| 2023 | 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 | ||
| Million 2010-Dkr. | |||||||||||||||||||||||||||||||||||||
| Priv. consumption | fCp | 166.8 | 552.9 | 779.3 | 880.4 | 936.4 | 980.5 | 1027.9 | 1082.4 | 1141.5 | 1202.5 | 1262.6 | 1319.5 | 1371.3 | 1417.1 | 1456.2 | 1488.4 | 1514.1 | 1533.6 | 1547.7 | 1557.2 | 1562.9 | 1565.8 | 1566.8 | 1566.9 | 1566.9 | 1567.6 | 1569.7 | 1573.9 | 1580.8 | 1590.9 | 1604.4 | 1621.8 | 1643.2 | 1668.8 | 1698.5 | 1732.3 |
| Pub. consumption | fCo | -14.8 | 101.2 | 212.2 | 326.8 | 442.9 | 559.4 | 675.3 | 790.2 | 904.1 | 1017.1 | 1129.3 | 1240.7 | 1351.6 | 1462.0 | 1571.9 | 1681.5 | 1790.8 | 1899.8 | 2008.6 | 2117.1 | 2225.5 | 2333.8 | 2442.0 | 2550.0 | 2658.1 | 2766.1 | 2874.2 | 2982.5 | 3090.9 | 3199.5 | 3308.5 | 3417.8 | 3527.6 | 3638.0 | 3749.0 | 3860.7 |
| Investment | fI | 2872.4 | 2997.8 | 2913.8 | 2913.2 | 2926.8 | 2951.5 | 2976.4 | 2999.2 | 3022.1 | 3044.9 | 3068.4 | 3092.5 | 3117.6 | 3143.7 | 3171.0 | 3199.8 | 3230.4 | 3263.4 | 3299.1 | 3337.9 | 3380.5 | 3427.1 | 3478.1 | 3533.8 | 3594.4 | 3660.0 | 3730.7 | 3806.3 | 3886.8 | 3972.0 | 4061.7 | 4155.5 | 4253.2 | 4354.5 | 4458.9 | 4566.1 |
| Export | fE | -53.9 | -146.7 | -262.8 | -401.0 | -554.8 | -722.5 | -901.5 | -1089.2 | -1282.7 | -1479.1 | -1675.6 | -1869.8 | -2059.4 | -2242.5 | -2417.6 | -2583.4 | -2738.8 | -2883.1 | -3015.9 | -3137.0 | -3246.4 | -3344.6 | -3431.9 | -3509.0 | -3576.9 | -3636.5 | -3688.9 | -3735.3 | -3777.0 | -3815.1 | -3851.1 | -3886.0 | -3921.2 | -3957.7 | -3996.6 | -4039.0 |
| Import | fM | 883.0 | 1091.7 | 1121.6 | 1110.2 | 1093.9 | 1087.2 | 1082.8 | 1079.9 | 1076.4 | 1071.5 | 1065.0 | 1056.6 | 1046.6 | 1035.1 | 1022.6 | 1009.5 | 996.4 | 984.1 | 973.0 | 963.9 | 957.1 | 953.3 | 952.9 | 956.2 | 963.3 | 974.6 | 989.9 | 1009.4 | 1032.9 | 1060.3 | 1091.3 | 1125.7 | 1163.1 | 1203.3 | 1245.7 | 1290.2 |
| GDP | fY | 1898.3 | 2176.9 | 2259.0 | 2321.1 | 2339.4 | 2334.1 | 2317.2 | 2293.5 | 2268.1 | 2242.1 | 2217.1 | 2193.7 | 2172.8 | 2155.4 | 2142.5 | 2134.9 | 2133.9 | 2140.4 | 2155.4 | 2179.6 | 2213.6 | 2258.1 | 2313.1 | 2378.9 | 2455.2 | 2541.7 | 2638.1 | 2743.6 | 2857.4 | 2978.8 | 3106.8 | 3240.4 | 3378.5 | 3520.2 | 3664.5 | 3810.4 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 1.727 | 2.069 | 2.208 | 2.211 | 2.131 | 1.993 | 1.821 | 1.629 | 1.427 | 1.223 | 1.021 | 0.825 | 0.637 | 0.461 | 0.296 | 0.145 | 0.009 | -0.111 | -0.216 | -0.305 | -0.377 | -0.433 | -0.473 | -0.499 | -0.511 | -0.511 | -0.499 | -0.477 | -0.447 | -0.410 | -0.367 | -0.320 | -0.270 | -0.220 | -0.169 | -0.119 |
