| 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 | -1078.7 | -2354.1 | -3375.6 | -4137.7 | -4646.9 | -4952.1 | -5104.3 | -5151.6 | -5132.7 | -5077.1 | -5005.4 | -4931.3 | -4862.9 | -4804.7 | -4758.5 | -4724.6 | -4702.4 | -4691.0 | -4689.4 | -4697.0 | -4713.1 | -4737.7 | -4770.5 | -4811.9 | -4862.0 | -4921.1 | -4989.6 | -5067.6 | -5155.3 | -5252.7 | -5359.7 | -5476.0 | -5601.3 | -5735.1 | -5876.8 |
| Pub. consumption | fCo | -14.8 | 156.7 | 332.8 | 502.5 | 661.0 | 806.7 | 940.3 | 1063.9 | 1179.5 | 1289.2 | 1395.0 | 1498.2 | 1600.1 | 1701.4 | 1802.8 | 1904.7 | 2007.2 | 2110.6 | 2215.0 | 2320.3 | 2426.5 | 2533.6 | 2641.7 | 2750.7 | 2860.6 | 2971.5 | 3083.2 | 3195.9 | 3309.5 | 3424.1 | 3539.7 | 3656.2 | 3773.8 | 3892.4 | 4012.0 | 4132.6 |
| Investment | fI | 2872.4 | 1939.9 | 937.6 | 429.1 | 134.7 | 4.9 | 2.8 | 100.8 | 275.7 | 502.2 | 758.8 | 1027.2 | 1293.6 | 1548.0 | 1783.7 | 1996.9 | 2186.1 | 2351.3 | 2493.6 | 2614.8 | 2717.3 | 2803.2 | 2874.8 | 2934.4 | 2984.0 | 3025.5 | 3060.4 | 3090.4 | 3116.7 | 3140.6 | 3163.3 | 3185.6 | 3208.6 | 3233.1 | 3259.9 | 3289.6 |
| Export | fE | -53.9 | -119.0 | -141.7 | -130.1 | -87.4 | -20.9 | 67.6 | 174.3 | 294.5 | 422.6 | 552.3 | 677.9 | 793.8 | 895.4 | 978.7 | 1041.1 | 1080.8 | 1097.0 | 1089.7 | 1059.8 | 1008.8 | 938.5 | 851.4 | 750.0 | 637.0 | 515.4 | 388.0 | 257.5 | 126.6 | -2.4 | -127.1 | -245.7 | -356.4 | -457.9 | -549.0 | -629.0 |
| Import | fM | 883.0 | 111.6 | -661.0 | -1100.7 | -1347.5 | -1459.9 | -1471.2 | -1409.0 | -1297.7 | -1156.5 | -1000.9 | -842.1 | -688.0 | -544.2 | -413.8 | -298.6 | -199.3 | -115.9 | -47.7 | 6.1 | 46.5 | 74.6 | 91.3 | 97.8 | 95.1 | 84.2 | 66.0 | 41.5 | 11.7 | -22.6 | -60.3 | -100.7 | -142.8 | -185.9 | -229.1 | -271.7 |
| GDP | fY | 1898.3 | 720.0 | -504.7 | -1335.5 | -1893.9 | -2178.2 | -2237.2 | -2119.5 | -1871.3 | -1538.0 | -1157.5 | -760.6 | -370.1 | -2.6 | 331.4 | 625.7 | 877.6 | 1086.8 | 1254.9 | 1384.5 | 1479.2 | 1542.5 | 1578.5 | 1590.8 | 1583.4 | 1559.7 | 1523.1 | 1476.9 | 1423.9 | 1367.0 | 1308.6 | 1251.1 | 1196.5 | 1146.7 | 1103.3 | 1067.6 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 1.727 | 0.982 | 0.009 | -0.835 | -1.478 | -1.880 | -2.044 | -2.001 | -1.796 | -1.476 | -1.087 | -0.667 | -0.249 | 0.145 | 0.498 | 0.801 | 1.048 | 1.238 | 1.373 | 1.456 | 1.493 | 1.489 | 1.451 | 1.383 | 1.292 | 1.184 | 1.062 | 0.932 | 0.798 | 0.663 | 0.530 | 0.403 | 0.282 | 0.171 | 0.071 | -0.018 |
