| 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 | 1218.7 | 2128.5 | 3676.7 | 4511.4 | 4566.1 | 4142.2 | 3403.1 | 2494.7 | 1539.6 | 626.4 | -183.4 | -851.8 | -1358.9 | -1698.3 | -1874.2 | -1897.4 | -1783.6 | -1551.1 | -1219.5 | -808.4 | -336.8 | 177.4 | 717.9 | 1270.2 | 1821.5 | 2360.9 | 2879.2 | 3368.8 | 3823.8 | 4239.7 | 4613.3 | 4942.8 | 5227.2 | 5466.9 | 5663.2 | 5817.9 |
| Pub. consumption | fCo | -138.8 | -200.6 | -292.1 | -367.5 | -415.4 | -440.1 | -447.5 | -443.5 | -434.0 | -423.5 | -415.6 | -412.9 | -416.7 | -427.8 | -446.1 | -471.3 | -502.4 | -538.4 | -578.2 | -620.6 | -664.4 | -708.7 | -752.4 | -794.9 | -835.5 | -873.6 | -909.1 | -941.7 | -971.2 | -997.8 | -1021.5 | -1042.6 | -1061.2 | -1077.7 | -1092.4 | -1105.7 |
| Investment | fI | 1115.7 | 2149.6 | 3535.8 | 4481.5 | 4846.8 | 4946.1 | 4868.2 | 4681.5 | 4450.4 | 4232.0 | 4068.0 | 3988.1 | 4008.4 | 4133.9 | 4360.2 | 4675.8 | 5064.5 | 5507.3 | 5984.7 | 6477.4 | 6967.8 | 7440.7 | 7883.4 | 8286.1 | 8642.0 | 8946.9 | 9199.0 | 9398.7 | 9548.1 | 9651.0 | 9712.2 | 9737.2 | 9732.5 | 9704.4 | 9659.6 | 9604.8 |
| Export | fE | 1119.1 | 2495.6 | 4111.1 | 5802.1 | 7631.9 | 9586.1 | 11637.8 | 13754.2 | 15912.3 | 18087.8 | 20260.2 | 22408.7 | 24513.3 | 26554.4 | 28513.2 | 30372.0 | 32114.7 | 33727.5 | 35199.2 | 36521.6 | 37689.8 | 38702.6 | 39561.9 | 40273.2 | 40845.0 | 41288.9 | 41618.6 | 41850.0 | 42000.3 | 42088.1 | 42132.1 | 42151.5 | 42164.9 | 42190.2 | 42244.2 | 42342.4 |
| Import | fM | 837.0 | 1622.0 | 2833.9 | 3573.6 | 3786.7 | 3817.1 | 3761.9 | 3680.1 | 3625.1 | 3632.4 | 3724.1 | 3911.0 | 4194.9 | 4570.5 | 5027.1 | 5550.6 | 6124.7 | 6732.7 | 7357.6 | 7983.7 | 8597.0 | 9185.3 | 9738.5 | 10248.8 | 10710.7 | 11120.8 | 11477.4 | 11780.9 | 12032.9 | 12236.5 | 12395.7 | 12515.6 | 12601.6 | 12659.8 | 12696.6 | 12718.1 |
| GDP | fY | 2529.8 | 5058.0 | 8427.6 | 11185.0 | 13272.0 | 14881.8 | 16171.3 | 17265.3 | 18276.6 | 19292.4 | 20374.6 | 21560.4 | 22865.6 | 24288.0 | 25811.8 | 27411.8 | 29057.1 | 30714.2 | 32349.8 | 33933.2 | 35437.3 | 36840.0 | 38124.5 | 39279.9 | 40300.3 | 41185.5 | 41939.4 | 42570.0 | 43088.8 | 43509.8 | 43848.8 | 44123.2 | 44350.8 | 44549.8 | 44738.1 | 44932.7 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | -28.760 | -26.170 | -22.842 | -19.781 | -17.173 | -14.973 | -13.125 | -11.548 | -10.152 | -8.857 | -7.604 | -6.351 | -5.078 | -3.781 | -2.471 | -1.168 | 0.102 | 1.311 | 2.432 | 3.439 | 4.312 | 5.035 | 5.598 | 5.996 | 6.232 | 6.311 | 6.243 | 6.042 | 5.724 | 5.307 | 4.809 | 4.250 | 3.649 | 3.024 | 2.392 | 1.768 |
