| 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 | -1939.4 | -4183.8 | -5577.6 | -6604.3 | -7407.4 | -8077.0 | -8652.7 | -9152.3 | -9589.0 | -9971.1 | -10305.0 | -10595.8 | -10848.4 | -11066.9 | -11255.0 | -11416.4 | -11554.2 | -11671.9 | -11772.7 | -11860.0 | -11937.4 | -12008.5 | -12077.1 | -12146.8 | -12221.4 | -12304.6 | -12399.5 | -12509.4 | -12637.0 | -12784.8 | -12954.5 | -13147.8 | -13365.7 | -13608.7 | -13876.9 | -14170.1 |
| Pub. consumption | fCo | 65.5 | 149.9 | 218.5 | 271.5 | 310.9 | 339.6 | 359.7 | 372.8 | 380.1 | 382.4 | 380.8 | 376.0 | 368.7 | 359.6 | 349.1 | 337.9 | 326.4 | 314.9 | 303.8 | 293.3 | 283.6 | 275.1 | 267.8 | 261.9 | 257.5 | 254.6 | 253.4 | 253.8 | 255.8 | 259.4 | 264.7 | 271.3 | 279.4 | 288.7 | 299.2 | 310.7 |
| Investment | fI | -1576.2 | -3524.3 | -4335.2 | -4806.0 | -5185.1 | -5454.1 | -5599.2 | -5631.8 | -5565.7 | -5422.6 | -5221.1 | -4979.1 | -4711.7 | -4432.2 | -4151.1 | -3877.2 | -3617.4 | -3376.9 | -3159.9 | -2969.4 | -2807.4 | -2675.2 | -2573.5 | -2502.5 | -2461.7 | -2450.3 | -2467.2 | -2511.0 | -2579.8 | -2671.5 | -2784.0 | -2914.7 | -3061.2 | -3220.9 | -3390.9 | -3568.8 |
| Export | fE | -1222.6 | -1933.9 | -2296.6 | -2439.7 | -2419.1 | -2250.1 | -1946.8 | -1517.0 | -980.6 | -356.4 | 333.5 | 1068.3 | 1826.8 | 2589.7 | 3339.0 | 4058.9 | 4735.7 | 5357.9 | 5916.6 | 6405.3 | 6819.5 | 7157.2 | 7418.4 | 7604.7 | 7719.7 | 7768.2 | 7756.3 | 7691.2 | 7580.5 | 7432.6 | 7256.0 | 7059.4 | 6851.3 | 6639.9 | 6432.8 | 6237.3 |
| Import | fM | -1701.1 | -3650.5 | -4388.3 | -4757.8 | -4971.5 | -5170.9 | -5305.7 | -5372.1 | -5377.0 | -5328.9 | -5237.2 | -5110.7 | -4958.3 | -4787.9 | -4606.8 | -4421.8 | -4238.5 | -4062.2 | -3897.5 | -3748.3 | -3617.9 | -3509.0 | -3423.9 | -3364.2 | -3331.0 | -3325.0 | -3346.2 | -3394.2 | -3468.3 | -3567.2 | -3689.4 | -3832.8 | -3995.4 | -4174.8 | -4368.4 | -4573.8 |
| GDP | fY | -3054.5 | -5994.0 | -7696.7 | -8853.6 | -9658.7 | -10147.0 | -10367.3 | -10355.7 | -10149.0 | -9785.3 | -9300.6 | -8728.7 | -8100.3 | -7442.7 | -6779.9 | -6132.2 | -5516.8 | -4947.7 | -4436.2 | -3990.7 | -3617.6 | -3320.8 | -3102.4 | -2962.8 | -2900.8 | -2913.7 | -2997.8 | -3148.1 | -3358.9 | -3623.7 | -3935.4 | -4286.8 | -4670.2 | -5078.1 | -5502.8 | -5937.1 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | -2.169 | -4.525 | -6.195 | -7.392 | -8.183 | -8.598 | -8.674 | -8.458 | -7.998 | -7.348 | -6.556 | -5.666 | -4.721 | -3.756 | -2.801 | -1.882 | -1.018 | -0.227 | 0.482 | 1.100 | 1.622 | 2.048 | 2.378 | 2.616 | 2.766 | 2.834 | 2.829 | 2.757 | 2.628 | 2.451 | 2.235 | 1.989 | 1.721 | 1.440 | 1.154 | 0.870 |
