← Krispy Catch LLC /

Financials

MB200070412
Dashboard › Krispy Catch LLC › Financial Intelligence

Krispy Catch LLC

2356 SE GREEN OAKS BLVD, Arlington, TX 76018 · TABC MB200070412

Mixed Beverage Arlington Market Enriched 2026-09-10
$114,072 Annual gross (L12M) ▼ 13.0% latest MoM Click for monthly detail
$9,506 Avg monthly ▲ 16.2% latest vs avg Click for monthly detail
~21% Est. net margin (likely) $24,275/yr est. net Click for cost model
$61k–$85k Est. acquisition range 0.64× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $162,960 – $228,144/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Krispy Catch LLC My bars

Executive Summary

Click to expand full narrative

Krispy Catch LLC is a mixed-beverage licensed establishment at 2356 SE GREEN OAKS BLVD, Arlington, Texas (TABC MB200070412). Over the most recent 12 months it reported $114,072 in gross alcohol sales, averaging $9,506/month with a best month of $12,693. Sales mix: ~18% liquor · 63% beer · 19% wine. The building at this address is owned by AUTOZONE PARTS INC $323,292 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $24,275 (~21% margin). Acquisition value is estimated at $61k–$85k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$114,072
Avg monthly
$9,506
Best month
$12,693
Jun 2026
Sales mix
18% Liq
63% Beer · 19% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID10836241
Property owner (landlord)AUTOZONE PARTS INC
Assessed value$323,292

Krispy Catch LLC's share

Est. base rent ~$6/sqft/yr · 2,500 sqft · Class C $1,212/mo
NNN CAM / insurance$182/mo
NNN property tax$323/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $1,817/mo

Occupancy analysis

All-in occupancy cost is 19.1% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $114,072 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~31%
Revenue$114,072
COGS (24%)−$27,377
Labor (14%)−$15,970
Occupancy−$19,629
TX MB gross tax (6.7%)−$7,643
Utilities / ins / mktg (8%)−$9,126
Card surcharge net+$1,255
Net profit $35,582
Most Likely
Typical bar, light food program, full two-shift staffing
~21%
Revenue$114,072
COGS (27%)−$30,799
Labor (17%)−$19,392
Occupancy−$21,810
TX MB gross tax (6.7%)−$7,643
Utilities / ins / mktg (10%)−$11,407
Card surcharge net+$1,255
Net profit $24,275
Stressed
Heavy food, larger crew, higher rent
~9%
Revenue$114,072
COGS (30%)−$34,222
Labor (22%)−$25,096
Occupancy−$23,991
TX MB gross tax (6.7%)−$7,643
Utilities / ins / mktg (12%)−$13,689
Card surcharge net+$1,255
Net profit $10,687
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Krispy Catch LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $24,275/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$24,275 net) estimated

Revenue multiple
$57k–$91k
0.5–0.8× gross
SDE multiple
$61k–$85k
2.5–3.5× earnings
Cap rate
$74k–$97k
25–33%
Suggested range
$61k–$85k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-09-26

No federal lawsuits — past or pending