | 603.9 | 850.6 | 1081.7 | 1298.3 | 1501.5 | 1692.6 | 1872.6 | 2042.6 | 2203.8 | 2357.1 | 2503.2 | 2643.1 | 2777.5 | 2907.0 | 3032.2 | 3153.6 | 3271.8 | 3387.1 | 3500.0 | 3610.9 | 3720.1 | 3827.8 | 3934.4 | 4040.1 | 4145.2 | 4249.9 | 4354.4 | 4458.9 | 4563.7 | 4668.8 | 4774.5 | 4881.0 | 4988.4 | 5096.8 |
| Investment | fI | 2881.8 | 2686.0 | 2633.1 | 2661.7 | 2688.0 | 2712.0 | 2728.2 | 2738.1 | 2743.3 | 2745.7 | 2747.0 | 2748.5 | 2751.3 | 2756.4 | 2764.3 | 2775.7 | 2791.0 | 2810.5 | 2834.6 | 2863.6 | 2897.6 | 2936.9 | 2981.5 | 3031.6 | 3087.1 | 3148.0 | 3214.0 | 3285.1 | 3360.8 | 3441.0 | 3525.3 | 3613.3 | 3704.5 | 3798.6 | 3895.1 | 3993.6 |
| Export | fE | -97.2 | -204.0 | -328.8 | -478.1 | -643.9 | -825.4 | -1019.7 | -1224.3 | -1435.8 | -1650.9 | -1866.5 | -2079.5 | -2287.1 | -2487.1 | -2677.2 | -2855.9 | -3021.9 | -3174.2 | -3312.3 | -3436.1 | -3545.7 | -3641.4 | -3724.0 | -3794.4 | -3853.8 | -3903.4 | -3944.8 | -3979.3 | -4008.7 | -4034.4 | -4058.2 | -4081.5 | -4105.8 | -4132.4 | -4162.8 | -4197.8 |
| Import | fM | 1532.3 | 1539.6 | 1571.0 | 1606.0 | 1615.9 | 1628.6 | 1635.9 | 1638.4 | 1637.0 | 1632.3 | 1625.1 | 1616.1 | 1606.1 | 1595.5 | 1585.2 | 1575.8 | 1567.9 | 1562.1 | 1559.0 | 1559.2 | 1563.1 | 1571.1 | 1583.5 | 1600.6 | 1622.5 | 1649.4 | 1681.0 | 1717.4 | 1758.4 | 1803.7 | 1852.9 | 1905.8 | 1961.8 | 2020.7 | 2081.9 | 2144.9 |
| GDP | fY | 1377.8 | 1708.9 | 1988.4 | 2198.7 | 2350.4 | 2449.8 | 2510.2 | 2541.1 | 2549.6 | 2542.1 | 2523.4 | 2498.0 | 2469.5 | 2440.9 | 2414.9 | 2393.7 | 2379.0 | 2372.6 | 2375.6 | 2389.0 | 2413.4 | 2449.5 | 2497.3 | 2556.9 | 2627.9 | 2709.9 | 2802.3 | 2904.1 | 3014.5 | 3132.4 | 3256.6 | 3386.0 | 3519.3 | 3655.4 | 3793.1 | 3931.3 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 1.226 | 1.454 | 1.607 | 1.674 | 1.671 | 1.611 | 1.506 | 1.369 | 1.210 | 1.038 | 0.860 | 0.682 | 0.508 | 0.343 | 0.188 | 0.047 | -0.080 | -0.190 | -0.285 | -0.363 | -0.424 | -0.470 | -0.500 | -0.516 | -0.518 | -0.509 | -0.489 | -0.460 | -0.424 | -0.381 | -0.334 | -0.285 | -0.233 | -0.181 | -0.131 | -0.082 |
| Unemployment | Ul | -0.693 | -0.729 | -0.805 | -0.838 | -0.838 | -0.808 | -0.757 | -0.689 | -0.611 | -0.525 | -0.437 | -0.348 | -0.261 | -0.177 | -0.099 | -0.028 | 0.036 | 0.092 | 0.140 | 0.180 | 0.212 | 0.235 | 0.251 | 0.259 | 0.261 | 0.257 | 0.247 | 0.233 | 0.215 | 0.193 | 0.170 | 0.145 | 0.119 | 0.093 | 0.067 | 0.043 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.063 | -0.054 | -0.056 | -0.058 | -0.062 | -0.068 | -0.074 | -0.080 | -0.087 | -0.094 | -0.101 | -0.108 | -0.115 | -0.122 | -0.128 | -0.135 | -0.141 | -0.147 | -0.152 | -0.157 | -0.163 | -0.167 | -0.172 | -0.176 | -0.181 | -0.185 | -0.189 | -0.192 | -0.196 | -0.199 | -0.203 | -0.206 | -0.209 | -0.212 | -0.216 | -0.219 |
| Priv. saving surplus | Tfn_hc/Y | -0.004 | -0.014 | -0.018 | -0.020 | -0.021 | -0.020 | -0.020 | -0.018 | -0.017 | -0.016 | -0.014 | -0.013 | -0.012 | -0.011 | -0.011 | -0.010 | -0.009 | -0.009 | -0.008 | -0.008 | -0.007 | -0.007 | -0.007 | -0.007 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.008 |
| Balance of payments | Enl/Y | -0.067 | -0.068 | -0.073 | -0.079 | -0.083 | -0.088 | -0.093 | -0.099 | -0.104 | -0.110 | -0.116 | -0.122 | -0.128 | -0.133 | -0.139 | -0.145 | -0.150 | -0.155 | -0.160 | -0.165 | -0.170 | -0.175 | -0.179 | -0.183 | -0.187 | -0.191 | -0.195 | -0.199 | -0.202 | -0.206 | -0.209 | -0.213 | -0.216 | -0.220 | -0.223 | -0.227 |
