EX-12.1 8 a2124359zex-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
  Five months
ended

  Four months ended
  Nine months ended
 
 
  December
25, 1998

  December
31, 1999

  December
29, 2000

  December
28, 2001

  December
27, 2002

  Pro forma (1)
December
27, 2002

  May 23,
2003

  September 26,
2003

  Pro forma(1) September 26, 2003
 
Earnings:                                                        
  Earnings before income taxes   $ 23,137   $ 22,576   $ 8,998   $ 10,251   $ 31,289   $ 29,303   $ 11,146   $ 13,833   $ 24,441  
  Fixed charges     26,289     24,475     28,259     27,599     25,278     24,456     10,348     8,372     18,366  
   
 
 
 
 
 
 
 
 
 
    Total earnings     49,426     47,051     37,257     37,850     56,567     53,759     21,494     22,205     42,807  
   
 
 
 
 
 
 
 
 
 
Fixed charges:                                                        
  Interest expense     24,204     22,369     26,376     25,727     23,034     22,212     9,294     7,443     16,383  
  Implicit interest in rent expense     2,085     2,106     1,883     1,872     2,244     2,244     1,054     929     1,983  
   
 
 
 
 
 
 
 
 
 
    Total fixed charges     26,289     24,475     28,259     27,599     25,278     24,456     10,348     8,372     18,366  
   
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges     1.88 x   1.92 x   1.32 x   1.37 x   2.24 x   2.20 x   2.08 x   2.65 x   2.33 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