Anslag · inntektsår 2025
Norsea Group AS
Org.nr. 996306011 · AS · Andre tjenester tilknyttet sjøtransport · Sola
Aksjene i Norsea Group AS gir de 9 personlige eierne anslagsvis 13 mill. kr i formuesskatt for inntektsåret 2025. Formuesverdien av selskapet er 3,7 mrd. kr, regnet fra egenkapitalen i regnskapet for 2024.
Hva ble holdt tilbake i Norsea Group AS?
Fra utgangen av 2023 til utgangen av 2025 ble 346,7 mill. kr av overskuddet liggende i selskapet, og 728 000 kr ble delt ut. Formuesskatten for eierne var anslagsvis 80,6 mill. kr i inntektsårene 2024–2025. Hadde det tilbakeholdte vært tatt ut som utbytte til personlige eiere, ville utbytteskatten vært om lag 131,2 mill. kr. Den skatten er utsatt til pengene tas ut.
Hvordan har det gått med Norsea Group AS?
Fra 2023 til 2025 økte egenkapitalen med 346,7 mill. kr. Bankinnskuddene falt med 44 000 kr og den langsiktige gjelden ble betalt ned med 606,7 mill. kr. Det er i snitt tatt ut 25 mill. kr i året i utbytte eller konsernbidrag, 0,4 ganger utbyttet formuesskatten for én eier som eier alt krever (64,8 mill. kr).
Hva blir formuesskatten for 2026?
Regnskapet for 2025 gir en formuesverdi på 3,7 mrd. kr for inntektsåret 2026, og anslagsvis 40,2 mill. kr i formuesskatt om én person eide alt, ned fra 40,3 mill. kr. Anslaget er foreløpig: eierne og satsene kan endre seg.
Hvem eier Norsea Group AS?
Norsea Group AS eies til slutt av Skipsreder Tom Wilhelmsens Stiftelse (9,3 % gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Pollux og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Pollux og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Pollux), Thomas Wilhelmsen (5,9 % gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → AS Cetus → Kiro Invest AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest AS), Hannah Eshete Wilhelmsen (5 % gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Tikal AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS), Caroline Victoria Olympia Paus (4,5 % gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Pimpus Holding AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Pimpus Holding AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Pimpus Holding AS) og Cecilie Alexandra Pontine Paus (4,5 % gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Starship Norway AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Starship Norway AS og Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Starship Norway AS), og 10 andre, ifølge aksjonærregisteret per 31.12.2025.
Hvor mye formuesskatt betaler eierne av Norsea Group 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 Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Pollux; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Pollux; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Pollux | 9,3 % | 340,9 mill. kr | – |
| Thomas Wilhelmsen gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → AS Cetus → Kiro Invest AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → 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 | 5,9 % | 215,5 mill. kr | 2,3 mill. kr |
| Hannah Eshete Wilhelmsen gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Tikal AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS. Eier også aksjer i Abyssinia AS (100 %) | 5 % | 184,8 mill. kr | 2 mill. kr |
| Caroline Victoria Olympia Paus gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Pimpus Holding AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Pimpus Holding AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Pimpus Holding AS | 4,5 % | 163,4 mill. kr | 1,8 mill. kr |
| Cecilie Alexandra Pontine Paus gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Starship Norway AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Starship Norway AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Starship Norway AS. Eier også aksjer i Starship Investments AS (100 %) | 4,5 % | 163,4 mill. kr | 1,8 mill. kr |
| J.P. Morgan SE gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 4,2 % | 154,7 mill. kr | – |
| J.P. Morgan SE gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 3 % | 108,8 mill. kr | – |
| Maren Juell gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Allora AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Allora AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → 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 | 2,9 % | 104,6 mill. kr | 1,1 mill. kr |
| Cathrine Løvenskiold Wilhelmsen gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Hetija Invest AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Hetija Invest AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Hetija Invest AS. Eier også aksjer i Kvernhuset Invest AS (1 %), Techstep ASA (under 0,01 %) | 2,9 % | 104,6 mill. kr | 1,1 mill. kr |
| Hedvig Juell gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Saraswati AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Saraswati AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → 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 | 2,9 % | 104,6 mill. kr | 1,1 mill. kr |
| Thomas Gerner gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Uranus Holding; 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 % | 87,8 mill. kr | – |
| Pareto Aksje Norge Verdipapirfond gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA | 2,4 % | 87,3 mill. kr | – |
| Cecilie Mathilde Wilhelmsen gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest 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 %) | 2,3 % | 85,9 mill. kr | 906 841 kr |
| Elizabeth Sydney Wilhelmsen gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Cetus → Kiro Invest AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Cetus → Kiro Invest 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 %) | 2,3 % | 85,9 mill. kr | 906 841 kr |
| Finn Wilhelmsens Stiftelse gjennom Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Kassiopeia → AS Taurus → Tikal AS; Wilhelmsen New Energy AS → Wilh. Wilhelmsen Holding ASA → Tallyman AS → AS W Wilhelmsen → AS Tres → AS Kassiopeia → AS Taurus → Tikal AS | 2,1 % | 76,4 mill. kr | – |
- Verdigrunnlag
- 4,6 mrd. kr
- Formuesverdi (80 %)
- 3,7 mrd. kr
- Formuesskatt om én person eide alt
- 40,3 mill. kr
Hendelser i eierkjeden
- 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.
- AS KASSIOPEIA delte anslagsvis ut 460 mill. kr for 2025, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2024 (492,5 mill. kr) pluss årsresultatet 2025 (369,1 mill. kr) minus opptjent egenkapital 2025 (401,6 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.
- AS KASSIOPEIA delte anslagsvis ut 370 mill. kr for 2024, i utbytte eller konsernbidrag. Beregnet som opptjent egenkapital 2023 (524,4 mill. kr) pluss årsresultatet 2024 (338,1 mill. kr) minus opptjent egenkapital 2024 (492,5 mill. kr).
I eierkjeden
- Eier: Skipsreder Tom Wilhelmsens Stiftelse
- Eier: J.P. Morgan SE
- Eier: J.P. Morgan SE
- Eier: Pareto Aksje Norge Verdipapirfond
- Eier: Finn Wilhelmsens Stiftelse
- Eierandel i: Norsea Property AS
- Eierandel i: Norsea Logistics AS
- Eierandel i: Norsea Industrial Holdings AS
- Eierandel i: Norsea Impact AS
- Eierandel i: Fidjeland Eiendom 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.