Harmony With Hermione
How we got $61K
Based on its 1 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 30% 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 |
|---|---|---|
| HARMONY WITH HERMIONE this business | $96K | — |
| PEACEFUL WARRIORS MARTIAL ARTS LLC Newcastle · 4 employees | $605K | 0.9 mi |
| NATIONAL MARTIAL ARTS, LLC Oklahoma City · 6 employees | $653K | 5.0 mi |
| Mathnasium Oklahoma City | $681K | 6.3 mi |
| A & D BROWN ENTERPRISES INC Oklahoma City · 47 employees | $4.4M | 6.6 mi |
| THE POINTE PERFORMING ARTS CENTER Oklahoma City · 14 employees | $794K | 6.9 mi |
| Kumon Math and Reading Center Oklahoma City | $4.1M | 7.2 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $135K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $53K |
| Estimate: the two combined (geometric mean) | $96K |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $23K |
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 | $61K |
| Multiple for this size and industry | 2.6× |
| Value range | $32K – $84K |
| Revenue range | $63K – $110K |
| EBITDA range | $15K – $27K |
| Industry (NAICS) | Sports and Recreation Instruction (611620) |
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, OK. 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
- BankingCross River 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 Roles are as stated there and may be out of date.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
| Cross River Bank PPP 2021 | All 589 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/10/2021 | first | $1K | 1 |
About Harmony With Hermione
Harmony With Hermione is a sports and recreation instruction company in Newcastle, Oklahoma. Its estimated annual revenue is about $96K, with roughly $23K of EBITDA. It has about 1 employees. Its estimated business value is $61K (likely range $32K–$84K).
Common questions
- Who owns Harmony With Hermione?
- The owner of Harmony With Hermione 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 Harmony With Hermione make?
- SeeBITDA estimates Harmony With Hermione's annual revenue at about $96K (likely between $63K and $110K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Harmony With Hermione worth?
- About $61K, roughly 2.6× its estimated EBITDA of $23K, typical for a sports and recreation instruction company its size. Likely range: $32K–$84K.
- How many employees does Harmony With Hermione have?
- About 1, as reported on its PPP loan.