| 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 | -124.3 | -1357.1 | 3144.5 | 6994.1 | 10806.0 | 14462.1 | 17905.5 | 21176.9 | 24267.6 | 27179.3 | 29904.2 | 32441.8 | 34785.6 | 36931.0 | 38872.1 | 40603.5 | 42120.3 | 43419.4 | 44498.9 | 45359.7 | 46004.8 | 46440.0 | 46673.9 | 46717.6 | 46585.1 | 46292.8 | 45859.5 | 45306.3 | 44655.8 | 43932.3 | 43161.0 | 42367.9 | 41579.2 | 40820.8 | 40118.3 | 39495.9 |
| Pub. consumption | fCo | 0.8 | 47.6 | -130.6 | -328.5 | -523.1 | -702.0 | -859.7 | -996.0 | -1110.2 | -1202.7 | -1274.2 | -1325.8 | -1358.8 | -1374.6 | -1375.0 | -1361.4 | -1335.6 | -1299.2 | -1253.9 | -1201.1 | -1142.5 | -1079.5 | -1013.5 | -945.8 | -877.8 | -810.5 | -745.1 | -682.7 | -624.2 | -570.6 | -522.6 | -480.9 | -446.3 | -419.2 | -400.1 | -389.3 |
| Investment | fI | 10182.1 | 18238.6 | 24374.1 | 28106.5 | 31032.1 | 33257.3 | 34890.6 | 36001.9 | 36670.8 | 36942.3 | 36871.0 | 36504.5 | 35889.3 | 35067.5 | 34079.1 | 32960.5 | 31745.6 | 30465.1 | 29147.3 | 27818.0 | 26500.3 | 25215.3 | 23981.9 | 22817.0 | 21735.6 | 20751.0 | 19875.0 | 19117.8 | 18488.0 | 17992.6 | 17637.2 | 17425.6 | 17360.2 | 17441.5 | 17668.4 | 18038.1 |
| Export | fE | 1330.3 | 6569.6 | 11191.6 | 15528.8 | 19170.4 | 22265.2 | 24632.4 | 26260.8 | 27089.0 | 27127.2 | 26390.4 | 24929.4 | 22807.7 | 20107.0 | 16917.9 | 13339.0 | 9471.3 | 5416.6 | 1273.7 | -2862.9 | -6905.7 | -10774.8 | -14399.8 | -17719.5 | -20683.1 | -23250.1 | -25390.3 | -27083.3 | -28318.8 | -29095.3 | -29420.4 | -29309.2 | -28784.6 | -27875.7 | -26617.5 | -25049.9 |
| Import | fM | 4438.1 | 9043.2 | 14185.5 | 18022.4 | 21353.8 | 24410.3 | 27080.3 | 29389.6 | 31318.0 | 32863.8 | 34025.0 | 34814.5 | 35247.0 | 35344.3 | 35132.2 | 34640.1 | 33899.5 | 32944.5 | 31809.9 | 30531.2 | 29144.0 | 27683.3 | 26183.2 | 24676.3 | 23193.9 | 21765.0 | 20416.9 | 19174.3 | 18059.3 | 17091.4 | 16287.1 | 15660.0 | 15220.4 | 14975.8 | 14930.1 | 15084.4 |
| GDP | fY | 7098.6 | 14767.6 | 24786.6 | 32713.9 | 39635.0 | 45399.3 | 50027.1 | 53599.5 | 56152.0 | 57746.5 | 58448.9 | 58345.3 | 57524.0 | 56080.8 | 54112.5 | 51716.2 | 48986.6 | 46015.1 | 42888.3 | 39687.3 | 36486.7 | 33354.4 | 30351.4 | 27531.3 | 24940.5 | 22618.6 | 20598.2 | 18905.2 | 17559.0 | 16573.0 | 15954.3 | 15704.4 | 15819.6 | 16290.8 | 17104.2 | 18241.5 |
| 1000 Persons | |||||||||||||||||||||||||||||||||||||
| Employment | Q | 1.038 | 7.311 | 16.064 | 23.730 | 30.480 | 36.057 | 40.314 | 43.253 | 44.903 | 45.344 | 44.680 | 43.042 | 40.566 | 37.400 | 33.686 | 29.565 | 25.170 | 20.625 | 16.042 | 11.522 | 7.151 | 3.004 | -0.855 | -4.379 | -7.527 | -10.273 | -12.598 | -14.496 | -15.965 | -17.013 | -17.654 | -17.907 | -17.798 | -17.355 | -16.610 | -15.598 |
