| 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 | -13213.2 | -35473.4 | -44620.3 | -51636.4 | -56007.1 | -58215.6 | -58704.1 | -57654.2 | -55300.1 | -51859.0 | -47565.7 | -42672.9 | -37458.0 | -32212.8 | -27210.2 | -22643.3 | -18637.7 | -15350.3 | -12986.5 | -11743.1 | -11767.1 | -13142.8 | -15889.8 | -19966.8 | -25275.7 | -31668.9 | -38955.8 | -46910.1 | -55278.3 | -63787.6 | -72155.4 | -80098.9 | -87345.2 | -93642.0 | -98768.1 | -102544.3 |
| Pub. consumption | fCo | -1354.6 | -2571.4 | -2717.1 | -2533.5 | -1844.1 | -634.0 | 1048.2 | 3131.5 | 5505.9 | 8042.4 | 10599.7 | 13033.3 | 15202.8 | 16979.7 | 18257.5 | 18964.6 | 19067.4 | 18558.1 | 17447.7 | 15768.7 | 13577.6 | 10954.0 | 7998.1 | 4826.2 | 1566.4 | -1647.2 | -4679.4 | -7399.4 | -9685.4 | -11429.5 | -12541.9 | -12954.8 | -12625.4 | -11539.1 | -9710.8 | -7186.6 |
| Investment | fI | 1544.3 | -4647.0 | -6240.6 | -6733.1 | -6201.5 | -4303.7 | -1187.5 | 2962.8 | 7930.9 | 13377.7 | 18979.2 | 24393.8 | 29305.3 | 33424.8 | 36531.7 | 38516.4 | 39368.1 | 39082.6 | 37640.7 | 35054.1 | 31393.9 | 26788.4 | 21412.9 | 15479.1 | 9225.5 | 2907.7 | -3211.0 | -8868.8 | -13814.9 | -17818.6 | -20678.8 | -22232.7 | -22364.0 | -21010.6 | -18170.3 | -13904.3 |
| Export | fE | 1259.6 | 6592.5 | 12064.4 | 18152.3 | 24434.5 | 31165.6 | 38104.4 | 45133.2 | 51966.8 | 58345.1 | 63964.8 | 68550.7 | 71848.9 | 73660.4 | 73849.0 | 72359.4 | 69219.1 | 64533.8 | 58478.9 | 51293.4 | 43270.0 | 34743.1 | 26075.4 | 17642.5 | 9818.4 | 2960.4 | -2604.3 | -6591.7 | -8771.6 | -8976.7 | -7110.7 | -3153.4 | 2836.2 | 10718.4 | 20274.9 | 31213.1 |
| Import | fM | -5168.5 | -15777.3 | -18319.7 | -18997.6 | -18206.7 | -15879.7 | -12302.8 | -7610.9 | -2049.7 | 4098.3 | 10525.7 | 16911.2 | 22928.0 | 28261.0 | 32640.6 | 35893.4 | 37932.5 | 38676.5 | 38037.5 | 35969.5 | 32497.2 | 27715.8 | 21784.2 | 14915.7 | 7368.4 | -566.0 | -8573.2 | -16328.9 | -23510.9 | -29811.9 | -34951.7 | -38688.9 | -40832.1 | -41249.3 | -39875.6 | -36719.2 |
| GDP | fY | -6997.3 | -21551.0 | -24673.6 | -25362.2 | -22927.0 | -17517.5 | -9677.0 | 164.3 | 11394.8 | 23338.7 | 35289.7 | 46545.5 | 56436.2 | 64360.2 | 69843.8 | 72628.0 | 72656.5 | 69943.5 | 64530.1 | 56538.0 | 46205.8 | 33887.9 | 20037.5 | 5183.5 | -10093.5 | -25186.6 | -39485.8 | -52401.0 | -63383.3 | -71945.2 | -77678.8 | -80273.6 | -79531.4 | -75379.4 | -67880.2 | -57237.2 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | -10.813 | -23.343 | -27.101 | -27.664 | -24.615 | -18.234 | -9.108 | 2.149 | 14.753 | 27.878 | 40.690 | 52.403 | 62.304 | 69.797 | 74.446 | 76.037 | 74.572 | 70.176 | 63.046 | 53.467 | 41.820 | 28.571 | 14.257 | -0.545 | -15.241 | -29.250 | -42.021 | -53.056 | -61.929 | -68.299 | -71.921 | -72.657 | -70.477 | -65.466 | -57.818 | -47.836 |
