| 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 | 1384.7 | 2530.7 | 2925.0 | 2682.3 | 2033.1 | 1164.6 | 204.0 | -748.0 | -1612.8 | -2337.4 | -2888.0 | -3246.6 | -3408.2 | -3377.3 | -3166.5 | -2793.8 | -2281.2 | -1653.3 | -935.8 | -154.9 | 663.8 | 1496.1 | 2319.5 | 3113.7 | 3860.8 | 4545.7 | 5156.2 | 5682.7 | 6118.5 | 6460.0 | 6705.9 | 6857.7 | 6919.1 | 6895.9 | 6795.8 | 6628.2 |
| Pub. consumption | fCo | -73.5 | -142.1 | -195.9 | -227.4 | -241.4 | -243.5 | -239.1 | -233.0 | -229.0 | -230.1 | -238.1 | -254.1 | -278.6 | -311.2 | -351.2 | -397.5 | -448.7 | -503.4 | -559.9 | -616.6 | -672.3 | -725.4 | -774.9 | -819.9 | -859.6 | -893.5 | -921.3 | -943.0 | -958.6 | -968.6 | -973.3 | -973.3 | -969.4 | -962.4 | -953.0 | -942.2 |
| Investment | fI | 1257.4 | 2498.0 | 3143.4 | 3467.0 | 3620.0 | 3670.7 | 3658.5 | 3639.8 | 3660.2 | 3756.7 | 3951.6 | 4256.6 | 4671.4 | 5186.9 | 5786.4 | 6448.4 | 7148.2 | 7860.4 | 8559.6 | 9222.6 | 9828.9 | 10361.5 | 10807.2 | 11157.2 | 11406.4 | 11553.8 | 11602.0 | 11556.9 | 11427.1 | 11223.5 | 10958.8 | 10647.1 | 10303.2 | 9942.5 | 9579.8 | 9230.0 |
| Export | fE | 1313.8 | 2991.7 | 4987.7 | 7248.7 | 9742.8 | 12421.4 | 15240.3 | 18154.5 | 21130.2 | 24133.4 | 27133.9 | 30100.4 | 33001.8 | 35806.8 | 38484.2 | 41003.7 | 43336.9 | 45458.3 | 47346.2 | 48983.7 | 50359.5 | 51468.2 | 52310.8 | 52894.8 | 53234.1 | 53348.3 | 53262.5 | 53006.5 | 52613.6 | 52120.3 | 51564.7 | 50985.7 | 50422.0 | 49911.1 | 49488.5 | 49186.6 |
| Import | fM | 1149.7 | 2376.5 | 3097.2 | 3524.5 | 3839.7 | 4144.1 | 4482.6 | 4893.4 | 5408.0 | 6044.6 | 6811.0 | 7705.8 | 8719.8 | 9836.8 | 11035.5 | 12291.0 | 13576.2 | 14863.1 | 16124.3 | 17333.8 | 18468.2 | 19507.2 | 20434.1 | 21236.5 | 21906.0 | 22438.6 | 22834.3 | 23097.3 | 23235.3 | 23259.2 | 23182.7 | 23021.9 | 22794.5 | 22519.6 | 22216.7 | 21905.9 |
| GDP | fY | 2790.9 | 5622.8 | 7945.7 | 9867.6 | 11591.3 | 13151.0 | 14650.9 | 16166.8 | 17759.5 | 19468.4 | 21313.0 | 23294.2 | 25397.0 | 27593.5 | 29846.1 | 32111.0 | 34341.6 | 36490.9 | 38514.7 | 40373.2 | 42033.1 | 43468.3 | 44660.8 | 45601.4 | 46288.9 | 46730.5 | 46940.6 | 46940.4 | 46756.6 | 46420.6 | 45967.1 | 45433.3 | 44857.6 | 44278.3 | 43733.0 | 43257.4 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 2.559 | 5.529 | 8.390 | 11.061 | 13.558 | 15.894 | 18.112 | 20.261 | 22.388 | 24.523 | 26.683 | 28.867 | 31.061 | 33.238 | 35.364 | 37.401 | 39.308 | 41.046 | 42.580 | 43.882 | 44.930 | 45.710 | 46.217 | 46.454 | 46.432 | 46.169 | 45.688 | 45.019 | 44.193 | 43.247 | 42.215 | 41.134 | 40.040 | 38.967 | 37.944 | 37.001 |