| Unemployment | Ul | -0.976 | -1.041 | -1.104 | -1.106 | -1.069 | -1.003 | -0.919 | -0.825 | -0.726 | -0.624 | -0.523 | -0.425 | -0.330 | -0.240 | -0.157 | -0.080 | -0.010 | 0.051 | 0.105 | 0.150 | 0.187 | 0.217 | 0.238 | 0.251 | 0.258 | 0.258 | 0.253 | 0.242 | 0.227 | 0.208 | 0.187 | 0.163 | 0.138 | 0.113 | 0.087 | 0.062 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.056 | -0.044 | -0.047 | -0.049 | -0.054 | -0.059 | -0.066 | -0.072 | -0.079 | -0.086 | -0.092 | -0.099 | -0.105 | -0.111 | -0.117 | -0.123 | -0.129 | -0.135 | -0.140 | -0.146 | -0.151 | -0.156 | -0.160 | -0.165 | -0.169 | -0.173 | -0.177 | -0.181 | -0.185 | -0.188 | -0.192 | -0.195 | -0.198 | -0.202 | -0.205 | -0.208 |
| Priv. saving surplus | Tfn_hc/Y | 0.006 | -0.015 | -0.018 | -0.019 | -0.018 | -0.016 | -0.015 | -0.013 | -0.012 | -0.012 | -0.011 | -0.011 | -0.011 | -0.011 | -0.010 | -0.010 | -0.010 | -0.010 | -0.009 | -0.009 | -0.009 | -0.008 | -0.008 | -0.008 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.006 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 |
| Balance of payments | Enl/Y | -0.050 | -0.060 | -0.065 | -0.068 | -0.071 | -0.075 | -0.080 | -0.085 | -0.091 | -0.097 | -0.103 | -0.110 | -0.116 | -0.122 | -0.128 | -0.134 | -0.139 | -0.145 | -0.150 | -0.155 | -0.159 | -0.164 | -0.168 | -0.172 | -0.176 | -0.180 | -0.184 | -0.188 | -0.191 | -0.195 | -0.198 | -0.202 | -0.205 | -0.208 | -0.212 | -0.215 |
| Foreign receivables | Wnnb_e/Y | -0.070 | -0.140 | -0.208 | -0.277 | -0.346 | -0.417 | -0.489 | -0.563 | -0.640 | -0.718 | -0.799 | -0.882 | -0.967 | -1.053 | -1.142 | -1.231 | -1.322 | -1.414 | -1.507 | -1.600 | -1.694 | -1.788 | -1.882 | -1.976 | -2.070 | -2.164 | -2.257 | -2.351 | -2.444 | -2.536 | -2.629 | -2.721 | -2.812 | -2.904 | -2.995 | -3.086 |
| Bond debt | Wbd_os_z/Y | 0.014 | 0.048 | 0.086 | 0.124 | 0.165 | 0.211 | 0.260 | 0.313 | 0.371 | 0.432 | 0.498 | 0.566 | 0.638 | 0.713 | 0.791 | 0.871 | 0.953 | 1.037 | 1.123 | 1.210 | 1.298 | 1.387 | 1.477 | 1.568 | 1.658 | 1.749 | 1.839 | 1.929 | 2.019 | 2.109 | 2.198 | 2.286 | 2.374 | 2.461 | 2.547 | 2.633 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.047 | -0.018 | 0.014 | 0.047 | 0.079 | 0.110 | 0.139 | 0.166 | 0.192 | 0.216 | 0.238 | 0.259 | 0.278 | 0.296 | 0.312 | 0.327 | 0.341 | 0.353 | 0.364 | 0.374 | 0.383 | 0.390 | 0.397 | 0.403 | 0.409 | 0.413 | 0.418 | 0.421 | 0.424 | 0.427 | 0.430 | 0.432 | 0.434 | 0.437 | 0.439 | 0.441 |
