EX-12.1 9 a2119328zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 12.1


Euramax International, Inc.
Statement of Computation of Ratio of Earnings to Fixed Charges

 
  Years ended
  Six months ended
 
 
  December
25, 1998

  December
31, 1999

  December
29, 2000

  December
28, 2001

  December
27, 2002

  Pro forma (1)
December
27, 2002

  June 27,
2003

  Pro forma
(1) June
27, 2003

 
Earnings:                                                  
  Earnings before income taxes   $ 23,137   $ 22,576   $ 8,998   $ 10,251   $ 31,269   $ 29,303   $ 12,837   $ 11,923  
  Fixed charges     26,189     24,475     28,259     27,599     25,278     24,456     12,997     12,485  
   
 
 
 
 
 
 
 
 
    Total earnings     49,426     47,051     37,257     37,850     56,567     63,769     25,234     24,408  
   
 
 
 
 
 
 
 
 
Fixed charges:                                                  
  Interest expense     24,204     22,369     26,376     25,727     23,034     22,212     11,152     11,240  
  Implicit interest in rent expense     2,065     2,100     1,883     1,872     2,244     2,244     1,245     1,245  
   
 
 
 
 
 
 
 
 
    Total fixed charges     26,289     24,475     28,269     27,599     25,278     24,456     12,397     12,485  
   
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges     1.88 x   1.92 x   1.32 x   1.37 x   2.24 x   2.20 x   2.04 x   1.95 x
   
 
 
 
 
 
 
 
 

(1)
Giving pro forma effect to the transactions and assumptions described in "Unaudited Pro Forma Condensed Consolidated Financial Statements" as if they had occurred on December 29, 2001 and December 28, 2003, respectively.



QuickLinks

Euramax International, Inc. Statement of Computation of Ratio of Earnings to Fixed Charges