| Unemployment | Ul | 16.872 | 13.288 | 12.106 | 11.009 | 9.933 | 8.906 | 7.912 | 6.934 | 5.955 | 4.964 | 3.956 | 2.933 | 1.904 | 0.884 | -0.109 | -1.056 | -1.936 | -2.729 | -3.419 | -3.990 | -4.432 | -4.739 | -4.906 | -4.937 | -4.836 | -4.612 | -4.278 | -3.847 | -3.338 | -2.765 | -2.149 | -1.508 | -0.859 | -0.219 | 0.396 | 0.972 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.105 | -0.047 | 0.016 | 0.071 | 0.113 | 0.147 | 0.176 | 0.203 | 0.229 | 0.257 | 0.287 | 0.320 | 0.355 | 0.393 | 0.433 | 0.473 | 0.513 | 0.553 | 0.590 | 0.625 | 0.658 | 0.686 | 0.711 | 0.732 | 0.749 | 0.762 | 0.771 | 0.778 | 0.781 | 0.783 | 0.782 | 0.780 | 0.778 | 0.775 | 0.772 | 0.770 |
| Priv. saving surplus | Tfn_hc/Y | 0.062 | -0.039 | -0.103 | -0.135 | -0.137 | -0.122 | -0.097 | -0.067 | -0.037 | -0.009 | 0.013 | 0.030 | 0.041 | 0.046 | 0.046 | 0.042 | 0.035 | 0.025 | 0.014 | 0.003 | -0.008 | -0.018 | -0.027 | -0.033 | -0.038 | -0.041 | -0.042 | -0.041 | -0.038 | -0.034 | -0.029 | -0.023 | -0.017 | -0.010 | -0.003 | 0.004 |
| Balance of payments | Enl/Y | -0.043 | -0.086 | -0.087 | -0.064 | -0.024 | 0.025 | 0.079 | 0.135 | 0.192 | 0.247 | 0.300 | 0.350 | 0.396 | 0.439 | 0.479 | 0.515 | 0.548 | 0.578 | 0.604 | 0.628 | 0.649 | 0.668 | 0.684 | 0.698 | 0.711 | 0.721 | 0.729 | 0.737 | 0.743 | 0.748 | 0.753 | 0.757 | 0.761 | 0.765 | 0.770 | 0.775 |
| Foreign receivables | Wnnb_e/Y | 0.015 | -0.014 | -0.034 | -0.025 | 0.025 | 0.122 | 0.267 | 0.461 | 0.702 | 0.984 | 1.304 | 1.658 | 2.040 | 2.446 | 2.872 | 3.313 | 3.766 | 4.227 | 4.694 | 5.163 | 5.633 | 6.100 | 6.564 | 7.022 | 7.474 | 7.917 | 8.352 | 8.777 | 9.192 | 9.597 | 9.993 | 10.378 | 10.754 | 11.121 | 11.480 | 11.832 |
| Bond debt | Wbd_os_z/Y | 0.096 | 0.152 | 0.153 | 0.106 | 0.023 | -0.088 | -0.223 | -0.379 | -0.557 | -0.756 | -0.979 | -1.228 | -1.504 | -1.807 | -2.139 | -2.497 | -2.881 | -3.288 | -3.715 | -4.158 | -4.613 | -5.076 | -5.543 | -6.009 | -6.470 | -6.924 | -7.366 | -7.795 | -8.208 | -8.604 | -8.981 | -9.340 | -9.681 | -10.004 | -10.310 | -10.601 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.103 | -0.197 | -0.268 | -0.324 | -0.372 | -0.417 | -0.461 | -0.506 | -0.554 | -0.604 | -0.656 | -0.708 | -0.759 | -0.807 | -0.850 | -0.886 | -0.915 | -0.935 | -0.945 | -0.946 | -0.938 | -0.921 | -0.895 | -0.862 | -0.824 | -0.780 | -0.734 | -0.685 | -0.636 | -0.588 | -0.541 | -0.497 | -0.457 | -0.422 | -0.392 | -0.367 |
