Exhibit 12.1

Euramax International, Inc.

Statement of Computation of Ratio of Earnings to Fixed Charges

	Predecessor years ended								Predecessor five months ended		Successor seven months ended
	December 31, 1999		December 29, 2000		December 28, 2001		December 27, 2002		May 23, 2003		December 26, 2003
Earnings:
Earnings before income taxes	$	22,576	$	8,998	$	10,251	$	31,289	$	11,146	$	21,864
Fixed charges	24,475		28,259		27,599		25,278		10,348		14,745
Total earnings	47,051		37,257		37,850		56,567		21,494		36,609
Fixed charges:
Interest expense	22,369		26,376		25,727		23,034		9,294		12,983
Implicit interest in rent expense	2,106		1,883		1,872		2,244		1,054		1,762
Total fixed charges	24,475		28,259		27,599		25,278		10,348		14,745
Ratio of earnings to fixed charges	1.92		1.32		1.37		2.24		2.08		2.48