Exhibit 12.1

DAVE & BUSTER’S, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)

	Fiscal Year Ended February 3, 2013		Fiscal Year Ended January 29, 2012		244 Days Ended January 30, 2011			120 Days Ended May 31, 2010
Income (loss) before provision (benefit) for income taxes	$	10,639	$	1,634	$	(7,708	)	$	(2,735	)
Add: Total fixed charges (per below)		50,605		49,264		35,803			12,176
Less: Capitalized interest		510		759		62			110
Total income before provision for income taxes, plus fixed charges, less capitalized interest		60,734		50,139		28,033			9,331
Fixed charges:
Interest expense (1)		33,411		32,883		25,675			7,070
Capitalized interest		510		759		62			110
Estimate of interest included in rental expense (2)		16,684		15,622		10,066			4,996
Total fixed charges	$	50,605	$	49,264	$	35,803		$	12,176
Ratio of earnings to fixed charges (3)		1.20x		1.02x		0.78x			0.77x

(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 244 days ended January 30, 2011 and 120 days ended May 31, 2010 were insufficient to cover the fixed charges by $7,770 and $2,845, respectively.