| Labour intensity | hq/fX | -0.023 | -0.020 | -0.017 | -0.015 | -0.015 | -0.014 | -0.015 | -0.016 | -0.018 | -0.020 | -0.021 | -0.023 | -0.025 | -0.027 | -0.029 | -0.030 | -0.032 | -0.033 | -0.035 | -0.036 | -0.038 | -0.039 | -0.040 | -0.041 | -0.042 | -0.043 | -0.044 | -0.045 | -0.046 | -0.046 | -0.047 | -0.047 | -0.048 | -0.048 | -0.049 | -0.049 |
| User cost | uim | 0.004 | 0.011 | 0.020 | 0.029 | 0.039 | 0.048 | 0.058 | 0.066 | 0.075 | 0.082 | 0.089 | 0.095 | 0.100 | 0.105 | 0.108 | 0.111 | 0.114 | 0.116 | 0.117 | 0.118 | 0.118 | 0.118 | 0.118 | 0.117 | 0.117 | 0.116 | 0.115 | 0.114 | 0.113 | 0.111 | 0.111 | 0.110 | 0.109 | 0.108 | 0.108 | 0.108 |
| Wage | lna | 0.017 | 0.042 | 0.067 | 0.093 | 0.118 | 0.142 | 0.164 | 0.184 | 0.201 | 0.217 | 0.230 | 0.241 | 0.249 | 0.256 | 0.261 | 0.264 | 0.265 | 0.265 | 0.264 | 0.262 | 0.258 | 0.254 | 0.250 | 0.245 | 0.240 | 0.235 | 0.230 | 0.225 | 0.221 | 0.216 | 0.213 | 0.209 | 0.206 | 0.204 | 0.202 | 0.201 |
| Consumption price | pcp | 0.005 | 0.013 | 0.021 | 0.030 | 0.039 | 0.048 | 0.057 | 0.066 | 0.074 | 0.081 | 0.088 | 0.094 | 0.100 | 0.105 | 0.109 | 0.112 | 0.115 | 0.117 | 0.118 | 0.119 | 0.120 | 0.120 | 0.119 | 0.119 | 0.118 | 0.117 | 0.115 | 0.114 | 0.113 | 0.111 | 0.110 | 0.108 | 0.107 | 0.106 | 0.105 | 0.104 |
| Terms of trade | bpe | 0.003 | 0.008 | 0.013 | 0.018 | 0.024 | 0.029 | 0.034 | 0.038 | 0.043 | 0.047 | 0.050 | 0.053 | 0.056 | 0.058 | 0.060 | 0.061 | 0.062 | 0.062 | 0.063 | 0.063 | 0.062 | 0.062 | 0.061 | 0.061 | 0.060 | 0.059 | 0.058 | 0.057 | 0.056 | 0.055 | 0.054 | 0.053 | 0.053 | 0.052 | 0.051 | 0.051 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.038 | -0.016 | -0.002 | 0.002 | 0.002 | 0.001 | 0.000 | -0.001 | 0.000 | 0.000 | 0.001 | 0.002 | 0.004 | 0.005 | 0.006 | 0.007 | 0.008 | 0.009 | 0.010 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 |
| Wage share | byw | -0.007 | -0.001 | 0.006 | 0.012 | 0.017 | 0.021 | 0.024 | 0.026 | 0.027 | 0.028 | 0.028 | 0.027 | 0.026 | 0.024 | 0.022 | 0.020 | 0.018 | 0.015 | 0.013 | 0.010 | 0.007 | 0.005 | 0.002 | 0.000 | -0.002 | -0.005 | -0.006 | -0.008 | -0.010 | -0.011 | -0.012 | -0.013 | -0.014 | -0.015 | -0.015 | -0.015 |