Exhibit 12.1

MICHAEL FOODS, INC.

(A Wholly Owned Subsidiary of M-Foods Holdings, Inc.)

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

	COMPANY												PREDECESSOR
	Year Ended December 31, 2006			Year Ended December 31, 2005			Year Ended December 31, 2004			One Month Ended December 31, 2003			Eleven Months Ended November 30, 2003			Year Ended December 31, 2002
Earnings:
Earnings (loss) before income taxes and equity in (losses) earnings of unconsolidated subsidiary	$	38,162		$	53,580		$	54,955		$	(7,365	)	$	(29,065	)	$	48,071
Add:
Fixed charges		60,206			50,128			45,522			5,103			43,562			52,355
Amortization of capitalized interest		—			—			572			48			524			572
Subtract:
Interest capitalized		(803	)		(461	)		(168	)		—			(32	)		—
Adjusted Earnings (Loss)	$	97,565		$	103,247		$	100,881		$	(2,214	)	$	14,989		$	100,998
Fixed Charges:
Interest expensed	$	54,036		$	46,859		$	42,143		$	4,782		$	38,089		$	46,737
Interest portion of rentals		1,427			1,276			1,333			151			1,657			1,400
Amortization of capitalized debt expense		4,743			1,993			2,046			170			3,816			4,218
	$	60,206		$	50,128		$	45,522		$	5,103		$	43,562		$	52,355
Ratio of earnings to fixed charges (1)		1.62			2.06			2.22			—			—			1.93

(1) Due to the Company’s loss for the one month ended December 31, 2003, and the Predecessor’s loss for the eleven months ended November 30, 2003, the ratio coverage in the respective periods was less the 1:1. The Company and Predecessor needed to generate additional earnings of $7,317,000 and $28,573,000 for the one month ended December 31, 2003 and the eleven months ended November 30, 2003, respectively, to achieve a coverage ratio of 1:1.