Anslag · inntektsår 2025
Wilnor Governmental Services AS
Org.nr. 815070682 · AS · Logistikktjenester · Bærum
Aksjene i Wilnor Governmental Services AS gir de 37 personlige eierne anslagsvis 0 kr i formuesskatt for inntektsåret 2025. Formuesverdien av selskapet er 12,1 mill. kr, regnet fra egenkapitalen i regnskapet for 2024.
Hva ble holdt tilbake i Wilnor Governmental Services AS?
Fra utgangen av 2023 til utgangen av 2025 økte egenkapitalen med 81 mill. kr, mest med nye penger fra eierne (45 mill. kr). Innskutte penger er eiernes egne og regnes ikke som avkastning her, men de øker formuesverdien eierne betaler skatt av. Formuesskatten for eierne var anslagsvis 207 654 kr i inntektsårene 2024–2025.
Hvordan har det gått med Wilnor Governmental Services AS?
Fra 2023 til 2025 økte egenkapitalen med 81 mill. kr. Bankinnskuddene økte med 2,3 mill. kr og den langsiktige gjelden ble betalt ned med 24,3 mill. kr. Det er ikke tatt ut utbytte eller konsernbidrag i perioden. Formuesskatten for én eier som eier alt krever et utbytte på 167 032 kr i året.
Hva blir formuesskatten for 2026?
Regnskapet for 2025 gir en formuesverdi på 57,6 mill. kr for inntektsåret 2026, og anslagsvis 592 871 kr i formuesskatt om én person eide alt, opp fra 103 827 kr. Anslaget er foreløpig: eierne og satsene kan endre seg.
Hvem eier Wilnor Governmental Services AS?
Wilnor Governmental Services AS eies til slutt av Skipsreder Tom Wilhelmsens Stiftelse (8 % gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Pollux og Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Pollux og Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Pollux), Kiro Invest AS (7,4 % gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus og Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Cetus og Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Cetus), Tikal AS (5 % gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus og Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus og Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus), AS Taurus (4,5 % gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia og Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → Skips AS Tudor → AS Kassiopeia) og J.P. Morgan SE (4,2 % gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA), og 10 andre, ifølge aksjonærregisteret per 31.12.2025.
Hvor mye formuesskatt betaler eierne av Wilnor Governmental Services AS?
Formuesskatten på aksjene i selskapet, regnet som om de er eierens eneste formue. Hver eier får bunnfradraget.
| Eier | Andel | Formuesverdi | Formuesskatt |
|---|---|---|---|
| Skipsreder Tom Wilhelmsens Stiftelse gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Pollux; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Pollux; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Pollux | 8 % | 969 529 kr | – |
| Kiro Invest AS gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Cetus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Cetus | 7,4 % | 902 790 kr | – |
| Tikal AS gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus | 5 % | 608 943 kr | – |
| AS Taurus gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → Skips AS Tudor → AS Kassiopeia | 4,5 % | 541 096 kr | – |
| J.P. Morgan SE gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 4,2 % | 512 270 kr | – |
| Pimpus Holding AS gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus | 3,1 % | 380 589 kr | – |
| Starship Norway AS gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus | 3,1 % | 380 589 kr | – |
| J.P. Morgan SE gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 3 % | 360 032 kr | – |
| Thomas Gerner gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Uranus Holding; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Uranus Holding (uten norsk id, betaler ikke norsk formuesskatt) | 2,4 % | 290 623 kr | – |
| Pareto Aksje Norge Verdipapirfond gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 2,4 % | 289 089 kr | – |
| AS Cetus gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia | 2,3 % | 274 520 kr | – |
| Allora AS gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus | 2 % | 243 577 kr | – |
| Hetija Invest AS gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus | 2 % | 243 577 kr | – |
| Saraswati AS gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus | 2 % | 243 577 kr | – |
| Personlig eier gjennom Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest AS; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor; Norsea Industrial Holdings AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Kassiopeia → AS Cetus → Kiro Invest AS | 1,7 % | 210 581 kr | 0 kr |
- Verdigrunnlag
- 15,2 mill. kr
- Formuesverdi (80 %)
- 12,1 mill. kr
- Formuesskatt for de personlige eierne samlet
- 0 kr
- Formuesskatt om én person eide alt
- 103 827 kr
Hendelser i eierkjeden
- Innskutt egenkapital i WILNOR GOVERNMENTAL SERVICES AS økte med 15 mill. kr i 2025. Det betyr ny kapital inn, for eksempel en emisjon.
