| 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 | 4825.6 | 1859.7 | 8310.4 | 13723.5 | 18736.6 | 23267.6 | 27262.9 | 30832.8 | 33992.9 | 36778.5 | 39204.1 | 41277.1 | 42995.3 | 44354.0 | 45348.0 | 45975.5 | 46239.3 | 46148.5 | 45718.5 | 44971.5 | 43936.1 | 42646.8 | 41143.5 | 39470.8 | 37676.7 | 35812.0 | 33928.9 | 32079.8 | 30315.9 | 28686.3 | 27236.2 | 26006.3 | 25031.1 | 24338.5 | 23948.9 | 23874.5 |
| Pub. consumption | fCo | -168.1 | -133.4 | -373.7 | -640.1 | -893.1 | -1115.6 | -1300.4 | -1448.4 | -1559.9 | -1637.0 | -1681.4 | -1695.7 | -1682.1 | -1642.8 | -1580.4 | -1497.4 | -1396.4 | -1280.2 | -1151.7 | -1013.9 | -869.9 | -722.7 | -575.2 | -430.6 | -291.5 | -160.6 | -40.5 | 66.6 | 158.9 | 234.7 | 292.7 | 332.2 | 352.7 | 354.3 | 337.6 | 303.3 |
| Investment | fI | 13882.0 | 21308.9 | 28907.3 | 34271.8 | 38284.1 | 41372.7 | 43599.0 | 45013.3 | 45724.8 | 45789.5 | 45301.5 | 44332.5 | 42961.0 | 41255.9 | 39286.4 | 37116.5 | 34808.7 | 32422.2 | 30013.7 | 27636.7 | 25341.6 | 23175.8 | 21182.8 | 19402.2 | 17869.2 | 16614.2 | 15662.3 | 15032.8 | 14738.6 | 14786.3 | 15175.4 | 15898.1 | 16939.9 | 18279.4 | 19888.7 | 21734.1 |
| Export | fE | 2039.3 | 8338.7 | 14104.3 | 19632.6 | 24285.3 | 28223.6 | 31154.3 | 33041.6 | 33785.9 | 33403.3 | 31921.1 | 29424.9 | 26022.0 | 21849.5 | 17058.5 | 11812.3 | 6277.4 | 620.1 | -4999.2 | -10429.6 | -15532.9 | -20185.8 | -24282.4 | -27735.2 | -30476.1 | -32456.7 | -33649.0 | -34044.3 | -33653.5 | -32505.4 | -30646.3 | -28137.9 | -25056.2 | -21488.8 | -17533.3 | -13294.6 |
| Import | fM | 8542.7 | 12309.7 | 19265.9 | 24899.4 | 29373.1 | 33403.7 | 36778.0 | 39539.3 | 41669.3 | 43175.1 | 44070.8 | 44379.7 | 44131.5 | 43364.9 | 42126.2 | 40469.2 | 38454.2 | 36146.8 | 33616.3 | 30934.5 | 28174.0 | 25407.1 | 22704.3 | 20133.2 | 17757.1 | 15633.7 | 13814.4 | 12343.0 | 11254.8 | 10576.0 | 10323.0 | 10502.3 | 11110.1 | 12132.5 | 13546.0 | 15317.8 |
| GDP | fY | 12464.0 | 19537.7 | 32526.8 | 43232.3 | 52483.3 | 60005.5 | 65772.2 | 69876.4 | 72372.3 | 73366.8 | 72987.5 | 71378.7 | 68694.3 | 65095.3 | 60746.4 | 55814.0 | 50463.5 | 44856.8 | 39150.2 | 33492.0 | 28020.8 | 22864.3 | 18137.1 | 13940.4 | 10360.7 | 7468.6 | 5318.6 | 3948.1 | 3377.3 | 3608.8 | 4627.4 | 6401.0 | 8880.7 | 12002.2 | 15687.1 | 19845.1 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 4.667 | 10.710 | 20.939 | 30.301 | 38.596 | 45.391 | 50.416 | 53.640 | 55.084 | 54.859 | 53.120 | 50.054 | 45.866 | 40.769 | 34.976 | 28.699 | 22.137 | 15.478 | 8.896 | 2.546 | -3.434 | -8.928 | -13.838 | -18.089 | -21.624 | -24.406 | -26.417 | -27.659 | -28.148 | -27.917 | -27.015 | -25.501 | -23.447 | -20.932 | -18.045 | -14.875 |
