Harrod Cork and Bottle Shop
How we got $196K
Based on its 4 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 46% 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 |
|---|---|---|
| HARROD CORK AND BOTTLE SHOP this business | $1.5M | — |
| CJ'S WINE & SPIRITS LP Broken Arrow · 6 employees | $2.6M | 3.6 mi |
| ASPEN WINE & SPIRITS LP Broken Arrow · 6 employees | $2.6M | 5.4 mi |
| EPIQUE WINE & SPIRITS, LLC Broken Arrow · 3 employees | $1.5M | 6.3 mi |
| KEVIN CHURCH Tulsa · 7 employees | $2.8M | 8.0 mi |
| N9682N INVESTMENTS LLC Tulsa · 4 employees | $1.7M | 9.8 mi |
| VILLAGE SOUTH WINE & SPIRITS Tulsa · 4 employees | $2.0M | 10.3 mi |
The full calculation
| Employees reported to the SBA | 4 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $765K |
| Estimate: the two combined (geometric mean) | $1.5M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $98K |
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 | $196K |
| Multiple for this size and industry | 2× |
| Value range | $103K – $268K |
| Revenue range | $958K – $1.7M |
| EBITDA range | $64K – $112K |
| Industry (NAICS) | Beer, Wine, and Liquor Retailers (445310) |
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
History & advisors
Advisors
- BankingAVB 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 Roles are as stated there and may be out of date.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
| AVB Bank PPP 2020 | All 309 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/27/2020 | first | $6K | 4 |
About Harrod Cork and Bottle Shop
Harrod Cork and Bottle Shop is a beer, wine, and liquor retailers company in Broken Arrow, Oklahoma. Its estimated annual revenue is about $1.5M, with roughly $98K of EBITDA. It has about 4 employees. Its estimated business value is $196K (likely range $103K–$268K).
Common questions
- Who owns Harrod Cork and Bottle Shop?
- The owner of Harrod Cork and Bottle Shop 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 Harrod Cork and Bottle Shop make?
- SeeBITDA estimates Harrod Cork and Bottle Shop's annual revenue at about $1.5M (likely between $958K and $1.7M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Harrod Cork and Bottle Shop worth?
- About $196K, roughly 2× its estimated EBITDA of $98K, typical for a beer, wine, and liquor retailers company its size. Likely range: $103K–$268K.
- How many employees does Harrod Cork and Bottle Shop have?
- About 4, as reported on its PPP loan.