Exhibit 12.1

DAVE & BUSTER’S, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)

	334-Day Period from March 8, 2006 to February 4, 2007			37-Day Period from January 30, 2006 to March 7, 2006			January 29, 2006
	(Successor)			(Predecessor)			(Predecessor)
Income before provision for income taxes	$	(20,655	)	$	908		$	6,304
Add: Total fixed charges (per below)	39,199			1,832			18,978
Less: Capitalized interest	252			70			295
Total income before provision for income taxes, plus fixed charges, less capitalized interest	18,292			2,670			24,987
Fixed charges:
Interest expense (1)	26,139			688			7,429
Bridge funding fee	1,313			—			—
Capitalized interest	252			70			295
Estimate of interest included in rental expense (2)	11,495			1,074			11,254
Total fixed charges	$	39,199		$	1,832		$	18,978
Ratio of earnings to fixed charges (3)	0.47		x	1.46		x	1.32		x

(1)	Interest expense includes interest in association with debt and amortization of debt issuance costs.
(2)	Fixed charges include our estimate of interest included in rental payments (one-third of rent expense under operating leases).
(3)	Earnings for the 334-day period ended February 4, 2007 (Successor) were insufficient to cover the fixed charges by $20,907.