| Unemployment | Ul | -0.675 | -4.495 | -9.280 | -13.197 | -16.716 | -19.648 | -21.902 | -23.477 | -24.375 | -24.633 | -24.300 | -23.443 | -22.132 | -20.444 | -18.455 | -16.241 | -13.872 | -11.416 | -8.933 | -6.478 | -4.100 | -1.839 | 0.271 | 2.200 | 3.929 | 5.441 | 6.726 | 7.779 | 8.599 | 9.191 | 9.560 | 9.717 | 9.676 | 9.452 | 9.062 | 8.525 |
| Percent of GDP | |||||||||||||||||||||||||||||||||||||
| Pub. budget balance | Tfn_o/Y | 0.068 | -0.963 | -0.764 | -0.624 | -0.512 | -0.432 | -0.390 | -0.378 | -0.396 | -0.438 | -0.504 | -0.588 | -0.688 | -0.800 | -0.922 | -1.050 | -1.182 | -1.315 | -1.447 | -1.577 | -1.702 | -1.822 | -1.935 | -2.041 | -2.138 | -2.227 | -2.307 | -2.377 | -2.439 | -2.492 | -2.536 | -2.573 | -2.601 | -2.622 | -2.637 | -2.646 |
| Priv. saving surplus | Tfn_hc/Y | -2.020 | -0.978 | -1.292 | -1.464 | -1.577 | -1.647 | -1.671 | -1.661 | -1.627 | -1.574 | -1.507 | -1.432 | -1.352 | -1.269 | -1.187 | -1.107 | -1.031 | -0.959 | -0.892 | -0.830 | -0.773 | -0.722 | -0.675 | -0.634 | -0.597 | -0.564 | -0.535 | -0.509 | -0.487 | -0.468 | -0.451 | -0.437 | -0.425 | -0.415 | -0.407 | -0.400 |
| Balance of payments | Enl/Y | -1.951 | -1.940 | -2.053 | -2.083 | -2.082 | -2.070 | -2.049 | -2.026 | -2.006 | -1.994 | -1.990 | -1.997 | -2.014 | -2.042 | -2.080 | -2.127 | -2.181 | -2.241 | -2.306 | -2.373 | -2.442 | -2.511 | -2.578 | -2.643 | -2.704 | -2.761 | -2.813 | -2.859 | -2.900 | -2.935 | -2.964 | -2.988 | -3.005 | -3.018 | -3.026 | -3.030 |
| Foreign receivables | Wnnb_e/Y | -2.564 | -4.202 | -6.142 | -8.102 | -10.076 | -12.048 | -13.988 | -15.884 | -17.728 | -19.517 | -21.251 | -22.936 | -24.576 | -26.180 | -27.754 | -29.305 | -30.839 | -32.364 | -33.882 | -35.399 | -36.917 | -38.437 | -39.960 | -41.486 | -43.013 | -44.540 | -46.063 | -47.580 | -49.088 | -50.581 | -52.058 | -53.513 | -54.944 | -56.346 | -57.716 | -59.053 |
| Bond debt | Wbd_os_z/Y | 2.254 | 2.609 | 2.758 | 2.844 | 2.863 | 2.849 | 2.828 | 2.822 | 2.855 | 2.946 | 3.110 | 3.360 | 3.707 | 4.157 | 4.714 | 5.379 | 6.151 | 7.028 | 8.005 | 9.075 | 10.232 | 11.468 | 12.773 | 14.138 | 15.553 | 17.009 | 18.495 | 20.001 | 21.518 | 23.037 | 24.549 | 26.045 | 27.518 | 28.961 | 30.369 | 31.734 |
| Percent | |||||||||||||||||||||||||||||||||||||
