Exhibit 12.1

DAVE & BUSTER’S, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)

	Twenty-Six Weeks Ended August 5, 2007			145-Day Period From March 8, 2006 to July 30, 2006			37-Day Period From January 30, 2006 to March 7, 2006
	(Successor)			(Successor)			(Predecessor)
Income (loss) before provision for income taxes	$	(3,560	)	$	(9,248	)	$	908
Add: Total fixed charges (per below)	20,809			17,018			1,832
Less: Capitalized interest	112			80			70
Total income before provision for income taxes, plus fixed charges, less capitalized interest	17,137			7,690			2,670
Fixed charges:
Interest expense (1)	14,151			10,578			688
Bridge funding fee	—			1,313			—
Capitalized interest	112			80			70
Estimate of interest included in rental expense (2)	6,546			5,047			1,074
Total fixed charges	$	20,809		$	17,018		$	1,832
Ratio of earnings to fixed charges (3)	0.82		x	0.45		x	1.46		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 twenty-six weeks ended August 5, 2007 (Successor) were insufficient to cover the fixed charges by $3,672.