Sugar and Spice, LLC
How we got $772K
Based on its 52 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 |
|---|---|---|
| SUGAR AND SPICE, LLC this business | $4.1M | — |
| Cafe 33 Steakhouse and Whiskey Bar Perkins | $1.7M | 0.0 mi |
| D'MARIO'S PIZZA INC. Perkins · 8 employees | $998K | 0.1 mi |
| Charged Up P-T Perkins | $1.7M | 0.1 mi |
| McDonald's Perkins | $1.7M | 0.2 mi |
| Sonic Drive In Perkins | $1.7M | 0.2 mi |
| Casey's Perkins | $1.7M | 0.3 mi |
The full calculation
| Employees reported to the SBA | 52 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $4.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $3.1M |
| Estimate: the two combined (geometric mean) | $4.1M |
| EBITDA margin (industry, adjusted for size) | 9% |
| EBITDA = revenue × margin | $368K |
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 | $772K |
| Multiple for this size and industry | 2.1× |
| Value range | $406K – $1.1M |
| Revenue range | $2.7M – $4.6M |
| EBITDA range | $242K – $419K |
| 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
- BankingThe Payne County 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 Roles are as stated there and may be out of date.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
| The Payne County Bank PPP 2020, PPP 2021 | All 82 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 | $145K | 52 |
| 4/9/2021 | second | $199K | 35 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Sugar and Spice, LLC
Sugar and Spice, LLC is a restaurants company in Perkins, Oklahoma. It is owned by Keelyn Homel (Registered Agent, Sole Principal). Its estimated annual revenue is about $4.1M, with roughly $368K of EBITDA. It has about 52 employees. Its estimated business value is $772K (likely range $406K–$1.1M).
Common questions
- Who owns Sugar and Spice, LLC?
- Sugar and Spice, LLC is owned by Keelyn Homel (Registered Agent, Sole Principal), according to public sources such as the company's website or filings.
- How much revenue does Sugar and Spice, LLC make?
- SeeBITDA estimates Sugar and Spice, LLC's annual revenue at about $4.1M (likely between $2.7M and $4.6M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sugar and Spice, LLC worth?
- About $772K, roughly 2.1× its estimated EBITDA of $368K, typical for a restaurants company its size. Likely range: $406K–$1.1M.
- How many employees does Sugar and Spice, LLC have?
- About 52, as reported on its PPP loan.