| Foreign receivables | Wnnb_e/Y | -0.093 | -0.160 | -0.232 | -0.307 | -0.382 | -0.461 | -0.541 | -0.624 | -0.708 | -0.794 | -0.882 | -0.972 | -1.063 | -1.156 | -1.251 | -1.347 | -1.443 | -1.541 | -1.639 | -1.738 | -1.837 | -1.936 | -2.035 | -2.135 | -2.234 | -2.332 | -2.431 | -2.529 | -2.626 | -2.724 | -2.820 | -2.916 | -3.012 | -3.108 | -3.203 | -3.297 |
| Bond debt | Wbd_os_z/Y | 0.025 | 0.070 | 0.114 | 0.160 | 0.209 | 0.260 | 0.316 | 0.375 | 0.439 | 0.506 | 0.578 | 0.653 | 0.732 | 0.813 | 0.898 | 0.984 | 1.073 | 1.164 | 1.256 | 1.349 | 1.443 | 1.537 | 1.632 | 1.727 | 1.822 | 1.917 | 2.011 | 2.105 | 2.199 | 2.291 | 2.383 | 2.474 | 2.564 | 2.654 | 2.743 | 2.831 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.019 | 0.000 | 0.018 | 0.037 | 0.055 | 0.073 | 0.089 | 0.105 | 0.120 | 0.134 | 0.146 | 0.157 | 0.166 | 0.175 | 0.182 | 0.188 | 0.193 | 0.197 | 0.200 | 0.202 | 0.203 | 0.204 | 0.204 | 0.203 | 0.203 | 0.201 | 0.200 | 0.198 | 0.197 | 0.195 | 0.193 | 0.191 | 0.190 | 0.188 | 0.187 | 0.186 |
| Labour intensity | hq/fX | -0.014 | -0.015 | -0.017 | -0.019 | -0.021 | -0.023 | -0.025 | -0.026 | -0.028 | -0.029 | -0.031 | -0.032 | -0.034 | -0.035 | -0.036 | -0.038 | -0.039 | -0.040 | -0.041 | -0.042 | -0.043 | -0.043 | -0.044 | -0.045 | -0.045 | -0.046 | -0.046 | -0.047 | -0.047 | -0.047 | -0.048 | -0.048 | -0.048 | -0.048 | -0.048 | -0.048 |
| User cost | uim | 0.222 | 0.281 | 0.350 | 0.413 | 0.469 | 0.521 | 0.567 | 0.608 | 0.645 | 0.678 | 0.708 | 0.734 | 0.756 | 0.776 | 0.794 | 0.809 | 0.822 | 0.833 | 0.843 | 0.851 | 0.857 | 0.863 | 0.868 | 0.871 | 0.874 | 0.877 | 0.878 | 0.880 | 0.881 | 0.882 | 0.883 | 0.884 | 0.884 | 0.885 | 0.885 | 0.886 |
| Wage | lna | 0.013 | 0.030 | 0.049 | 0.068 | 0.087 | 0.106 | 0.124 | 0.140 | 0.154 | 0.167 | 0.178 | 0.187 | 0.194 | 0.199 | 0.202 | 0.204 | 0.204 | 0.203 | 0.201 | 0.197 | 0.194 | 0.189 | 0.184 | 0.179 | 0.174 | 0.169 | 0.164 | 0.160 | 0.155 | 0.151 | 0.148 | 0.145 | 0.142 | 0.140 | 0.139 | 0.138 |
| Consumption price | pcp | 0.006 | 0.011 | 0.017 | 0.024 | 0.031 | 0.038 | 0.045 | 0.052 | 0.059 | 0.065 | 0.071 | 0.076 | 0.081 | 0.085 | 0.088 | 0.090 | 0.092 | 0.094 | 0.095 | 0.095 | 0.095 | 0.095 | 0.094 | 0.093 | 0.092 | 0.090 | 0.089 | 0.087 | 0.086 | 0.084 | 0.083 | 0.082 | 0.080 | 0.079 | 0.078 | 0.078 |
| Terms of trade | bpe | 0.005 | 0.010 | 0.014 | 0.019 | 0.024 | 0.029 | 0.034 | 0.038 | 0.043 | 0.046 | 0.050 | 0.053 | 0.055 | 0.057 | 0.059 | 0.060 | 0.061 | 0.061 | 0.061 | 0.061 | 0.060 | 0.059 | 0.059 | 0.058 | 0.056 | 0.055 | 0.054 | 0.053 | 0.052 | 0.051 | 0.050 | 0.049 | 0.048 | 0.047 | 0.047 | 0.047 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.040 | -0.026 | -0.014 | -0.009 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.006 | -0.006 | -0.005 | -0.005 | -0.004 | -0.004 | -0.003 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.003 |
| Wage share | byw | -0.007 | -0.007 | -0.006 | -0.004 | -0.002 | -0.001 | 0.000 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | -0.001 | -0.003 | -0.005 | -0.007 | -0.009 | -0.011 | -0.013 | -0.015 | -0.018 | -0.020 | -0.022 | -0.024 | -0.025 | -0.027 | -0.028 | -0.030 | -0.031 | -0.032 | -0.032 | -0.033 | -0.033 | -0.033 | -0.033 | -0.033 |