| 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 | 4803.1 | 1696.9 | 7828.6 | 12683.9 | 16902.2 | 20435.4 | 23297.3 | 25672.2 | 27645.0 | 29306.1 | 30714.3 | 31912.3 | 32926.1 | 33772.1 | 34458.8 | 34991.4 | 35372.9 | 35606.3 | 35695.9 | 35647.9 | 35470.9 | 35176.2 | 34777.6 | 34291.1 | 33734.9 | 33128.3 | 32491.8 | 31845.9 | 31210.9 | 30606.3 | 30050.1 | 29558.7 | 29146.0 | 28823.8 | 28600.9 | 28483.6 |
| Pub. consumption | fCo | -166.7 | -120.9 | -340.3 | -572.4 | -778.8 | -945.1 | -1068.5 | -1154.0 | -1206.5 | -1231.3 | -1233.4 | -1216.9 | -1185.4 | -1142.0 | -1089.2 | -1029.0 | -963.3 | -893.4 | -820.8 | -746.6 | -671.9 | -597.7 | -524.9 | -454.5 | -387.3 | -324.0 | -265.5 | -212.3 | -164.9 | -123.9 | -89.4 | -61.7 | -40.9 | -26.7 | -19.1 | -17.6 |
| Investment | fI | 13767.5 | 20833.3 | 27815.0 | 32364.7 | 35406.9 | 37482.4 | 38726.8 | 39265.0 | 39258.6 | 38801.5 | 38011.1 | 36972.3 | 35766.0 | 34454.7 | 33091.8 | 31718.7 | 30368.9 | 29068.2 | 27837.4 | 26692.6 | 25646.7 | 24710.4 | 23892.2 | 23199.2 | 22637.2 | 22210.6 | 21922.6 | 21774.7 | 21767.3 | 21898.6 | 22165.4 | 22562.6 | 23083.3 | 23719.1 | 24459.9 | 25294.3 |
| Export | fE | 1068.1 | 6071.4 | 9903.3 | 13176.6 | 15463.4 | 17085.7 | 17917.0 | 18043.7 | 17466.9 | 16268.9 | 14515.1 | 12300.9 | 9717.9 | 6865.5 | 3838.5 | 729.5 | -2376.4 | -5401.4 | -8277.1 | -10944.3 | -13354.3 | -15468.3 | -17257.4 | -18702.4 | -19793.4 | -20528.9 | -20915.5 | -20967.0 | -20703.5 | -20150.7 | -19338.8 | -18301.7 | -17076.3 | -15700.9 | -14214.8 | -12657.5 |
| Import | fM | 7716.3 | 10414.2 | 15693.8 | 19379.3 | 21763.6 | 23669.1 | 25006.7 | 25914.4 | 26450.5 | 26675.4 | 26639.6 | 26387.4 | 25956.5 | 25380.7 | 24689.8 | 23910.8 | 23068.2 | 22184.8 | 21281.7 | 20379.0 | 19495.2 | 18648.2 | 17854.3 | 17129.0 | 16485.9 | 15937.3 | 15493.5 | 15162.8 | 14951.2 | 14862.6 | 14898.4 | 15057.6 | 15336.8 | 15730.6 | 16231.4 | 16830.0 |
| GDP | fY | 12191.6 | 18550.6 | 30369.3 | 39425.8 | 46674.2 | 52036.8 | 55668.7 | 57835.9 | 58733.9 | 58571.7 | 57543.5 | 55828.0 | 53585.7 | 50958.8 | 48072.4 | 45034.8 | 41940.2 | 38869.3 | 35891.0 | 33064.1 | 30437.7 | 28053.0 | 25943.1 | 24134.2 | 22646.0 | 21491.4 | 20677.4 | 20204.8 | 20068.9 | 20259.2 | 20760.0 | 21551.1 | 22607.6 | 23901.2 | 25400.3 | 27071.1 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 4.552 | 10.036 | 19.308 | 27.258 | 33.810 | 38.686 | 41.797 | 43.285 | 43.314 | 42.104 | 39.878 | 36.858 | 33.249 | 29.239 | 24.991 | 20.647 | 16.326 | 12.128 | 8.134 | 4.408 | 1.001 | -2.053 | -4.727 | -7.009 | -8.893 | -10.381 | -11.484 | -12.219 | -12.607 | -12.675 | -12.452 | -11.972 | -11.271 | -10.385 | -9.352 | -8.208 |