| Unemployment | Ul | 6.111 | 12.373 | 13.606 | 13.761 | 12.113 | 8.825 | 4.195 | -1.481 | -7.812 | -14.387 | -20.794 | -26.639 | -31.568 | -35.284 | -37.572 | -38.329 | -37.560 | -35.324 | -31.718 | -26.881 | -21.006 | -14.330 | -7.121 | 0.329 | 7.722 | 14.765 | 21.183 | 26.725 | 31.177 | 34.370 | 36.179 | 36.536 | 35.427 | 32.893 | 29.035 | 24.004 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | 1.424 | 0.046 | -0.048 | -0.148 | -0.203 | -0.210 | -0.176 | -0.104 | -0.006 | 0.110 | 0.232 | 0.354 | 0.468 | 0.568 | 0.648 | 0.700 | 0.722 | 0.717 | 0.689 | 0.637 | 0.565 | 0.473 | 0.365 | 0.244 | 0.116 | -0.016 | -0.145 | -0.267 | -0.376 | -0.469 | -0.541 | -0.591 | -0.617 | -0.617 | -0.594 | -0.548 |
| Priv. saving surplus | Tfn_hc/Y | -2.861 | -0.751 | -0.370 | -0.063 | 0.140 | 0.239 | 0.261 | 0.219 | 0.130 | 0.008 | -0.131 | -0.276 | -0.418 | -0.547 | -0.656 | -0.739 | -0.795 | -0.827 | -0.836 | -0.822 | -0.784 | -0.723 | -0.641 | -0.540 | -0.426 | -0.301 | -0.173 | -0.045 | 0.077 | 0.187 | 0.281 | 0.356 | 0.409 | 0.437 | 0.440 | 0.419 |
| Balance of payments | Enl/Y | -1.437 | -0.705 | -0.417 | -0.211 | -0.062 | 0.029 | 0.085 | 0.115 | 0.124 | 0.118 | 0.101 | 0.078 | 0.051 | 0.021 | -0.008 | -0.039 | -0.073 | -0.109 | -0.147 | -0.185 | -0.219 | -0.250 | -0.276 | -0.296 | -0.310 | -0.317 | -0.318 | -0.312 | -0.299 | -0.282 | -0.260 | -0.235 | -0.208 | -0.181 | -0.154 | -0.130 |
| Foreign receivables | Wnnb_e/Y | -1.627 | -1.792 | -2.010 | -2.107 | -2.181 | -2.209 | -2.241 | -2.296 | -2.384 | -2.512 | -2.682 | -2.895 | -3.147 | -3.437 | -3.759 | -4.113 | -4.498 | -4.915 | -5.363 | -5.837 | -6.333 | -6.846 | -7.369 | -7.898 | -8.424 | -8.942 | -9.446 | -9.928 | -10.384 | -10.808 | -11.198 | -11.550 | -11.864 | -12.142 | -12.384 | -12.594 |
| Bond debt | Wbd_os_z/Y | 0.569 | 0.442 | 0.351 | 0.380 | 0.461 | 0.539 | 0.565 | 0.504 | 0.332 | 0.040 | -0.370 | -0.885 | -1.487 | -2.152 | -2.851 | -3.553 | -4.225 | -4.841 | -5.377 | -5.815 | -6.137 | -6.330 | -6.384 | -6.294 | -6.062 | -5.692 | -5.196 | -4.590 | -3.895 | -3.136 | -2.342 | -1.540 | -0.762 | -0.035 | 0.613 | 1.162 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | 0.205 | 0.518 | 0.438 | 0.263 | -0.006 | -0.342 | -0.708 | -1.079 | -1.426 | -1.723 | -1.953 | -2.100 | -2.156 | -2.118 | -1.987 | -1.773 | -1.488 | -1.146 | -0.760 | -0.346 | 0.080 | 0.502 | 0.904 | 1.268 | 1.580 | 1.827 | 1.999 | 2.091 | 2.097 | 2.019 | 1.860 | 1.628 | 1.332 | 0.986 | 0.604 | 0.203 |
