Heart & Soul Kitchen, LLC
How we got $160K
Based on its 9 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 26% 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 |
|---|---|---|
| HEART & SOUL KITCHEN, LLC this business | $696K | — |
| JUNCTION CAFE - DAYLIGHT DONUTS LLC Kansas · 11 employees | $1.0M | 0.0 mi |
| Simple Simon's Pizza Kansas | $1.7M | 0.1 mi |
| Vinny’s Coffee Co. | $1.7M | 0.9 mi |
| Flint Ridge Restaurant Kansas | $1.7M | 1.3 mi |
| Green Gate Grill Twin Oaks | $1.7M | 3.8 mi |
| TWIN OAKS PETROLEUM LLC Twin Oaks · 4 employees | $711K | 3.9 mi |
The full calculation
| Employees reported to the SBA | 9 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $362K |
| Estimate: the two combined (geometric mean) | $696K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $89K |
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 | $160K |
| Multiple for this size and industry | 1.8× |
| Value range | $84K – $219K |
| Revenue range | $458K – $794K |
| EBITDA range | $59K – $102K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- 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 Roles are as stated there and may be out of date.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 2020 | 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 |
|---|---|---|---|
| 4/8/2020 | first | $10K | 9 |
About Heart & Soul Kitchen, LLC
Heart & Soul Kitchen, LLC is a restaurants company in Kansas, Oklahoma. Its estimated annual revenue is about $696K, with roughly $89K of EBITDA. It has about 9 employees. Its estimated business value is $160K (likely range $84K–$219K).
Common questions
- Who owns Heart & Soul Kitchen, LLC?
- The owner of Heart & Soul Kitchen, 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 Heart & Soul Kitchen, LLC make?
- SeeBITDA estimates Heart & Soul Kitchen, LLC's annual revenue at about $696K (likely between $458K and $794K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Heart & Soul Kitchen, LLC worth?
- About $160K, roughly 1.8× its estimated EBITDA of $89K, typical for a restaurants company its size. Likely range: $84K–$219K.
- How many employees does Heart & Soul Kitchen, LLC have?
- About 9, as reported on its PPP loan.