Coffee N Crafts LLC
How we got $313K
Based on its 3 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 3% since 2021Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| COFFEE N CRAFTS LLC this business | $1.1M | — |
| YELLOW DOG COFFEE COMPANY, LLC Norman · 5 employees | $3.2M | 30.2 mi |
| PINK POPPY LLC Norman · 1 employees | $811K | 33.3 mi |
| P&D LLC Oklahoma City · 13 employees | $8.3M | 34.7 mi |
| MARIPOSA COFFEE ROASTERY Oklahoma City · 7 employees | $4.5M | 34.7 mi |
| NEIGHBORS QUALITY HOUSE COFFEE Oklahoma City · 11 employees | $7.4M | 34.8 mi |
| REFRESQUERIA LAS DELICIAS OKLAHOMA Oklahoma City · 2 employees | $1.0M | 34.9 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.6M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $592K |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $125K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $313K |
| Multiple for this size and industry | 2.5× |
| Value range | $165K – $428K |
| Revenue range | $735K – $1.3M |
| EBITDA range | $82K – $143K |
| Industry (NAICS) | Coffee and Tea Manufacturing (311920) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: US Economic Census 2022. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
People & advisors
Advisors
- BankingBlue Ridge Bank, National AssociationPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| Blue Ridge Bank, National Association PPP 2021 | All 17 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/25/2021 | first | $10K | 3 |
About Coffee N Crafts LLC
Coffee N Crafts LLC is a coffee and tea manufacturing company in Shawnee, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $125K of EBITDA. It has about 3 employees. Its estimated business value is $313K (likely range $165K–$428K).
Common questions
- Who owns Coffee N Crafts LLC?
- The owner of Coffee N Crafts LLC isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does Coffee N Crafts LLC make?
- SeeBITDA estimates Coffee N Crafts LLC's annual revenue at about $1.1M (likely between $735K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Coffee N Crafts LLC worth?
- About $313K, roughly 2.5× its estimated EBITDA of $125K, typical for a coffee and tea manufacturing company its size. Likely range: $165K–$428K.
- How many employees does Coffee N Crafts LLC have?
- About 3, as reported on its PPP loan.