| Unemployment | Ul | 16.255 | 12.612 | 11.082 | 9.735 | 8.553 | 7.532 | 6.655 | 5.891 | 5.200 | 4.550 | 3.913 | 3.273 | 2.621 | 1.958 | 1.289 | 0.624 | -0.023 | -0.638 | -1.207 | -1.719 | -2.163 | -2.530 | -2.817 | -3.021 | -3.143 | -3.186 | -3.154 | -3.055 | -2.897 | -2.689 | -2.440 | -2.160 | -1.858 | -1.543 | -1.225 | -0.910 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.091 | -0.038 | -0.074 | 0.005 | 0.061 | 0.098 | 0.125 | 0.143 | 0.157 | 0.169 | 0.181 | 0.194 | 0.211 | 0.230 | 0.251 | 0.275 | 0.300 | 0.326 | 0.353 | 0.378 | 0.403 | 0.426 | 0.448 | 0.467 | 0.484 | 0.499 | 0.512 | 0.522 | 0.531 | 0.538 | 0.544 | 0.548 | 0.552 | 0.555 | 0.557 | 0.560 |
| Priv. saving surplus | Tfn_hc/Y | 0.053 | -0.041 | -0.049 | -0.137 | -0.173 | -0.177 | -0.161 | -0.133 | -0.097 | -0.060 | -0.026 | 0.005 | 0.029 | 0.047 | 0.059 | 0.065 | 0.067 | 0.065 | 0.061 | 0.054 | 0.047 | 0.039 | 0.031 | 0.024 | 0.018 | 0.012 | 0.008 | 0.005 | 0.002 | 0.001 | 0.001 | 0.001 | 0.002 | 0.004 | 0.006 | 0.008 |
| Balance of payments | Enl/Y | -0.039 | -0.080 | -0.123 | -0.133 | -0.113 | -0.079 | -0.037 | 0.011 | 0.060 | 0.108 | 0.155 | 0.199 | 0.239 | 0.276 | 0.310 | 0.340 | 0.367 | 0.392 | 0.413 | 0.433 | 0.450 | 0.466 | 0.479 | 0.491 | 0.502 | 0.511 | 0.519 | 0.527 | 0.533 | 0.539 | 0.544 | 0.549 | 0.554 | 0.559 | 0.563 | 0.568 |
| Foreign receivables | Wnnb_e/Y | 0.024 | 0.011 | -0.060 | -0.136 | -0.181 | -0.190 | -0.156 | -0.078 | 0.043 | 0.204 | 0.402 | 0.632 | 0.889 | 1.169 | 1.468 | 1.782 | 2.106 | 2.439 | 2.777 | 3.119 | 3.461 | 3.802 | 4.141 | 4.477 | 4.808 | 5.134 | 5.454 | 5.768 | 6.075 | 6.375 | 6.669 | 6.956 | 7.236 | 7.511 | 7.779 | 8.043 |
| Bond debt | Wbd_os_z/Y | 0.089 | 0.144 | 0.222 | 0.226 | 0.182 | 0.109 | 0.016 | -0.091 | -0.207 | -0.330 | -0.462 | -0.604 | -0.758 | -0.927 | -1.111 | -1.313 | -1.533 | -1.770 | -2.023 | -2.292 | -2.574 | -2.866 | -3.167 | -3.474 | -3.784 | -4.095 | -4.405 | -4.711 | -5.012 | -5.307 | -5.595 | -5.874 | -6.145 | -6.407 | -6.660 | -6.905 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.092 | -0.175 | -0.270 | -0.335 | -0.375 | -0.401 | -0.419 | -0.435 | -0.452 | -0.472 | -0.496 | -0.524 | -0.556 | -0.589 | -0.623 | -0.655 | -0.684 | -0.709 | -0.729 | -0.743 | -0.751 | -0.754 | -0.750 | -0.741 | -0.727 | -0.709 | -0.688 | -0.664 | -0.638 | -0.612 | -0.585 | -0.558 | -0.533 | -0.508 | -0.486 | -0.466 |