| Labour intensity | hq/fX | -0.160 | -0.186 | -0.287 | -0.374 | -0.450 | -0.513 | -0.560 | -0.590 | -0.605 | -0.607 | -0.596 | -0.575 | -0.547 | -0.514 | -0.478 | -0.443 | -0.412 | -0.385 | -0.365 | -0.352 | -0.346 | -0.347 | -0.356 | -0.371 | -0.393 | -0.420 | -0.451 | -0.484 | -0.518 | -0.553 | -0.585 | -0.614 | -0.639 | -0.658 | -0.671 | -0.678 |
| User cost | uim | -5.459 | -5.699 | -5.942 | -6.164 | -6.364 | -6.532 | -6.659 | -6.739 | -6.765 | -6.737 | -6.654 | -6.520 | -6.340 | -6.121 | -5.874 | -5.609 | -5.337 | -5.069 | -4.816 | -4.589 | -4.396 | -4.247 | -4.146 | -4.099 | -4.107 | -4.169 | -4.282 | -4.441 | -4.639 | -4.867 | -5.116 | -5.375 | -5.633 | -5.881 | -6.109 | -6.308 |
| Wage | lna | -0.174 | -0.549 | -0.958 | -1.356 | -1.717 | -2.004 | -2.189 | -2.249 | -2.170 | -1.946 | -1.579 | -1.079 | -0.463 | 0.246 | 1.019 | 1.825 | 2.631 | 3.406 | 4.117 | 4.736 | 5.238 | 5.601 | 5.811 | 5.861 | 5.750 | 5.484 | 5.077 | 4.547 | 3.920 | 3.223 | 2.484 | 1.736 | 1.009 | 0.329 | -0.276 | -0.786 |
| Consumption price | pcp | -0.126 | -0.616 | -1.084 | -1.515 | -1.912 | -2.268 | -2.575 | -2.826 | -3.016 | -3.143 | -3.205 | -3.203 | -3.143 | -3.031 | -2.875 | -2.685 | -2.471 | -2.246 | -2.020 | -1.805 | -1.612 | -1.449 | -1.325 | -1.247 | -1.218 | -1.240 | -1.312 | -1.433 | -1.596 | -1.796 | -2.025 | -2.273 | -2.530 | -2.787 | -3.034 | -3.262 |
| Terms of trade | bpe | -0.127 | -0.325 | -0.516 | -0.692 | -0.850 | -0.984 | -1.088 | -1.158 | -1.189 | -1.182 | -1.136 | -1.054 | -0.938 | -0.795 | -0.630 | -0.451 | -0.265 | -0.081 | 0.095 | 0.255 | 0.393 | 0.503 | 0.581 | 0.623 | 0.629 | 0.598 | 0.533 | 0.435 | 0.310 | 0.163 | 0.000 | -0.171 | -0.345 | -0.513 | -0.670 | -0.809 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 3.307 | 0.666 | 0.057 | -0.417 | -0.748 | -0.968 | -1.117 | -1.208 | -1.256 | -1.272 | -1.261 | -1.230 | -1.184 | -1.126 | -1.064 | -1.003 | -0.946 | -0.891 | -0.837 | -0.787 | -0.744 | -0.711 | -0.692 | -0.686 | -0.694 | -0.716 | -0.750 | -0.795 | -0.850 | -0.912 | -0.979 | -1.049 | -1.120 | -1.189 | -1.254 | -1.312 |
| Wage share | byw | -0.042 | 0.111 | 0.159 | 0.172 | 0.178 | 0.198 | 0.244 | 0.322 | 0.435 | 0.581 | 0.758 | 0.961 | 1.182 | 1.413 | 1.645 | 1.869 | 2.074 | 2.254 | 2.403 | 2.516 | 2.588 | 2.619 | 2.608 | 2.556 | 2.466 | 2.343 | 2.193 | 2.022 | 1.838 | 1.649 | 1.463 | 1.287 | 1.128 | 0.993 | 0.887 | 0.813 |