Anslag · inntektsår 2025
Norsea Logistics AS
Org.nr. 912871061 · AS · Andre tjenester tilknyttet sjøtransport · Sola
Aksjene i Norsea Logistics AS gir de 9 personlige eierne anslagsvis 1 mill. kr i formuesskatt for inntektsåret 2025. Formuesverdien av selskapet er 415,6 mill. kr, regnet fra egenkapitalen i regnskapet for 2024.
Tjener Norsea Logistics AS mer enn formuesskatten?
Egenkapitalen har gitt 27 % avkastning i året etter selskapsskatt i snitt i 2024–2025. Formuesskatten for eierne tilsvarer 0,87 % av den samme verdien, så avkastningen er 31 ganger formuesskatten.
Hva ble holdt tilbake i Norsea Logistics AS?
Fra utgangen av 2023 til utgangen av 2025 gikk egenkapitalen ned med 70,1 mill. kr. Selskapet tapte eller delte ut mer enn det tjente, så ingen del av overskuddet ble holdt tilbake. Formuesskatten for eierne var anslagsvis 9 mill. kr i inntektsårene 2024–2025.
Hvordan har det gått med Norsea Logistics AS?
Fra 2023 til 2025 falt egenkapitalen med 70,1 mill. kr. Den langsiktige gjelden økte med 42,8 mill. kr. Det er i snitt tatt ut 175,1 mill. kr i året i utbytte eller konsernbidrag, 24 ganger utbyttet formuesskatten for én eier som eier alt krever (7,3 mill. kr).
Hva blir formuesskatten for 2026?
Regnskapet for 2025 gir en formuesverdi på 357,5 mill. kr for inntektsåret 2026, og anslagsvis 3,9 mill. kr i formuesskatt om én person eide alt, ned fra 4,5 mill. kr. Anslaget er foreløpig: eierne og satsene kan endre seg.
Hvem eier Norsea Logistics AS?
Norsea Logistics AS eies til slutt av Skipsreder Tom Wilhelmsens Stiftelse (9,3 % gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Pollux og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Pollux og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Pollux), Thomas Wilhelmsen (5 % gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest AS og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Cetus → Kiro Invest AS), J.P. Morgan SE (4,2 % gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA), Hannah Eshete Wilhelmsen (4,2 % gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Tikal AS og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Tikal AS) og Caroline Victoria Olympia Paus (3,7 % gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Pimpus Holding AS og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Pimpus Holding AS og Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Pimpus Holding AS), og 10 andre, ifølge aksjonærregisteret per 31.12.2025.
Hvor mye formuesskatt betaler eierne av Norsea Logistics 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 Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Pollux; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Pollux; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Pollux | 9,3 % | 38,6 mill. kr | – |
| Thomas Wilhelmsen gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Cetus → Kiro Invest AS. Eier også aksjer i Titus Invest AS (100 %), Mitts Holding AS (100 %), Toluma Invest AS (2,54 %), Victoria Eiendom AS (0,08 %), Nøtterøy Golfbane AS (0,07 %) og 1 andre | 5 % | 20,9 mill. kr | 191 568 kr |
| J.P. Morgan SE gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 4,2 % | 17,5 mill. kr | – |
| Hannah Eshete Wilhelmsen gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Tikal AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Tikal AS. Eier også aksjer i Abyssinia AS (100 %) | 4,2 % | 17,5 mill. kr | 156 924 kr |
| Caroline Victoria Olympia Paus gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Pimpus Holding AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Pimpus Holding AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Pimpus Holding AS | 3,7 % | 15,4 mill. kr | 136 667 kr |
| Cecilie Alexandra Pontine Paus gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Starship Norway AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Starship Norway AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Starship Norway AS. Eier også aksjer i Starship Investments AS (100 %) | 3,7 % | 15,4 mill. kr | 136 667 kr |