| Capital intensity | fKn/fX | -0.208 | -0.407 | -0.605 | -0.670 | -0.658 | -0.580 | -0.446 | -0.268 | -0.055 | 0.186 | 0.446 | 0.719 | 0.998 | 1.278 | 1.554 | 1.820 | 2.073 | 2.310 | 2.527 | 2.724 | 2.898 | 3.048 | 3.174 | 3.275 | 3.353 | 3.407 | 3.438 | 3.448 | 3.439 | 3.411 | 3.368 | 3.310 | 3.240 | 3.160 | 3.072 | 2.979 |
| Labour intensity | hq/fX | -0.301 | -0.496 | -0.657 | -0.751 | -0.812 | -0.850 | -0.871 | -0.881 | -0.884 | -0.882 | -0.877 | -0.869 | -0.860 | -0.851 | -0.841 | -0.832 | -0.824 | -0.817 | -0.811 | -0.807 | -0.803 | -0.801 | -0.799 | -0.799 | -0.800 | -0.801 | -0.803 | -0.806 | -0.809 | -0.813 | -0.817 | -0.821 | -0.825 | -0.829 | -0.833 | -0.837 |
| User cost | uim | -5.889 | -6.147 | -6.316 | -6.424 | -6.478 | -6.483 | -6.446 | -6.372 | -6.270 | -6.144 | -6.000 | -5.846 | -5.684 | -5.522 | -5.363 | -5.211 | -5.069 | -4.940 | -4.826 | -4.728 | -4.649 | -4.587 | -4.544 | -4.519 | -4.512 | -4.520 | -4.544 | -4.581 | -4.629 | -4.688 | -4.755 | -4.828 | -4.906 | -4.986 | -5.067 | -5.148 |
| Wage | lna | -0.068 | -0.143 | -0.084 | 0.104 | 0.398 | 0.786 | 1.252 | 1.778 | 2.348 | 2.944 | 3.551 | 4.152 | 4.736 | 5.289 | 5.801 | 6.265 | 6.673 | 7.021 | 7.306 | 7.527 | 7.684 | 7.779 | 7.815 | 7.795 | 7.726 | 7.611 | 7.457 | 7.271 | 7.058 | 6.824 | 6.577 | 6.321 | 6.063 | 5.807 | 5.559 | 5.323 |
| Consumption price | pcp | -0.118 | -0.593 | -0.981 | -1.268 | -1.469 | -1.593 | -1.652 | -1.655 | -1.613 | -1.533 | -1.424 | -1.294 | -1.150 | -0.997 | -0.843 | -0.692 | -0.548 | -0.415 | -0.296 | -0.194 | -0.110 | -0.046 | -0.001 | 0.023 | 0.028 | 0.015 | -0.016 | -0.064 | -0.125 | -0.198 | -0.282 | -0.375 | -0.473 | -0.575 | -0.679 | -0.784 |
| Terms of trade | bpe | -0.120 | -0.284 | -0.396 | -0.458 | -0.478 | -0.460 | -0.409 | -0.330 | -0.229 | -0.110 | 0.022 | 0.161 | 0.303 | 0.446 | 0.584 | 0.715 | 0.836 | 0.945 | 1.041 | 1.122 | 1.188 | 1.238 | 1.272 | 1.291 | 1.296 | 1.287 | 1.266 | 1.233 | 1.191 | 1.141 | 1.085 | 1.023 | 0.958 | 0.891 | 0.824 | 0.758 |
| Percentage-point | |||||||||||||||||||||||||||||||||||||
| Consumption ratio | bcp | 1.126 | -0.032 | 0.037 | 0.087 | 0.128 | 0.159 | 0.170 | 0.168 | 0.158 | 0.143 | 0.124 | 0.105 | 0.086 | 0.069 | 0.055 | 0.044 | 0.036 | 0.031 | 0.029 | 0.028 | 0.028 | 0.029 | 0.030 | 0.030 | 0.030 | 0.027 | 0.023 | 0.017 | 0.008 | -0.004 | -0.017 | -0.034 | -0.052 | -0.072 | -0.095 | -0.118 |
| Wage share | byw | -0.108 | 0.030 | 0.192 | 0.384 | 0.586 | 0.794 | 1.003 | 1.209 | 1.407 | 1.595 | 1.770 | 1.929 | 2.071 | 2.194 | 2.297 | 2.381 | 2.445 | 2.491 | 2.518 | 2.529 | 2.525 | 2.508 | 2.478 | 2.439 | 2.391 | 2.337 | 2.278 | 2.216 | 2.152 | 2.089 | 2.027 | 1.967 | 1.911 | 1.859 | 1.813 | 1.772 |