Exhibit 12.1

DEL LABORATORIES, INC.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Predecessor															Successor
	Year Ended December 31,												Jan. 1, 2005- Jan. 31,			Feb. 1, 2005- Dec. 31,			Feb. 1, 2005- Mar. 31,			Jan. 1, 2006- Mar. 31,
	2001			2002			2003			2004			2005			2005			2005			2006
	(dollars in thousands)
Pretax income	$	16,162		$	30,915		$	32,898		$	26,684		$	(22,457	)	$	(33,742	)	$	(5,325	)	$	(7,322	)
Fixed charges (as calculated below)		8,747			6,381			6,025			5,745			426			29,728			5,207			9,386
Earnings	$	24,909		$	37,296		$	38,923		$	32,429		$	(22,031	)	$	(4,014	)	$	118		$	2,064
FIXED CHARGES:
Interest expense, net	$	7,139		$	4,663		$	4,185		$	3,584		$	264		$	27,662		$	4,850		$	8,843
Rent expense interest factor		1,608			1,718			1,840			2,161			162			2,066			357			543
Total fixed charges	$	8,747		$	6,381		$	6,025		$	5,745		$	426		$	29,728		$	5,207		$	9,386
RATIO OF EARNINGS TO FIXED CHARGES		2.8	x		5.8	x		6.5	x		5.6	x		—			—			—			0.2	x
Deficiency													$	22,457		$	33,742		$	5,325