| Unemployment | Ul | -2.573 | -5.328 | -10.177 | -14.022 | -17.216 | -19.594 | -21.109 | -21.834 | -21.844 | -21.243 | -20.138 | -18.636 | -16.838 | -14.835 | -12.709 | -10.529 | -8.357 | -6.243 | -4.228 | -2.344 | -0.618 | 0.931 | 2.291 | 3.454 | 4.417 | 5.180 | 5.749 | 6.132 | 6.338 | 6.383 | 6.280 | 6.046 | 5.699 | 5.258 | 4.742 | 4.169 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | 0.235 | -0.739 | -0.480 | -0.320 | -0.205 | -0.133 | -0.106 | -0.115 | -0.154 | -0.217 | -0.297 | -0.391 | -0.494 | -0.602 | -0.712 | -0.823 | -0.932 | -1.038 | -1.140 | -1.237 | -1.329 | -1.415 | -1.495 | -1.569 | -1.637 | -1.699 | -1.755 | -1.805 | -1.849 | -1.889 | -1.924 | -1.954 | -1.981 | -2.004 | -2.024 | -2.042 |
| Priv. saving surplus | Tfn_hc/Y | -2.216 | -1.039 | -1.335 | -1.496 | -1.586 | -1.637 | -1.639 | -1.609 | -1.556 | -1.487 | -1.410 | -1.328 | -1.247 | -1.169 | -1.094 | -1.025 | -0.961 | -0.903 | -0.850 | -0.802 | -0.759 | -0.720 | -0.685 | -0.654 | -0.626 | -0.602 | -0.580 | -0.561 | -0.545 | -0.532 | -0.521 | -0.513 | -0.506 | -0.501 | -0.499 | -0.498 |
| Balance of payments | Enl/Y | -1.981 | -1.778 | -1.816 | -1.816 | -1.791 | -1.770 | -1.746 | -1.724 | -1.710 | -1.704 | -1.707 | -1.720 | -1.741 | -1.771 | -1.807 | -1.848 | -1.893 | -1.941 | -1.990 | -2.039 | -2.088 | -2.135 | -2.180 | -2.223 | -2.263 | -2.301 | -2.335 | -2.366 | -2.395 | -2.421 | -2.445 | -2.466 | -2.487 | -2.505 | -2.523 | -2.540 |
| Foreign receivables | Wnnb_e/Y | -2.391 | -3.973 | -5.714 | -7.405 | -9.027 | -10.604 | -12.126 | -13.596 | -15.021 | -16.409 | -17.769 | -19.110 | -20.439 | -21.762 | -23.084 | -24.410 | -25.741 | -27.078 | -28.422 | -29.771 | -31.124 | -32.478 | -33.831 | -35.179 | -36.520 | -37.850 | -39.166 | -40.467 | -41.748 | -43.009 | -44.246 | -45.460 | -46.649 | -47.813 | -48.951 | -50.064 |
| Bond debt | Wbd_os_z/Y | 1.253 | 1.565 | 1.600 | 1.535 | 1.399 | 1.233 | 1.076 | 0.955 | 0.895 | 0.913 | 1.021 | 1.225 | 1.530 | 1.934 | 2.436 | 3.029 | 3.710 | 4.471 | 5.303 | 6.200 | 7.153 | 8.154 | 9.195 | 10.268 | 11.364 | 12.477 | 13.600 | 14.725 | 15.848 | 16.963 | 18.065 | 19.149 | 20.213 | 21.254 | 22.269 | 23.258 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.308 | -0.407 | -0.576 | -0.607 | -0.546 | -0.412 | -0.221 | 0.009 | 0.263 | 0.529 | 0.798 | 1.062 | 1.314 | 1.551 | 1.768 | 1.964 | 2.138 | 2.288 | 2.414 | 2.518 | 2.600 | 2.660 | 2.700 | 2.722 | 2.726 | 2.716 | 2.692 | 2.657 | 2.611 | 2.558 | 2.499 | 2.435 | 2.368 | 2.300 | 2.233 | 2.166 |
