Nrj, Inc.
How we got $2.2M
Based on its 28 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 10% 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 |
|---|---|---|
| NRJ, INC. this business | $12.3M | — |
| BURNETT FURNITURE, INC. Henryetta · 15 employees | $3.8M | 15.0 mi |
| JAMES 1:22 FAMILY INC Sapulpa · 7 employees | $1.9M | 22.5 mi |
| J &M COPELAND ENTERPRISES, LLC Okemah · 4 employees | $2.3M | 22.7 mi |
| NORTH CAROLINA FURNITURE MART INC Bixby · 15 employees | $7.4M | 23.9 mi |
| BELLA'S HOUSE, LLC Tulsa · 4 employees | $1.4M | 25.3 mi |
| STOW'S FURNITURE TULSA, LLC Broken Arrow · 4 employees | $2.9M | 27.5 mi |
The full calculation
| Employees reported to the SBA | 28 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $11.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $10.3M |
| Estimate: the two combined (geometric mean) | $12.3M |
| EBITDA margin (industry, adjusted for size) | 6% |
| EBITDA = revenue × margin | $741K |
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 | $2.2M |
| Multiple for this size and industry | 3× |
| Value range | $1.2M – $3.0M |
| Revenue range | $8.1M – $14.0M |
| EBITDA range | $487K – $845K |
| Industry (NAICS) | Retail Trade (442110) |
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: approximate sector default. 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
- BankingPatrons Bank National AssociationPPP / 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 Roles are as stated there and may be out of date.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
| Patrons Bank National Association PPP 2020 | All 131 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $169K | 28 |
About Nrj, Inc.
Nrj, Inc. is a retail trade company in Okmulgee, Oklahoma. Its estimated annual revenue is about $12.3M, with roughly $741K of EBITDA. It has about 28 employees. Its estimated business value is $2.2M (likely range $1.2M–$3.0M).
Common questions
- Who owns Nrj, Inc.?
- The owner of Nrj, Inc. 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 Nrj, Inc. make?
- SeeBITDA estimates Nrj, Inc.'s annual revenue at about $12.3M (likely between $8.1M and $14.0M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Nrj, Inc. worth?
- About $2.2M, roughly 3× its estimated EBITDA of $741K, typical for a retail trade company its size. Likely range: $1.2M–$3.0M.
- How many employees does Nrj, Inc. have?
- About 28, as reported on its PPP loan.