Zoetic Design LLC
How we got $172K
Based on its 1 employees and its payroll, both reported for PPP in 2020 and brought up to date.
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| ZOETIC DESIGN LLC this business | $296K | — |
| JM VOLLBRECHT INC. Edmond · 1 employees | $617K | 0.6 mi |
| ALLIANCE STAFFING GROUP, INC Edmond · 1 employees | $448K | 0.7 mi |
| MICHAEL ADEL Edmond · 1 employees | $489K | 0.9 mi |
| J K GATER & ASSOCIATES INC Edmond · 2 employees | $586K | 0.9 mi |
| EQUINE MEDICAL ASSOCIATES, INC Edmond · 9 employees | $1.8M | 0.9 mi |
| US HEALTH CARE RESEARCH Edmond · 3 employees | $1.0M | 1.0 mi |
The full calculation
| Employees reported to the SBA | 1 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $413K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $163K |
| Estimate: the two combined (geometric mean) | $296K |
| EBITDA margin (industry, adjusted for size) | 23% |
| EBITDA = revenue × margin | $69K |
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 | $172K |
| Multiple for this size and industry | 2.5× |
| Value range | $91K – $235K |
| Revenue range | $195K – $338K |
| EBITDA range | $45K – $78K |
| Industry (NAICS) | All Other Professional, Scientific, and Technical Services (541990) |
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. 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 Roles are as stated there and may be out of date.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 |
|---|---|---|---|
| 4/28/2020 | first | $5K | 1 |
| 1/20/2021 | second | $5K | 1 |
About Zoetic Design LLC
Zoetic Design LLC is an all other professional, scientific, and technical services company in Edmond, Oklahoma. Its estimated annual revenue is about $296K, with roughly $69K of EBITDA. It has about 1 employees. Its estimated business value is $172K (likely range $91K–$235K).
Common questions
- Who owns Zoetic Design LLC?
- The owner of Zoetic Design 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 Zoetic Design LLC make?
- SeeBITDA estimates Zoetic Design LLC's annual revenue at about $296K (likely between $195K and $338K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Zoetic Design LLC worth?
- About $172K, roughly 2.5× its estimated EBITDA of $69K, typical for a all other professional, scientific, and technical services company its size. Likely range: $91K–$235K.
- How many employees does Zoetic Design LLC have?
- About 1, as reported on its PPP loan.