| Unemployment | Ul | -0.976 | -0.427 | 0.058 | 0.458 | 0.763 | 0.950 | 1.023 | 0.996 | 0.892 | 0.732 | 0.538 | 0.330 | 0.122 | -0.074 | -0.250 | -0.402 | -0.526 | -0.622 | -0.690 | -0.733 | -0.753 | -0.753 | -0.734 | -0.701 | -0.656 | -0.602 | -0.542 | -0.476 | -0.409 | -0.341 | -0.274 | -0.209 | -0.148 | -0.091 | -0.040 | 0.005 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.056 | 0.055 | 0.019 | -0.009 | -0.030 | -0.043 | -0.050 | -0.051 | -0.048 | -0.042 | -0.033 | -0.024 | -0.015 | -0.007 | 0.001 | 0.007 | 0.013 | 0.017 | 0.021 | 0.023 | 0.024 | 0.025 | 0.025 | 0.025 | 0.024 | 0.023 | 0.022 | 0.020 | 0.019 | 0.017 | 0.015 | 0.014 | 0.012 | 0.011 | 0.009 | 0.008 |
| Priv. saving surplus | Tfn_hc/Y | 0.006 | -0.067 | 0.004 | 0.051 | 0.084 | 0.104 | 0.114 | 0.114 | 0.109 | 0.101 | 0.090 | 0.079 | 0.068 | 0.058 | 0.049 | 0.042 | 0.036 | 0.032 | 0.028 | 0.025 | 0.023 | 0.022 | 0.021 | 0.020 | 0.020 | 0.020 | 0.020 | 0.020 | 0.020 | 0.020 | 0.021 | 0.021 | 0.022 | 0.022 | 0.023 | 0.023 |
| Balance of payments | Enl/Y | -0.050 | -0.012 | 0.022 | 0.042 | 0.055 | 0.061 | 0.063 | 0.063 | 0.061 | 0.059 | 0.057 | 0.054 | 0.053 | 0.051 | 0.050 | 0.050 | 0.049 | 0.049 | 0.048 | 0.048 | 0.048 | 0.047 | 0.046 | 0.045 | 0.044 | 0.043 | 0.042 | 0.040 | 0.039 | 0.038 | 0.036 | 0.035 | 0.034 | 0.033 | 0.032 | 0.031 |
| Foreign receivables | Wnnb_e/Y | -0.070 | -0.049 | 0.007 | 0.071 | 0.140 | 0.209 | 0.275 | 0.334 | 0.388 | 0.435 | 0.477 | 0.514 | 0.547 | 0.576 | 0.603 | 0.628 | 0.651 | 0.672 | 0.692 | 0.710 | 0.727 | 0.742 | 0.756 | 0.768 | 0.779 | 0.788 | 0.796 | 0.802 | 0.807 | 0.810 | 0.813 | 0.814 | 0.815 | 0.814 | 0.813 | 0.811 |
| Bond debt | Wbd_os_z/Y | 0.014 | -0.026 | -0.029 | -0.009 | 0.028 | 0.075 | 0.125 | 0.172 | 0.213 | 0.245 | 0.267 | 0.279 | 0.281 | 0.275 | 0.261 | 0.242 | 0.218 | 0.190 | 0.161 | 0.130 | 0.099 | 0.069 | 0.040 | 0.013 | -0.013 | -0.036 | -0.057 | -0.075 | -0.091 | -0.104 | -0.115 | -0.124 | -0.131 | -0.137 | -0.140 | -0.142 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.047 | 0.020 | 0.074 | 0.108 | 0.126 | 0.133 | 0.130 | 0.123 | 0.113 | 0.102 | 0.092 | 0.085 | 0.080 | 0.078 | 0.079 | 0.083 | 0.089 | 0.097 | 0.106 | 0.117 | 0.129 | 0.141 | 0.154 | 0.166 | 0.179 | 0.191 | 0.203 | 0.214 | 0.225 | 0.235 | 0.244 | 0.252 | 0.260 | 0.267 | 0.273 | 0.278 |
