Anslag · inntektsår 2025
Narvikeiendommen AS
Org.nr. 927422069 · AS · Utleie av egen eller leid fast eiendom · Narvik
Aksjene i Narvikeiendommen AS gir de 2 personlige eierne anslagsvis 0 kr i formuesskatt for inntektsåret 2025. Formuesverdien av selskapet er 4,3 mill. kr, regnet fra egenkapitalen i regnskapet for 2024.
Tjener Narvikeiendommen AS mer enn formuesskatten?
Egenkapitalen har gitt 4,2 % avkastning i året etter selskapsskatt i snitt i 2024–2025. Formuesskatten for eierne tilsvarer 0,47 % av den samme verdien, så avkastningen er 8,9 ganger formuesskatten.
Hva ble holdt tilbake i Narvikeiendommen AS?
Fra utgangen av 2023 til utgangen av 2025 gikk egenkapitalen ned med 2,3 mill. kr. Selskapet tapte eller delte ut mer enn det tjente, så ingen del av overskuddet ble holdt tilbake. Formuesskatten for eierne var anslagsvis 49 820 kr i inntektsårene 2024–2025.
Hvordan har det gått med Narvikeiendommen AS?
Fra 2023 til 2025 falt egenkapitalen med 2,3 mill. kr. Bankinnskuddene falt med 246 949 kr og den langsiktige gjelden økte med 3,2 mill. kr. Det er i snitt tatt ut 435 356 kr i året i utbytte eller konsernbidrag, 10,7 ganger utbyttet formuesskatten for én eier som eier alt krever (40 808 kr).
Hva blir formuesskatten for 2026?
Regnskapet for 2025 gir en formuesverdi på 2,3 mill. kr for inntektsåret 2026, og anslagsvis 4 395 kr i formuesskatt om én person eide alt, ned fra 25 366 kr. Anslaget er foreløpig: eierne og satsene kan endre seg.
Hvem eier Narvikeiendommen AS?
Narvikeiendommen AS eies til slutt av AS Taurus (14,8 % gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia og Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia og Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia), Sverre Christian Utvåg (10,7 % gjennom Norbase AS → Bertheus J Nilsen AS → Nordic Investment AS → Nordic-Hotellene AS og Norbase AS → Harstad Skipsindustri AS → Nordic Investment AS → Nordic-Hotellene AS), AS Kassiopeia (5,9 % gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres og Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → Skips AS Tudor), AS Cetus (5,8 % gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia og Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia og Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres) og AS Pollux (4,5 % gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia og Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia og Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia), og 10 andre, ifølge aksjonærregisteret per 31.12.2025.
Hvor mye formuesskatt betaler eierne av Narvikeiendommen AS?
Formuesskatten på aksjene i selskapet, regnet som om de er eierens eneste formue. Hver eier får bunnfradraget.
| Eier | Andel | Formuesverdi | Formuesskatt |
|---|---|---|---|
| AS Taurus gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia | 14,8 % | 637 902 kr | – |
| Sverre Christian Utvåg gjennom Norbase AS → Bertheus J Nilsen AS → Nordic Investment AS → Nordic-Hotellene AS; Norbase AS → Harstad Skipsindustri AS → Nordic Investment AS → Nordic-Hotellene AS | 10,7 % | 461 060 kr | 0 kr |
| AS Kassiopeia gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → Skips AS Tudor | 5,9 % | 251 924 kr | – |
| AS Cetus gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres | 5,8 % | 251 014 kr | – |
| AS Pollux gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → Skips AS Tudor → AS Kassiopeia | 4,5 % | 191 371 kr | – |
| J.P. Morgan SE gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 3,3 % | 143 102 kr | – |
| Kiro Invest AS gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Kassiopeia → AS Cetus | 2,4 % | 103 057 kr | – |
| J.P. Morgan SE gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 2,3 % | 100 574 kr | – |
| Skipsreder Tom Wilhelmsens Stiftelse gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Kassiopeia → AS Pollux; Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 1,9 % | 83 293 kr | – |
| Pareto Aksje Norge Verdipapirfond gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 1,9 % | 80 756 kr | – |
| Thomas Gerner gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Uranus Holding (uten norsk id, betaler ikke norsk formuesskatt) | 1,5 % | 63 409 kr | – |
| Hamneshaugen AS gjennom Norbase AS → Harstad Skipsindustri AS | 1,2 % | 52 719 kr | – |
| Folketrygdfondet gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 1,1 % | 49 009 kr | – |
| Arne Harald Forsback Aune gjennom Norbase AS → Harstad Skipsindustri AS → Prius Consulting AS | 1 % | 42 743 kr | 0 kr |
| J.P. Morgan SE gjennom Norbase AS → Norsea Logistics AS → Norsea Group AS → Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 1 % | 41 015 kr | – |
- Verdigrunnlag
- 5,4 mill. kr
- Formuesverdi (80 %)
- 4,3 mill. kr
- Formuesskatt om én person eide alt
- 25 366 kr
Hendelser i eierkjeden
- NARVIKEIENDOMMEN AS delte anslagsvis ut 870 711 kr for 2025, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2024 (870 711 kr) pluss årsresultatet 2025 (252 943 kr) minus opptjent egenkapital 2025 (252 943 kr).
- Innskutt egenkapital i NARVIKEIENDOMMEN AS falt med 1,8 mill. kr i 2025. Det tyder på kapitalnedsettelse, ofte med utbetaling til eierne.
- NORBASE AS delte anslagsvis ut 5 mill. kr for 2025, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2024 (40,4 mill. kr) pluss årsresultatet 2025 (757 958 kr) minus opptjent egenkapital 2025 (36,2 mill. kr).
- 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).
- NORBASE AS delte anslagsvis ut 4 mill. kr for 2024, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2023 (42,9 mill. kr) pluss årsresultatet 2024 (1,5 mill. kr) minus opptjent egenkapital 2024 (40,4 mill. kr).
- 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).
I eierkjeden
- Eier: AS Taurus
- Eier: AS Kassiopeia
- Eier: AS Cetus
- Eier: AS Pollux
- Eier: J.P. Morgan SE
- Eier: Kiro Invest AS
- Eier: J.P. Morgan SE
- Eier: Skipsreder Tom Wilhelmsens Stiftelse
- Eier: Pareto Aksje Norge Verdipapirfond
- Eier: Hamneshaugen AS
- Eier: Folketrygdfondet
- Eier: J.P. Morgan SE
- Eierandel i: Håkon Gjertsen 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.