| Unemployment | Ul | 1.226 | 2.393 | 3.170 | 3.744 | 4.128 | 4.330 | 4.367 | 4.258 | 4.030 | 3.707 | 3.313 | 2.869 | 2.396 | 1.913 | 1.434 | 0.972 | 0.537 | 0.137 | -0.222 | -0.535 | -0.800 | -1.018 | -1.187 | -1.309 | -1.387 | -1.425 | -1.424 | -1.390 | -1.327 | -1.239 | -1.132 | -1.009 | -0.874 | -0.734 | -0.590 | -0.446 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.031 | -0.101 | -0.152 | -0.186 | -0.209 | -0.223 | -0.231 | -0.232 | -0.228 | -0.220 | -0.210 | -0.198 | -0.185 | -0.172 | -0.159 | -0.146 | -0.134 | -0.124 | -0.114 | -0.106 | -0.099 | -0.094 | -0.090 | -0.087 | -0.086 | -0.086 | -0.087 | -0.089 | -0.092 | -0.096 | -0.100 | -0.105 | -0.110 | -0.116 | -0.122 | -0.128 |
| Priv. saving surplus | Tfn_hc/Y | -0.055 | 0.049 | 0.110 | 0.143 | 0.163 | 0.174 | 0.178 | 0.176 | 0.171 | 0.162 | 0.153 | 0.142 | 0.131 | 0.120 | 0.110 | 0.101 | 0.092 | 0.085 | 0.078 | 0.072 | 0.067 | 0.063 | 0.060 | 0.057 | 0.055 | 0.053 | 0.052 | 0.052 | 0.051 | 0.051 | 0.052 | 0.053 | 0.053 | 0.055 | 0.056 | 0.057 |
| Balance of payments | Enl/Y | -0.086 | -0.052 | -0.042 | -0.043 | -0.046 | -0.050 | -0.053 | -0.056 | -0.057 | -0.058 | -0.058 | -0.056 | -0.054 | -0.052 | -0.049 | -0.045 | -0.042 | -0.039 | -0.036 | -0.034 | -0.032 | -0.031 | -0.030 | -0.031 | -0.031 | -0.033 | -0.035 | -0.038 | -0.041 | -0.044 | -0.048 | -0.052 | -0.057 | -0.061 | -0.066 | -0.070 |
| Foreign receivables | Wnnb_e/Y | 0.000 | -0.095 | -0.192 | -0.285 | -0.384 | -0.475 | -0.565 | -0.654 | -0.741 | -0.825 | -0.905 | -0.980 | -1.051 | -1.117 | -1.178 | -1.234 | -1.285 | -1.333 | -1.377 | -1.418 | -1.457 | -1.495 | -1.531 | -1.568 | -1.605 | -1.644 | -1.684 | -1.726 | -1.770 | -1.817 | -1.866 | -1.918 | -1.973 | -2.031 | -2.091 | -2.154 |
| Bond debt | Wbd_os_z/Y | 0.059 | 0.186 | 0.351 | 0.542 | 0.746 | 0.957 | 1.165 | 1.365 | 1.552 | 1.722 | 1.873 | 2.005 | 2.117 | 2.209 | 2.283 | 2.341 | 2.383 | 2.412 | 2.429 | 2.437 | 2.437 | 2.432 | 2.422 | 2.410 | 2.396 | 2.383 | 2.371 | 2.362 | 2.356 | 2.353 | 2.356 | 2.362 | 2.374 | 2.391 | 2.413 | 2.440 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | 0.103 | 0.174 | 0.193 | 0.187 | 0.165 | 0.131 | 0.087 | 0.037 | -0.016 | -0.069 | -0.122 | -0.172 | -0.218 | -0.260 | -0.298 | -0.330 | -0.357 | -0.379 | -0.395 | -0.408 | -0.416 | -0.420 | -0.420 | -0.418 | -0.413 | -0.406 | -0.397 | -0.387 | -0.376 | -0.364 | -0.352 | -0.341 | -0.329 | -0.318 | -0.308 | -0.299 |
