How we got $413K
Based on its 26 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
What we know
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| JR WORKS LLC this business | $2.3M | — |
| Moni's Pasta And Pizza Edmond | $1.7M | 0.0 mi |
| Edmond Paradise Edmond | $1.7M | 0.1 mi |
| Neighborhood Provisions Edmond | $1.7M | 0.2 mi |
| Caché Edmond | $1.7M | 0.2 mi |
| HTeaO - Edmond (Rose Creek) Oklahoma City | $1.7M | 0.4 mi |
| 7 Brew Coffee Edmond | $1.7M | 0.5 mi |
The full calculation
| Employees reported to the SBA | 26 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.0M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.0M |
| Estimate: the two combined (geometric mean) | $2.3M |
| EBITDA margin (industry, adjusted for size) | 10% |
| EBITDA = revenue × margin | $230K |
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 | $413K |
| Multiple for this size and industry | 1.8× |
| Value range | $217K – $565K |
| Revenue range | $1.5M – $2.6M |
| EBITDA range | $151K – $262K |
| 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
- BankingFirst Enterprise 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 Roles are as stated there and may be out of date.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
| First Enterprise Bank PPP 2020 | All 148 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/11/2020 | first | $94K | 26 |
About Jr Works LLC
Jr Works LLC is a restaurants company in Edmond, Oklahoma. Its estimated annual revenue is about $2.3M, with roughly $230K of EBITDA. It has about 26 employees. Its estimated business value is $413K (likely range $217K–$565K).
Common questions
- Who owns Jr Works LLC?
- The owner of Jr Works 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 Jr Works LLC make?
- SeeBITDA estimates Jr Works LLC's annual revenue at about $2.3M (likely between $1.5M and $2.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Jr Works LLC worth?
- About $413K, roughly 1.8× its estimated EBITDA of $230K, typical for a restaurants company its size. Likely range: $217K–$565K.
- How many employees does Jr Works LLC have?
- About 26, as reported on its PPP loan.