Frosted LLC
How we got $176K
Based on its 5 employees and its payroll, both reported for PPP in 2021 and brought up to date.
Estimated value over time
▲ 38% 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.
What we know
What they do
Frosted is a home cottage bakery in Edmond, Oklahoma that makes made-to-order custom cakes and decorated cookies for birthdays, weddings, showers, and other events.
From the company's website. Industry: Retail Bakeries.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| FROSTED LLC this business | $538K | — |
| Cookies by Design Midwest City | $1.7M | 7.4 mi |
| Daylight Donuts Harrah | $1.7M | 7.8 mi |
| Chateau Patisserie Choctaw | $1.7M | 8.1 mi |
| Cookies and Cupcake By Design Midwest City | $1.7M | 10.0 mi |
| Daylight Donuts Edmond | $1.7M | 10.2 mi |
| A TASTEFUL DELIGHT LLC Del City · 1 employees | $123K | 11.0 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $484K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $459K |
| Estimate: the two combined (geometric mean) | $538K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $71K |
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 | $176K |
| Multiple for this size and industry | 2.5× |
| Value range | $93K – $241K |
| Revenue range | $354K – $613K |
| EBITDA range | $46K – $80K |
| Industry (NAICS) | Retail Bakeries (311811) |
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
History & advisors
Advisors
- BankingArvest BankPPP / 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 Roles are as stated there and may be out of date.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
| Arvest Bank PPP 2021 | All 5,114 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 2/25/2021 | first | $21K | 5 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Frosted LLC
Frosted LLC is a retail bakeries company in Jones, Oklahoma, in business since 2019. Its estimated annual revenue is about $538K, with roughly $71K of EBITDA. It has about 5 employees. Its estimated business value is $176K (likely range $93K–$241K).
Common questions
- Who owns Frosted LLC?
- The owner of Frosted 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 Frosted LLC make?
- SeeBITDA estimates Frosted LLC's annual revenue at about $538K (likely between $354K and $613K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Frosted LLC worth?
- About $176K, roughly 2.5× its estimated EBITDA of $71K, typical for a retail bakeries company its size. Likely range: $93K–$241K.
- How many employees does Frosted LLC have?
- About 5, as reported on its PPP loan.
- When was Frosted LLC founded?
- Frosted LLC has been in business since 2019.