| J.P. Morgan SE gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 3 % | 12,3 mill. kr | – |
| Thomas Gerner gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Uranus Holding; 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 % | 9,9 mill. kr | – |
| Pareto Aksje Norge Verdipapirfond gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 2,4 % | 9,9 mill. kr | – |
| Maren Juell gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Allora AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Allora AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Allora AS. Eier også aksjer i Kvernhuset Invest AS (1 %), Aprila Bank ASA (0,26 %), Nøtterøy Golfbane AS (0,07 %), Heder Bank ASA (under 0,01 %), Orkla ASA (under 0,01 %) og 3 andre | 2,4 % | 9,9 mill. kr | 81 131 kr |
| Cathrine Løvenskiold Wilhelmsen gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Hetija Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Hetija Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Hetija Invest AS. Eier også aksjer i Kvernhuset Invest AS (1 %), Techstep ASA (under 0,01 %) | 2,4 % | 9,9 mill. kr | 81 131 kr |
| Hedvig Juell gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Saraswati AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Saraswati AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia → AS Taurus → Saraswati AS. Eier også aksjer i Folkedraktsaum AS (25 %), Kvernhuset Invest AS (1 %), DS Kysten AS (0,13 %), Hval Sjokoladefabrikk ASA (0,06 %), Eiendomsspar AS (under 0,01 %) og 1 andre | 2,4 % | 9,9 mill. kr | 81 131 kr |
| Kiro Invest AS gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → AS Cetus; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → AS Cetus; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Cetus | 2,2 % | 9,3 mill. kr | – |
| Cecilie Mathilde Wilhelmsen gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Cetus → Kiro Invest AS. Eier også aksjer i Strandveien 20 Invest AS (0,7 %), Toluma Kreditt AS (0,52 %), Abg Sundal Collier Holding ASA (0,02 %) | 2 % | 8,5 mill. kr | 67 438 kr |
| Elizabeth Sydney Wilhelmsen gjennom Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest AS; Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Cetus → Kiro Invest AS. Eier også aksjer i Strandveien 20 Invest AS (0,7 %), Toluma Kreditt AS (0,52 %), Abg Sundal Collier Holding ASA (0,02 %), Odfjell SE (under 0,01 %), Orkla ASA (under 0,01 %) | 2 % | 8,5 mill. kr | 67 438 kr |
- Verdigrunnlag
- 519,5 mill. kr
- Formuesverdi (80 %)
- 415,6 mill. kr
- Formuesskatt om én person eide alt
- 4,5 mill. kr
Hendelser i eierkjeden
- NORSEA LOGISTICS AS delte anslagsvis ut 244,2 mill. kr for 2025, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2024 (279,9 mill. kr) pluss årsresultatet 2025 (171,6 mill. kr) minus opptjent egenkapital 2025 (207,2 mill. kr).
- 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).
- SKIPS AS TUDOR gikk fra 2 % til 0 % av aksjene i 4HUMAN INVEST AS i 2025.
- NORSEA LOGISTICS AS delte anslagsvis ut 106 mill. kr for 2024, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2023 (277,3 mill. kr) pluss årsresultatet 2024 (108,5 mill. kr) minus opptjent egenkapital 2024 (279,9 mill. kr).
- 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).
- SKIPS AS TUDOR delte anslagsvis ut 130 mill. kr for 2024, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2023 (2,5 mrd. kr) pluss årsresultatet 2024 (108,2 mill. kr) minus opptjent egenkapital 2024 (2,5 mrd. kr).
- SKIPS AS TUDOR gikk fra 100 % til 68 % av aksjene i BANKERØD BOLIGER AS i 2024.
- SKIPS AS TUDOR gikk fra 25 % til 0 % av aksjene i WILOG HOLDING AS i 2024.
- SKIPS AS TUDOR gikk fra 13,9 % til 0 % av aksjene i OSLO LAGER INVEST AS i 2024.
I eierkjeden
- Eier: Skipsreder Tom Wilhelmsens Stiftelse
- Eier: J.P. Morgan SE
- Eier: J.P. Morgan SE
- Eier: Pareto Aksje Norge Verdipapirfond
- Eier: Kiro Invest AS
- Eierandel i: Norsea Polarbase AS
- Eierandel i: Norbase AS
- Eierandel i: Vindel AS
- Eierandel i: Kristiansund og Nordmøre Næringsforening AS
- Eierandel i: Kvernberget Vekst 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.