Last Dance LLC
How we got $211K
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 33% 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 |
|---|---|---|
| LAST DANCE LLC this business | $1.6M | — |
| LAKE WAY ONE STOP, L.L.C. Durant · 7 employees | $3.0M | 4.6 mi |
| DURANT FOODS INC Durant · 33 employees | $11.0M | 5.3 mi |
| HUNZE INC Colbert · 13 employees | $3.1M | 7.2 mi |
| HUNZIYAN INC. Caddo · 6 employees | $2.1M | 15.7 mi |
| LAKE WAY TRAVEL CENTER INC Euless · 5 employees | $1.7M | 18.8 mi |
| GOODWILL AB INC Kingston · 6 employees | $2.8M | 23.6 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $1.6M |
| EBITDA margin (industry, adjusted for size) | 7% |
| EBITDA = revenue × margin | $105K |
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 | $211K |
| Multiple for this size and industry | 2× |
| Value range | $111K – $289K |
| Revenue range | $1.0M – $1.8M |
| EBITDA range | $69K – $120K |
| Industry (NAICS) | Supermarkets and Other Grocery Retailers (except Convenience Retailers) (445110) |
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
- BankingFirst United Bank and Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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 United Bank and Trust Company PPP 2020 | All 2,229 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 5/1/2020 | first | $11K | 3 |
About Last Dance LLC
Last Dance LLC is a supermarkets and other grocery retailers (except convenience retailers) company in Calera, Oklahoma. Its estimated annual revenue is about $1.6M, with roughly $105K of EBITDA. It has about 3 employees. Its estimated business value is $211K (likely range $111K–$289K).
Common questions
- Who owns Last Dance LLC?
- The owner of Last Dance 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 Last Dance LLC make?
- SeeBITDA estimates Last Dance LLC's annual revenue at about $1.6M (likely between $1.0M and $1.8M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Last Dance LLC worth?
- About $211K, roughly 2× its estimated EBITDA of $105K, typical for a supermarkets and other grocery retailers (except convenience retailers) company its size. Likely range: $111K–$289K.
- How many employees does Last Dance LLC have?
- About 3, as reported on its PPP loan.