| 2021 | 2022 | 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 | ||
| Million 2010-Dkr. | |||||||||||||||||||||||||||||||||||||
| Priv. consumption | fCp | -914.5 | -1656.4 | -2068.0 | -2403.5 | -2715.3 | -3009.9 | -3290.3 | -3554.9 | -3802.6 | -4032.4 | -4243.6 | -4436.7 | -4612.1 | -4770.5 | -4912.4 | -5038.6 | -5149.8 | -5246.9 | -5330.7 | -5402.2 | -5462.4 | -5512.3 | -5553.2 | -5586.3 | -5612.8 | -5633.9 | -5651.1 | -5665.5 | -5678.5 | -5691.3 | -5705.1 | -5721.1 | -5740.4 | -5763.9 | -5792.4 | -5826.9 |
| Pub. consumption | fCo | 34.2 | 64.8 | 88.7 | 108.4 | 124.9 | 138.5 | 149.8 | 158.9 | 166.1 | 171.5 | 175.4 | 177.9 | 179.3 | 179.6 | 179.2 | 178.1 | 176.5 | 174.5 | 172.3 | 169.9 | 167.6 | 165.2 | 163.0 | 160.9 | 159.1 | 157.5 | 156.3 | 155.4 | 154.9 | 154.8 | 155.1 | 155.8 | 156.9 | 158.4 | 160.3 | 162.6 |
| Investment | fI | -702.9 | -1374.0 | -1621.1 | -1787.6 | -1932.0 | -2045.2 | -2116.8 | -2151.6 | -2153.6 | -2129.3 | -2083.7 | -2022.1 | -1948.9 | -1867.7 | -1781.8 | -1693.7 | -1605.8 | -1519.8 | -1437.2 | -1359.1 | -1286.6 | -1220.3 | -1160.7 | -1108.3 | -1063.2 | -1025.6 | -995.4 | -972.7 | -957.3 | -948.9 | -947.2 | -952.1 | -963.0 | -979.6 | -1001.6 | -1028.3 |
| Export | fE | -616.7 | -877.4 | -1008.3 | -1050.2 | -1038.6 | -967.9 | -848.1 | -680.3 | -472.5 | -230.6 | 37.8 | 325.8 | 626.5 | 933.2 | 1239.9 | 1541.0 | 1831.6 | 2107.4 | 2364.7 | 2600.6 | 2812.8 | 2999.8 | 3160.6 | 3294.8 | 3402.6 | 3484.6 | 3541.8 | 3575.9 | 3588.4 | 3581.5 | 3557.3 | 3518.2 | 3466.7 | 3405.2 | 3336.2 | 3262.2 |
| Import | fM | -785.2 | -1446.3 | -1677.6 | -1820.9 | -1935.1 | -2052.7 | -2151.4 | -2226.4 | -2278.2 | -2308.0 | -2318.0 | -2310.9 | -2289.3 | -2255.6 | -2212.3 | -2161.7 | -2105.8 | -2046.6 | -1985.9 | -1925.3 | -1866.1 | -1809.8 | -1757.3 | -1709.8 | -1667.8 | -1632.2 | -1603.3 | -1581.6 | -1567.4 | -1560.6 | -1561.3 | -1569.5 | -1584.8 | -1607.2 | -1636.2 | -1671.4 |
| GDP | fY | -1426.7 | -2458.7 | -2994.6 | -3364.3 | -3650.3 | -3848.6 | -3968.3 | -4016.2 | -4001.4 | -3933.3 | -3821.0 | -3674.1 | -3501.2 | -3310.4 | -3108.7 | -2902.6 | -2697.6 | -2498.4 | -2309.0 | -2132.7 | -1972.1 | -1829.4 | -1706.0 | -1602.7 | -1520.3 | -1458.7 | -1417.7 | -1396.7 | -1394.9 | -1411.3 | -1444.5 | -1493.3 | -1556.2 | -1631.5 | -1717.6 | -1813.0 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | -1.100 | -2.052 | -2.673 | -3.106 | -3.401 | -3.565 | -3.612 | -3.557 | -3.415 | -3.203 | -2.936 | -2.629 | -2.296 | -1.947 | -1.595 | -1.247 | -0.911 | -0.593 | -0.298 | -0.029 | 0.211 | 0.421 | 0.600 | 0.748 | 0.866 | 0.955 | 1.017 | 1.054 | 1.067 | 1.059 | 1.033 | 0.991 | 0.936 | 0.870 | 0.795 | 0.713 |