| Labour intensity | hq/fX | -0.028 | -0.044 | -0.062 | -0.069 | -0.067 | -0.061 | -0.054 | -0.048 | -0.043 | -0.040 | -0.038 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.036 | -0.034 | -0.032 | -0.030 | -0.027 | -0.024 | -0.021 | -0.018 | -0.015 | -0.012 | -0.009 | -0.007 | -0.004 | -0.003 | -0.001 | 0.000 | 0.001 | 0.001 | 0.001 |
| User cost | uim | -0.122 | -0.223 | -0.318 | -0.399 | -0.474 | -0.543 | -0.606 | -0.664 | -0.717 | -0.766 | -0.810 | -0.850 | -0.885 | -0.915 | -0.939 | -0.959 | -0.972 | -0.981 | -0.984 | -0.983 | -0.977 | -0.967 | -0.954 | -0.938 | -0.919 | -0.900 | -0.879 | -0.858 | -0.837 | -0.816 | -0.797 | -0.778 | -0.762 | -0.747 | -0.734 | -0.724 |
| Wage | lna | -0.293 | -0.631 | -0.914 | -1.139 | -1.337 | -1.513 | -1.669 | -1.807 | -1.930 | -2.038 | -2.131 | -2.211 | -2.277 | -2.329 | -2.366 | -2.388 | -2.397 | -2.393 | -2.377 | -2.349 | -2.311 | -2.266 | -2.214 | -2.157 | -2.097 | -2.035 | -1.974 | -1.913 | -1.856 | -1.802 | -1.753 | -1.709 | -1.671 | -1.639 | -1.612 | -1.592 |
| Consumption price | pcp | -0.103 | -0.196 | -0.287 | -0.366 | -0.440 | -0.510 | -0.576 | -0.637 | -0.694 | -0.748 | -0.799 | -0.845 | -0.888 | -0.926 | -0.959 | -0.987 | -1.010 | -1.027 | -1.039 | -1.046 | -1.047 | -1.044 | -1.038 | -1.027 | -1.014 | -0.998 | -0.980 | -0.961 | -0.942 | -0.922 | -0.903 | -0.884 | -0.867 | -0.851 | -0.836 | -0.824 |
| Terms of trade | bpe | -0.076 | -0.144 | -0.207 | -0.261 | -0.311 | -0.358 | -0.401 | -0.441 | -0.478 | -0.511 | -0.542 | -0.569 | -0.592 | -0.612 | -0.628 | -0.640 | -0.649 | -0.654 | -0.655 | -0.653 | -0.648 | -0.640 | -0.631 | -0.619 | -0.606 | -0.592 | -0.577 | -0.562 | -0.548 | -0.534 | -0.520 | -0.508 | -0.496 | -0.486 | -0.478 | -0.470 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.085 | 0.000 | -0.021 | 0.072 | 0.116 | 0.124 | 0.111 | 0.082 | 0.046 | 0.007 | -0.031 | -0.065 | -0.096 | -0.121 | -0.141 | -0.157 | -0.168 | -0.176 | -0.181 | -0.183 | -0.184 | -0.183 | -0.181 | -0.179 | -0.176 | -0.172 | -0.169 | -0.165 | -0.161 | -0.158 | -0.154 | -0.151 | -0.148 | -0.145 | -0.142 | -0.140 |
| Wage share | byw | -0.102 | -0.194 | -0.267 | -0.313 | -0.343 | -0.364 | -0.380 | -0.392 | -0.402 | -0.410 | -0.416 | -0.420 | -0.421 | -0.419 | -0.415 | -0.407 | -0.397 | -0.384 | -0.369 | -0.352 | -0.334 | -0.315 | -0.295 | -0.276 | -0.258 | -0.240 | -0.224 | -0.209 | -0.196 | -0.185 | -0.176 | -0.169 | -0.163 | -0.160 | -0.158 | -0.158 |