| Labour intensity | hq/fX | -0.315 | -0.456 | -0.599 | -0.676 | -0.715 | -0.730 | -0.730 | -0.722 | -0.710 | -0.698 | -0.686 | -0.675 | -0.667 | -0.660 | -0.655 | -0.653 | -0.651 | -0.652 | -0.653 | -0.656 | -0.659 | -0.663 | -0.668 | -0.672 | -0.677 | -0.682 | -0.687 | -0.691 | -0.696 | -0.700 | -0.703 | -0.706 | -0.709 | -0.711 | -0.712 | -0.713 |
| User cost | uim | -5.468 | -5.647 | -5.755 | -5.812 | -5.824 | -5.798 | -5.741 | -5.660 | -5.562 | -5.453 | -5.339 | -5.225 | -5.114 | -5.010 | -4.914 | -4.829 | -4.756 | -4.695 | -4.648 | -4.613 | -4.591 | -4.581 | -4.581 | -4.592 | -4.611 | -4.637 | -4.670 | -4.707 | -4.748 | -4.791 | -4.836 | -4.880 | -4.924 | -4.966 | -5.005 | -5.042 |
| Wage | lna | -0.023 | -0.039 | 0.063 | 0.274 | 0.570 | 0.935 | 1.348 | 1.790 | 2.244 | 2.695 | 3.131 | 3.541 | 3.916 | 4.252 | 4.544 | 4.790 | 4.989 | 5.142 | 5.250 | 5.317 | 5.345 | 5.338 | 5.300 | 5.236 | 5.150 | 5.046 | 4.928 | 4.802 | 4.670 | 4.537 | 4.405 | 4.277 | 4.156 | 4.043 | 3.941 | 3.851 |
| Consumption price | pcp | -0.078 | -0.473 | -0.797 | -1.042 | -1.221 | -1.341 | -1.412 | -1.443 | -1.443 | -1.420 | -1.379 | -1.329 | -1.272 | -1.215 | -1.159 | -1.108 | -1.064 | -1.029 | -1.002 | -0.986 | -0.979 | -0.983 | -0.996 | -1.018 | -1.049 | -1.086 | -1.129 | -1.178 | -1.230 | -1.285 | -1.341 | -1.398 | -1.454 | -1.509 | -1.561 | -1.611 |
| Terms of trade | bpe | -0.094 | -0.217 | -0.297 | -0.337 | -0.345 | -0.324 | -0.281 | -0.220 | -0.147 | -0.067 | 0.017 | 0.102 | 0.184 | 0.261 | 0.332 | 0.395 | 0.450 | 0.495 | 0.531 | 0.558 | 0.575 | 0.584 | 0.585 | 0.580 | 0.567 | 0.550 | 0.528 | 0.503 | 0.475 | 0.445 | 0.415 | 0.384 | 0.354 | 0.325 | 0.298 | 0.273 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 2.073 | 0.230 | 0.334 | 0.386 | 0.420 | 0.436 | 0.420 | 0.384 | 0.336 | 0.283 | 0.227 | 0.174 | 0.124 | 0.080 | 0.041 | 0.007 | -0.023 | -0.048 | -0.070 | -0.089 | -0.106 | -0.121 | -0.136 | -0.150 | -0.164 | -0.177 | -0.191 | -0.205 | -0.219 | -0.233 | -0.248 | -0.261 | -0.275 | -0.288 | -0.301 | -0.314 |
| Wage share | byw | -0.116 | 0.039 | 0.185 | 0.357 | 0.544 | 0.737 | 0.927 | 1.107 | 1.273 | 1.422 | 1.554 | 1.666 | 1.760 | 1.837 | 1.896 | 1.940 | 1.970 | 1.986 | 1.992 | 1.988 | 1.976 | 1.958 | 1.934 | 1.907 | 1.877 | 1.846 | 1.815 | 1.784 | 1.754 | 1.726 | 1.701 | 1.679 | 1.661 | 1.645 | 1.634 | 1.626 |