| Unemployment | Ul | 0.715 | 1.190 | 1.479 | 1.694 | 1.846 | 1.932 | 1.958 | 1.930 | 1.856 | 1.744 | 1.603 | 1.439 | 1.261 | 1.073 | 0.883 | 0.695 | 0.513 | 0.340 | 0.179 | 0.032 | -0.100 | -0.216 | -0.314 | -0.397 | -0.463 | -0.513 | -0.548 | -0.570 | -0.578 | -0.575 | -0.563 | -0.541 | -0.512 | -0.476 | -0.436 | -0.392 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | -0.034 | -0.063 | -0.085 | -0.100 | -0.109 | -0.116 | -0.120 | -0.121 | -0.120 | -0.117 | -0.113 | -0.108 | -0.102 | -0.097 | -0.091 | -0.085 | -0.079 | -0.074 | -0.069 | -0.065 | -0.061 | -0.058 | -0.056 | -0.054 | -0.053 | -0.053 | -0.053 | -0.053 | -0.054 | -0.055 | -0.057 | -0.059 | -0.061 | -0.064 | -0.066 | -0.069 |
| Priv. saving surplus | Tfn_hc/Y | -0.028 | 0.001 | 0.022 | 0.035 | 0.044 | 0.049 | 0.053 | 0.054 | 0.053 | 0.052 | 0.049 | 0.046 | 0.042 | 0.039 | 0.035 | 0.032 | 0.029 | 0.026 | 0.023 | 0.021 | 0.019 | 0.017 | 0.016 | 0.015 | 0.014 | 0.013 | 0.013 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 |
| Balance of payments | Enl/Y | -0.063 | -0.064 | -0.065 | -0.066 | -0.068 | -0.069 | -0.070 | -0.070 | -0.070 | -0.069 | -0.068 | -0.066 | -0.064 | -0.062 | -0.060 | -0.057 | -0.055 | -0.052 | -0.050 | -0.048 | -0.047 | -0.045 | -0.044 | -0.044 | -0.043 | -0.043 | -0.044 | -0.045 | -0.046 | -0.048 | -0.049 | -0.051 | -0.054 | -0.056 | -0.059 | -0.061 |
| Foreign receivables | Wnnb_e/Y | 0.045 | 0.012 | -0.029 | -0.071 | -0.115 | -0.156 | -0.198 | -0.240 | -0.283 | -0.326 | -0.370 | -0.414 | -0.458 | -0.501 | -0.544 | -0.586 | -0.628 | -0.669 | -0.709 | -0.749 | -0.788 | -0.826 | -0.864 | -0.901 | -0.939 | -0.976 | -1.014 | -1.052 | -1.090 | -1.129 | -1.168 | -1.208 | -1.249 | -1.291 | -1.333 | -1.377 |
| Bond debt | Wbd_os_z/Y | 0.060 | 0.136 | 0.224 | 0.321 | 0.422 | 0.525 | 0.628 | 0.728 | 0.823 | 0.912 | 0.993 | 1.066 | 1.132 | 1.189 | 1.238 | 1.280 | 1.315 | 1.344 | 1.367 | 1.385 | 1.399 | 1.410 | 1.418 | 1.423 | 1.428 | 1.432 | 1.435 | 1.439 | 1.443 | 1.449 | 1.455 | 1.463 | 1.474 | 1.486 | 1.500 | 1.516 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | 0.057 | 0.083 | 0.086 | 0.081 | 0.071 | 0.056 | 0.038 | 0.017 | -0.005 | -0.028 | -0.051 | -0.073 | -0.094 | -0.115 | -0.133 | -0.150 | -0.165 | -0.178 | -0.189 | -0.198 | -0.206 | -0.212 | -0.216 | -0.218 | -0.220 | -0.220 | -0.219 | -0.217 | -0.214 | -0.211 | -0.207 | -0.202 | -0.198 | -0.193 | -0.188 | -0.183 |