| Unemployment | Ul | -2.638 | -5.700 | -11.049 | -15.623 | -19.703 | -23.049 | -25.521 | -27.111 | -27.820 | -27.702 | -26.830 | -25.295 | -23.197 | -20.641 | -17.732 | -14.577 | -11.275 | -7.920 | -4.601 | -1.396 | 1.626 | 4.405 | 6.892 | 9.047 | 10.843 | 12.260 | 13.288 | 13.928 | 14.188 | 14.084 | 13.640 | 12.887 | 11.859 | 10.598 | 9.146 | 7.552 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | 0.238 | -0.723 | -0.444 | -0.253 | -0.100 | 0.015 | 0.085 | 0.117 | 0.113 | 0.078 | 0.016 | -0.069 | -0.174 | -0.293 | -0.424 | -0.563 | -0.707 | -0.853 | -0.998 | -1.141 | -1.279 | -1.410 | -1.532 | -1.644 | -1.746 | -1.836 | -1.914 | -1.980 | -2.034 | -2.076 | -2.106 | -2.127 | -2.137 | -2.140 | -2.135 | -2.124 |
| Priv. saving surplus | Tfn_hc/Y | -2.215 | -1.042 | -1.349 | -1.527 | -1.641 | -1.719 | -1.751 | -1.749 | -1.720 | -1.670 | -1.605 | -1.529 | -1.448 | -1.362 | -1.275 | -1.188 | -1.102 | -1.019 | -0.940 | -0.864 | -0.793 | -0.727 | -0.667 | -0.612 | -0.563 | -0.521 | -0.485 | -0.456 | -0.433 | -0.417 | -0.406 | -0.402 | -0.403 | -0.408 | -0.419 | -0.432 |
| Balance of payments | Enl/Y | -1.976 | -1.765 | -1.793 | -1.780 | -1.741 | -1.705 | -1.666 | -1.632 | -1.606 | -1.591 | -1.589 | -1.599 | -1.621 | -1.655 | -1.699 | -1.751 | -1.809 | -1.872 | -1.938 | -2.005 | -2.072 | -2.137 | -2.199 | -2.256 | -2.309 | -2.357 | -2.399 | -2.436 | -2.467 | -2.492 | -2.513 | -2.528 | -2.540 | -2.548 | -2.554 | -2.557 |
| Foreign receivables | Wnnb_e/Y | -2.393 | -3.971 | -5.697 | -7.360 | -8.932 | -10.443 | -11.880 | -13.248 | -14.558 | -15.823 | -17.056 | -18.270 | -19.478 | -20.690 | -21.914 | -23.159 | -24.428 | -25.725 | -27.049 | -28.401 | -29.777 | -31.174 | -32.587 | -34.010 | -35.438 | -36.863 | -38.278 | -39.678 | -41.056 | -42.406 | -43.724 | -45.004 | -46.245 | -47.442 | -48.595 | -49.704 |
| Bond debt | Wbd_os_z/Y | 1.248 | 1.537 | 1.523 | 1.375 | 1.116 | 0.787 | 0.428 | 0.075 | -0.242 | -0.496 | -0.662 | -0.726 | -0.673 | -0.494 | -0.185 | 0.256 | 0.829 | 1.529 | 2.350 | 3.285 | 4.322 | 5.451 | 6.659 | 7.932 | 9.256 | 10.617 | 12.000 | 13.391 | 14.777 | 16.144 | 17.481 | 18.778 | 20.026 | 21.218 | 22.347 | 23.412 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.333 | -0.467 | -0.688 | -0.776 | -0.773 | -0.687 | -0.531 | -0.319 | -0.063 | 0.226 | 0.536 | 0.858 | 1.184 | 1.505 | 1.814 | 2.105 | 2.374 | 2.615 | 2.826 | 3.005 | 3.149 | 3.258 | 3.332 | 3.372 | 3.379 | 3.356 | 3.305 | 3.229 | 3.132 | 3.016 | 2.887 | 2.747 | 2.601 | 2.453 | 2.305 | 2.162 |