| Labour intensity | hq/fX | 0.049 | 0.079 | 0.088 | 0.090 | 0.089 | 0.087 | 0.083 | 0.080 | 0.077 | 0.075 | 0.073 | 0.072 | 0.071 | 0.071 | 0.071 | 0.072 | 0.073 | 0.075 | 0.076 | 0.078 | 0.080 | 0.082 | 0.084 | 0.085 | 0.087 | 0.088 | 0.090 | 0.091 | 0.092 | 0.093 | 0.094 | 0.095 | 0.095 | 0.095 | 0.095 | 0.096 |
| User cost | uim | 0.073 | 0.084 | 0.075 | 0.059 | 0.038 | 0.012 | -0.017 | -0.047 | -0.077 | -0.106 | -0.134 | -0.160 | -0.182 | -0.202 | -0.219 | -0.232 | -0.242 | -0.248 | -0.252 | -0.253 | -0.252 | -0.248 | -0.243 | -0.236 | -0.227 | -0.219 | -0.209 | -0.199 | -0.189 | -0.180 | -0.171 | -0.162 | -0.154 | -0.147 | -0.141 | -0.136 |
| Wage | lna | 0.008 | -0.032 | -0.098 | -0.176 | -0.265 | -0.360 | -0.456 | -0.551 | -0.642 | -0.726 | -0.802 | -0.869 | -0.926 | -0.972 | -1.008 | -1.034 | -1.050 | -1.058 | -1.058 | -1.051 | -1.038 | -1.020 | -0.999 | -0.974 | -0.948 | -0.921 | -0.893 | -0.865 | -0.839 | -0.814 | -0.792 | -0.771 | -0.753 | -0.738 | -0.725 | -0.716 |
| Consumption price | pcp | 0.188 | 0.229 | 0.225 | 0.213 | 0.194 | 0.169 | 0.141 | 0.110 | 0.079 | 0.047 | 0.016 | -0.013 | -0.040 | -0.064 | -0.085 | -0.103 | -0.117 | -0.129 | -0.137 | -0.142 | -0.145 | -0.145 | -0.143 | -0.139 | -0.134 | -0.127 | -0.119 | -0.111 | -0.102 | -0.093 | -0.085 | -0.076 | -0.068 | -0.061 | -0.054 | -0.048 |
| Terms of trade | bpe | -0.285 | -0.321 | -0.329 | -0.342 | -0.358 | -0.377 | -0.397 | -0.418 | -0.440 | -0.460 | -0.480 | -0.497 | -0.513 | -0.527 | -0.539 | -0.548 | -0.555 | -0.560 | -0.562 | -0.563 | -0.563 | -0.560 | -0.557 | -0.552 | -0.547 | -0.541 | -0.535 | -0.529 | -0.522 | -0.516 | -0.510 | -0.504 | -0.499 | -0.495 | -0.491 | -0.488 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 0.116 | 0.055 | -0.003 | -0.036 | -0.052 | -0.061 | -0.065 | -0.067 | -0.067 | -0.066 | -0.064 | -0.063 | -0.062 | -0.062 | -0.061 | -0.061 | -0.062 | -0.062 | -0.063 | -0.064 | -0.064 | -0.065 | -0.066 | -0.066 | -0.066 | -0.067 | -0.067 | -0.066 | -0.066 | -0.066 | -0.065 | -0.065 | -0.064 | -0.064 | -0.063 | -0.063 |
| Wage share | byw | 0.071 | 0.069 | 0.047 | 0.018 | -0.012 | -0.042 | -0.069 | -0.094 | -0.115 | -0.132 | -0.146 | -0.156 | -0.163 | -0.166 | -0.167 | -0.166 | -0.162 | -0.157 | -0.150 | -0.142 | -0.134 | -0.125 | -0.116 | -0.107 | -0.098 | -0.090 | -0.082 | -0.075 | -0.069 | -0.064 | -0.059 | -0.056 | -0.053 | -0.051 | -0.051 | -0.050 |