How we got $138K
Based on its 5 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 |
|---|---|---|
| HJNS INC. this business | $598K | — |
| Daylight Donuts Tulsa | $1.7M | 0.0 mi |
| Tacos Don Francisco #2 Tulsa | $1.7M | 0.1 mi |
| Tacos & Pupusas Gonzalez Tulsa | $1.7M | 0.1 mi |
| Krispy Krunchy Chicken Tulsa | $1.7M | 0.2 mi |
| Pizza Hut Tulsa | $1.7M | 0.2 mi |
| The Gnarley Dawg Tulsa | $1.7M | 0.2 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $572K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $481K |
| Estimate: the two combined (geometric mean) | $598K |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $77K |
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 | $138K |
| Multiple for this size and industry | 1.8× |
| Value range | $72K – $188K |
| Revenue range | $393K – $682K |
| EBITDA range | $50K – $87K |
| Industry (NAICS) | Full-Service Restaurants (722511) |
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
- BankingRegent 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 Roles are as stated there and may be out of date.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
| Regent Bank PPP 2020 | All 726 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/20/2020 | first | $14K | 5 |
About Hjns Inc.
Hjns Inc. is a restaurants company in Tulsa, Oklahoma. Its estimated annual revenue is about $598K, with roughly $77K of EBITDA. It has about 5 employees. Its estimated business value is $138K (likely range $72K–$188K).
Common questions
- Who owns Hjns Inc.?
- The owner of Hjns Inc. 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 Hjns Inc. make?
- SeeBITDA estimates Hjns Inc.'s annual revenue at about $598K (likely between $393K and $682K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Hjns Inc. worth?
- About $138K, roughly 1.8× its estimated EBITDA of $77K, typical for a restaurants company its size. Likely range: $72K–$188K.
- How many employees does Hjns Inc. have?
- About 5, as reported on its PPP loan.