Kidshine, LLC
How we got $870K
Based on 8 employees reported for PPP in 2020, grown at the industry's Oklahoma rate since.
What we know
Estimated value over time
▲ 13% 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.
Employees over time
▼ 75% since 2020Show as table
| Year | Source | Employees | Est. revenue |
|---|---|---|---|
| 2020 | PPP loan | 8 | $950K |
| 2021 | Form 5500 | 2 | $238K |
| 2022 | Form 5500 | 2 | $238K |
| 2023 | Form 5500 | 2 | $238K |
| 2024 | Form 5500 | 2 | $238K |
| 2025 | Form 5500 | 2 | $238K |
Participants are employees in the company's retirement plan at year end, from its Form 5500 filing with the Department of Labor. They usually run a little under total headcount (part-timers and new hires may not be eligible). Revenue and EBITDA apply this industry's revenue per employee and margin to each year's count.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| KIDSHINE, LLC this business | $1.3M | — |
| EPIC DANCE STUDIO LLC Edmond · 2 employees | $294K | 0.1 mi |
| OKLAHOMA ASSOCIATION OF COMMUNITY ACTION AGENCIES Edmond · 5 employees | $2.1M | 0.3 mi |
| SOLID ROCK BASKETBALL LLC Edmond · 5 employees | $524K | 0.4 mi |
| THE LANGUAGE COMPANY Edmond · 75 employees | $9.2M | 0.5 mi |
| BODY MIND YOGA LLC Edmond · 2 employees | $647K | 0.8 mi |
| DANCE STUDIO ONE50 Edmond · 2 employees | $294K | 0.9 mi |
The full calculation
| Employees reported to the SBA | 8 |
| Industry revenue per employee | $119K |
| Revenue = employees × revenue per employee | $1.3M |
| EBITDA margin (industry, adjusted for size) | 21% |
| EBITDA = revenue × margin | $272K |
| Cross-check: revenue implied by PPP payroll | $357K |
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 | $870K |
| Multiple for this size and industry | 3.2× |
| Value range | $412K – $1.2M |
| Revenue range | $773K – $1.5M |
| EBITDA range | $161K – $322K |
| Industry (NAICS) | All Other Miscellaneous Schools and Instruction (611699) |
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
- BankingMidFirst 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
| MidFirst Bank PPP 2020, PPP 2021 | All 2,403 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $14K | 8 |
| 1/23/2021 | second | $11K | 8 |
About Kidshine, LLC
Kidshine, LLC is an all other miscellaneous schools and instruction company in Edmond, Oklahoma. Its estimated annual revenue is about $1.3M, with roughly $272K of EBITDA. It has about 2 employees. Its estimated business value is $870K (likely range $412K–$1.2M).
Common questions
- Who owns Kidshine, LLC?
- The owner of Kidshine, 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 Kidshine, LLC make?
- SeeBITDA estimates Kidshine, LLC's annual revenue at about $1.3M (likely between $773K and $1.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Kidshine, LLC worth?
- About $870K, roughly 3.2× its estimated EBITDA of $272K, typical for a all other miscellaneous schools and instruction company its size. Likely range: $412K–$1.2M.
- How many employees does Kidshine, LLC have?
- About 2, from its 2025 retirement-plan filing.