| Labour intensity | hq/fX | -0.337 | -0.501 | -0.676 | -0.783 | -0.850 | -0.888 | -0.904 | -0.905 | -0.895 | -0.879 | -0.858 | -0.834 | -0.809 | -0.784 | -0.759 | -0.737 | -0.716 | -0.699 | -0.684 | -0.671 | -0.662 | -0.656 | -0.653 | -0.653 | -0.655 | -0.659 | -0.665 | -0.674 | -0.683 | -0.694 | -0.705 | -0.716 | -0.728 | -0.739 | -0.750 | -0.760 |
| User cost | uim | -5.470 | -5.649 | -5.758 | -5.812 | -5.816 | -5.775 | -5.696 | -5.586 | -5.452 | -5.302 | -5.141 | -4.978 | -4.816 | -4.662 | -4.519 | -4.391 | -4.282 | -4.192 | -4.124 | -4.078 | -4.054 | -4.051 | -4.068 | -4.104 | -4.156 | -4.223 | -4.301 | -4.388 | -4.482 | -4.579 | -4.678 | -4.775 | -4.868 | -4.956 | -5.037 | -5.109 |
| Wage | lna | -0.022 | -0.031 | 0.089 | 0.332 | 0.681 | 1.120 | 1.628 | 2.187 | 2.776 | 3.375 | 3.967 | 4.534 | 5.063 | 5.542 | 5.961 | 6.314 | 6.594 | 6.800 | 6.932 | 6.992 | 6.982 | 6.910 | 6.780 | 6.600 | 6.379 | 6.125 | 5.846 | 5.553 | 5.252 | 4.952 | 4.661 | 4.384 | 4.128 | 3.897 | 3.696 | 3.527 |
| Consumption price | pcp | -0.077 | -0.470 | -0.789 | -1.024 | -1.185 | -1.282 | -1.322 | -1.314 | -1.268 | -1.193 | -1.097 | -0.988 | -0.872 | -0.755 | -0.644 | -0.543 | -0.455 | -0.383 | -0.330 | -0.298 | -0.285 | -0.294 | -0.322 | -0.370 | -0.434 | -0.513 | -0.606 | -0.708 | -0.819 | -0.934 | -1.051 | -1.169 | -1.283 | -1.392 | -1.495 | -1.589 |
| Terms of trade | bpe | -0.094 | -0.214 | -0.290 | -0.323 | -0.318 | -0.281 | -0.215 | -0.128 | -0.024 | 0.092 | 0.213 | 0.336 | 0.457 | 0.571 | 0.675 | 0.768 | 0.847 | 0.911 | 0.959 | 0.991 | 1.006 | 1.006 | 0.992 | 0.964 | 0.925 | 0.876 | 0.818 | 0.755 | 0.687 | 0.618 | 0.547 | 0.478 | 0.412 | 0.350 | 0.294 | 0.244 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 2.066 | 0.212 | 0.305 | 0.348 | 0.379 | 0.399 | 0.392 | 0.369 | 0.336 | 0.296 | 0.254 | 0.212 | 0.172 | 0.135 | 0.102 | 0.073 | 0.046 | 0.022 | 0.001 | -0.019 | -0.038 | -0.056 | -0.074 | -0.092 | -0.111 | -0.129 | -0.148 | -0.168 | -0.187 | -0.207 | -0.227 | -0.246 | -0.265 | -0.283 | -0.301 | -0.317 |
| Wage share | byw | -0.121 | 0.029 | 0.171 | 0.341 | 0.530 | 0.733 | 0.939 | 1.143 | 1.338 | 1.520 | 1.686 | 1.833 | 1.959 | 2.064 | 2.147 | 2.208 | 2.248 | 2.268 | 2.270 | 2.255 | 2.225 | 2.183 | 2.131 | 2.071 | 2.006 | 1.938 | 1.869 | 1.800 | 1.735 | 1.674 | 1.618 | 1.569 | 1.529 | 1.496 | 1.472 | 1.457 |