| Labour intensity | hq/fX | -0.033 | -0.057 | -0.068 | -0.072 | -0.074 | -0.075 | -0.076 | -0.077 | -0.079 | -0.082 | -0.086 | -0.090 | -0.094 | -0.097 | -0.100 | -0.102 | -0.103 | -0.103 | -0.102 | -0.100 | -0.097 | -0.094 | -0.089 | -0.084 | -0.079 | -0.074 | -0.069 | -0.063 | -0.058 | -0.054 | -0.049 | -0.046 | -0.043 | -0.040 | -0.039 | -0.037 |
| User cost | uim | -0.121 | -0.214 | -0.303 | -0.388 | -0.468 | -0.544 | -0.614 | -0.679 | -0.737 | -0.789 | -0.835 | -0.873 | -0.904 | -0.927 | -0.942 | -0.949 | -0.948 | -0.941 | -0.926 | -0.906 | -0.881 | -0.851 | -0.819 | -0.783 | -0.747 | -0.710 | -0.674 | -0.640 | -0.608 | -0.578 | -0.552 | -0.530 | -0.512 | -0.498 | -0.489 | -0.484 |
| Wage | lna | -0.290 | -0.601 | -0.865 | -1.105 | -1.321 | -1.515 | -1.688 | -1.839 | -1.969 | -2.077 | -2.164 | -2.229 | -2.273 | -2.294 | -2.295 | -2.275 | -2.236 | -2.181 | -2.110 | -2.027 | -1.933 | -1.833 | -1.728 | -1.621 | -1.516 | -1.413 | -1.317 | -1.229 | -1.150 | -1.082 | -1.025 | -0.981 | -0.950 | -0.931 | -0.924 | -0.928 |
| Consumption price | pcp | -0.100 | -0.187 | -0.270 | -0.351 | -0.429 | -0.503 | -0.573 | -0.638 | -0.699 | -0.755 | -0.805 | -0.849 | -0.885 | -0.915 | -0.937 | -0.951 | -0.957 | -0.956 | -0.948 | -0.933 | -0.912 | -0.887 | -0.857 | -0.824 | -0.788 | -0.752 | -0.715 | -0.680 | -0.645 | -0.613 | -0.584 | -0.558 | -0.536 | -0.519 | -0.505 | -0.496 |
| Terms of trade | bpe | -0.075 | -0.137 | -0.195 | -0.251 | -0.305 | -0.355 | -0.401 | -0.444 | -0.483 | -0.516 | -0.545 | -0.569 | -0.588 | -0.601 | -0.608 | -0.610 | -0.607 | -0.599 | -0.587 | -0.571 | -0.551 | -0.529 | -0.504 | -0.479 | -0.453 | -0.426 | -0.401 | -0.377 | -0.355 | -0.335 | -0.317 | -0.302 | -0.290 | -0.281 | -0.276 | -0.273 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.101 | -0.015 | 0.056 | 0.091 | 0.092 | 0.073 | 0.042 | 0.004 | -0.035 | -0.073 | -0.107 | -0.138 | -0.163 | -0.184 | -0.200 | -0.211 | -0.219 | -0.223 | -0.225 | -0.224 | -0.222 | -0.219 | -0.214 | -0.209 | -0.204 | -0.198 | -0.192 | -0.187 | -0.181 | -0.176 | -0.171 | -0.167 | -0.163 | -0.159 | -0.156 | -0.153 |
| Wage share | byw | -0.101 | -0.189 | -0.250 | -0.296 | -0.331 | -0.361 | -0.384 | -0.403 | -0.417 | -0.426 | -0.431 | -0.431 | -0.426 | -0.417 | -0.403 | -0.385 | -0.364 | -0.339 | -0.312 | -0.284 | -0.255 | -0.226 | -0.197 | -0.170 | -0.144 | -0.121 | -0.101 | -0.084 | -0.071 | -0.061 | -0.055 | -0.052 | -0.052 | -0.055 | -0.061 | -0.069 |