- WILH. WILHELMSEN HOLDING ASA gikk fra 51 % til 0 % av aksjene i WILNOR GOVERNMENTAL SERVICES AS i 2025, uten at selskapet utstedte nye aksjer. Aksjer er altså solgt eller overført.
- NORSEA INDUSTRIAL HOLDINGS AS gikk fra 100 % til 0 % av aksjene i MARITIME WASTE MANAGEMENT AS i 2025.
- WILHELMSEN NEW ENERGY AS gikk fra 31 % til 0 % av aksjene i EDDA WIND ASA i 2025.
- WILH. WILHELMSEN HOLDING ASA delte anslagsvis ut 1,5 mrd. kr for 2025, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2024 (8,9 mrd. kr) pluss årsresultatet 2025 (4,3 mrd. kr) minus opptjent egenkapital 2025 (11,7 mrd. kr).
- WILH. WILHELMSEN HOLDING ASA gikk fra 51 % til 0 % av aksjene i WILNOR GOVERNMENTAL SERVICES AS i 2025.
- WILH. WILHELMSEN HOLDING ASA gikk fra 3,8 % til 0,9 % av aksjene i WILH. WILHELMSEN HOLDING ASA i 2025.
- TALLYMAN AS delte anslagsvis ut 627,3 mill. kr for 2025, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2024 (4,8 mrd. kr) pluss årsresultatet 2025 (512,1 mill. kr) minus opptjent egenkapital 2025 (4,7 mrd. kr).
- AS W WILHELMSEN delte anslagsvis ut 212,2 mill. kr for 2025, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2024 (1,9 mrd. kr) pluss årsresultatet 2025 (156 mill. kr) minus opptjent egenkapital 2025 (1,8 mrd. kr).
- Innskutt egenkapital i WILNOR GOVERNMENTAL SERVICES AS økte med 30 mill. kr i 2024. Det betyr ny kapital inn, for eksempel en emisjon.
- NORSEA GROUP AS gikk fra 50 % til 0 % av aksjene i NORSEA WIND HOLDING AS i 2024.
- WILHELMSEN NEW ENERGY AS gikk fra 37,8 % til 36,6 % av aksjene i RAA INVESTMENT AS i 2024.
- WILH. WILHELMSEN HOLDING ASA delte anslagsvis ut 1,4 mrd. kr for 2024, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2023 (6,9 mrd. kr) pluss årsresultatet 2024 (3,3 mrd. kr) minus opptjent egenkapital 2024 (8,9 mrd. kr).
- TALLYMAN AS delte anslagsvis ut 554,7 mill. kr for 2024, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2023 (4,9 mrd. kr) pluss årsresultatet 2024 (476,8 mill. kr) minus opptjent egenkapital 2024 (4,8 mrd. kr).
- AS W WILHELMSEN delte anslagsvis ut 135,5 mill. kr for 2024, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2023 (1,9 mrd. kr) pluss årsresultatet 2024 (157,3 mill. kr) minus opptjent egenkapital 2024 (1,9 mrd. kr).
I eierkjeden
- Eier: Skipsreder Tom Wilhelmsens Stiftelse
- Eier: Kiro Invest AS
- Eier: Tikal AS
- Eier: AS Taurus
- Eier: J.P. Morgan SE
- Eier: Pimpus Holding AS
- Eier: Starship Norway AS
- Eier: J.P. Morgan SE
- Eier: Pareto Aksje Norge Verdipapirfond
- Eier: AS Cetus
- Eier: Allora AS
- Eier: Hetija Invest AS
- Eier: Saraswati AS
- Eierandel i: Olavsvern Group AS
Slik er tallene regnet
Formuesverdien er 80 prosent av egenkapitalen året før, og eierskapet er hentet fra aksjonærregisteret per 31.12.2025. Tallene er anslag, ikke utlignet skatt. Mer om metoden.