Friendly Circle Cdc, LLC
How we got $971K
Based on its 13 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
Friendly Circle and We Are the Village are two childcare centers, one in Edmond and one in NE OKC, offering programs for infants through school-age children and serving families.
From the company's website. Industry: Retail Trade.
Customers & suppliers
Suppliers & brands
- Lillio Learning Curriculum · brand it sells or installs
Estimated value over time
▲ 17% since 2020Today'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 |
|---|---|---|
| FRIENDLY CIRCLE CDC, LLC this business | $4.9M | — |
| PUPPYLOVE INC. Edmond · 3 employees | $1.4M | 0.1 mi |
| ADAIR'S SLEEP WORLD INC Edmond · 6 employees | $2.7M | 0.3 mi |
| LULU AND LO'S Edmond · 2 employees | $1.4M | 0.4 mi |
| SMITH'S P.R.O. NUTRITION LLC Edmond · 8 employees | $2.1M | 0.4 mi |
| CINNAMON BEARS LLC Edmond · 4 employees | $2.9M | 0.5 mi |
| GET VAPED, LLC Edmond · 4 employees | $2.0M | 1.0 mi |
The full calculation
| Employees reported to the SBA | 13 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $5.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.3M |
| Estimate: the two combined (geometric mean) | $4.9M |
| EBITDA margin (industry, adjusted for size) | 8% |
| EBITDA = revenue × margin | $405K |
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 | $971K |
| Multiple for this size and industry | 2.4× |
| Value range | $511K – $1.3M |
| Revenue range | $3.2M – $5.6M |
| EBITDA range | $266K – $461K |
| Industry (NAICS) | Retail Trade (453998) |
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: approximate sector default. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
People & advisors
“Friendly Circle and We Are the Village are two nurturing childcare centers founded by Renina Forshee—an entrepreneur, mother of three, and lifelong champion for families in Oklahoma.”
Advisors
- BankingReadycap Lending, LLCPPP / 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
| Readycap Lending, LLC PPP 2020, PPP 2021 | All 134 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/14/2020 | first | $54K | 13 |
| 4/27/2021 | second | $50K | 13 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Friendly Circle Cdc, LLC
Friendly Circle Cdc, LLC is a retail trade company in Edmond, Oklahoma, in business since 2025. It is owned by Renina Forshee. Its estimated annual revenue is about $4.9M, with roughly $405K of EBITDA. It has about 13 employees. Its estimated business value is $971K (likely range $511K–$1.3M).
Common questions
- Who owns Friendly Circle Cdc, LLC?
- Friendly Circle Cdc, LLC is owned by Renina Forshee, according to public sources such as the company's website or filings.
- How much revenue does Friendly Circle Cdc, LLC make?
- SeeBITDA estimates Friendly Circle Cdc, LLC's annual revenue at about $4.9M (likely between $3.2M and $5.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Friendly Circle Cdc, LLC worth?
- About $971K, roughly 2.4× its estimated EBITDA of $405K, typical for a retail trade company its size. Likely range: $511K–$1.3M.
- How many employees does Friendly Circle Cdc, LLC have?
- About 13, as reported on its PPP loan.
- When was Friendly Circle Cdc, LLC founded?
- Friendly Circle Cdc, LLC has been in business since 2025.