| Labour intensity | hq/fX | 0.026 | 0.036 | 0.036 | 0.035 | 0.034 | 0.033 | 0.032 | 0.031 | 0.030 | 0.029 | 0.029 | 0.028 | 0.028 | 0.029 | 0.029 | 0.030 | 0.030 | 0.031 | 0.032 | 0.032 | 0.033 | 0.034 | 0.035 | 0.035 | 0.036 | 0.036 | 0.037 | 0.037 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 |
| User cost | uim | 0.045 | 0.053 | 0.049 | 0.040 | 0.029 | 0.016 | 0.001 | -0.014 | -0.030 | -0.046 | -0.062 | -0.077 | -0.091 | -0.103 | -0.115 | -0.125 | -0.134 | -0.141 | -0.146 | -0.150 | -0.153 | -0.155 | -0.155 | -0.154 | -0.152 | -0.150 | -0.147 | -0.143 | -0.139 | -0.134 | -0.129 | -0.124 | -0.120 | -0.115 | -0.110 | -0.106 |
| Wage | lna | 0.009 | -0.010 | -0.043 | -0.082 | -0.125 | -0.172 | -0.221 | -0.270 | -0.318 | -0.363 | -0.406 | -0.445 | -0.481 | -0.511 | -0.537 | -0.559 | -0.575 | -0.588 | -0.596 | -0.600 | -0.601 | -0.598 | -0.593 | -0.585 | -0.576 | -0.564 | -0.552 | -0.539 | -0.525 | -0.511 | -0.497 | -0.484 | -0.471 | -0.459 | -0.447 | -0.437 |
| Consumption price | pcp | 0.113 | 0.141 | 0.137 | 0.126 | 0.113 | 0.098 | 0.081 | 0.062 | 0.043 | 0.024 | 0.005 | -0.013 | -0.031 | -0.047 | -0.062 | -0.075 | -0.086 | -0.096 | -0.104 | -0.111 | -0.116 | -0.119 | -0.121 | -0.122 | -0.121 | -0.119 | -0.117 | -0.114 | -0.110 | -0.106 | -0.101 | -0.096 | -0.091 | -0.086 | -0.081 | -0.076 |
| Terms of trade | bpe | -0.203 | -0.230 | -0.235 | -0.243 | -0.252 | -0.263 | -0.274 | -0.287 | -0.299 | -0.312 | -0.324 | -0.336 | -0.347 | -0.357 | -0.366 | -0.374 | -0.381 | -0.386 | -0.391 | -0.394 | -0.396 | -0.397 | -0.397 | -0.397 | -0.395 | -0.393 | -0.391 | -0.388 | -0.385 | -0.381 | -0.378 | -0.374 | -0.370 | -0.367 | -0.363 | -0.360 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 0.047 | 0.041 | 0.025 | 0.014 | 0.006 | 0.000 | -0.006 | -0.011 | -0.015 | -0.019 | -0.022 | -0.025 | -0.028 | -0.031 | -0.033 | -0.035 | -0.037 | -0.039 | -0.041 | -0.043 | -0.045 | -0.046 | -0.047 | -0.048 | -0.049 | -0.050 | -0.050 | -0.050 | -0.050 | -0.050 | -0.050 | -0.049 | -0.049 | -0.048 | -0.048 | -0.047 |
| Wage share | byw | 0.041 | 0.038 | 0.026 | 0.013 | -0.002 | -0.015 | -0.028 | -0.040 | -0.051 | -0.060 | -0.067 | -0.073 | -0.078 | -0.081 | -0.083 | -0.084 | -0.083 | -0.082 | -0.080 | -0.077 | -0.073 | -0.069 | -0.065 | -0.061 | -0.056 | -0.052 | -0.047 | -0.043 | -0.039 | -0.035 | -0.032 | -0.029 | -0.026 | -0.024 | -0.022 | -0.020 |