| Labour intensity | hq/fX | -0.023 | -0.006 | 0.005 | 0.008 | 0.007 | 0.003 | -0.002 | -0.007 | -0.011 | -0.015 | -0.017 | -0.019 | -0.019 | -0.020 | -0.020 | -0.019 | -0.019 | -0.019 | -0.018 | -0.018 | -0.018 | -0.018 | -0.019 | -0.019 | -0.019 | -0.020 | -0.021 | -0.021 | -0.022 | -0.023 | -0.024 | -0.025 | -0.025 | -0.026 | -0.027 | -0.028 |
| User cost | uim | 0.004 | 0.009 | 0.012 | 0.012 | 0.009 | 0.004 | -0.003 | -0.010 | -0.017 | -0.024 | -0.029 | -0.033 | -0.036 | -0.037 | -0.037 | -0.035 | -0.032 | -0.029 | -0.024 | -0.019 | -0.014 | -0.008 | -0.002 | 0.004 | 0.009 | 0.014 | 0.019 | 0.024 | 0.028 | 0.032 | 0.035 | 0.038 | 0.040 | 0.041 | 0.043 | 0.043 |
| Wage | lna | 0.017 | 0.031 | 0.032 | 0.022 | 0.006 | -0.016 | -0.040 | -0.064 | -0.086 | -0.105 | -0.119 | -0.130 | -0.135 | -0.137 | -0.134 | -0.128 | -0.119 | -0.107 | -0.095 | -0.081 | -0.066 | -0.051 | -0.037 | -0.023 | -0.010 | 0.002 | 0.013 | 0.022 | 0.030 | 0.037 | 0.042 | 0.046 | 0.048 | 0.050 | 0.050 | 0.049 |
| Consumption price | pcp | 0.005 | 0.011 | 0.013 | 0.012 | 0.009 | 0.003 | -0.005 | -0.013 | -0.022 | -0.031 | -0.038 | -0.044 | -0.049 | -0.052 | -0.054 | -0.054 | -0.053 | -0.051 | -0.048 | -0.044 | -0.039 | -0.035 | -0.029 | -0.024 | -0.019 | -0.013 | -0.008 | -0.004 | 0.001 | 0.004 | 0.008 | 0.011 | 0.014 | 0.016 | 0.017 | 0.019 |
| Terms of trade | bpe | 0.003 | 0.006 | 0.007 | 0.006 | 0.003 | -0.001 | -0.005 | -0.010 | -0.014 | -0.018 | -0.022 | -0.024 | -0.026 | -0.027 | -0.027 | -0.027 | -0.026 | -0.024 | -0.022 | -0.019 | -0.016 | -0.013 | -0.010 | -0.007 | -0.004 | -0.002 | 0.001 | 0.003 | 0.005 | 0.007 | 0.009 | 0.010 | 0.011 | 0.011 | 0.012 | 0.012 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | -0.038 | 0.084 | 0.026 | -0.024 | -0.061 | -0.086 | -0.100 | -0.105 | -0.104 | -0.100 | -0.094 | -0.088 | -0.082 | -0.076 | -0.072 | -0.068 | -0.065 | -0.063 | -0.061 | -0.060 | -0.059 | -0.058 | -0.057 | -0.056 | -0.056 | -0.055 | -0.055 | -0.054 | -0.053 | -0.053 | -0.052 | -0.052 | -0.051 | -0.051 | -0.051 | -0.050 |
| Wage share | byw | -0.007 | 0.006 | 0.011 | 0.009 | 0.001 | -0.009 | -0.019 | -0.028 | -0.035 | -0.041 | -0.044 | -0.045 | -0.045 | -0.043 | -0.040 | -0.037 | -0.033 | -0.029 | -0.025 | -0.021 | -0.017 | -0.014 | -0.011 | -0.009 | -0.007 | -0.005 | -0.004 | -0.003 | -0.003 | -0.003 | -0.004 | -0.005 | -0.006 | -0.007 | -0.008 | -0.010 |