Exhibit 12.1

DAVE & BUSTER’S, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)

	Fiscal Year Ended			Fiscal Year Ended			Fiscal Year Ended			244 Days Ended			120 Days Ended
	February 2, 2014			February 3, 2013			January 29, 2012			January 30, 2011			May 31, 2010
	(Successor)			(Successor)			(Successor)			(Successor)			(Predecessor)
Income (loss) before provision (benefit) for income taxes	$	19,728		$	10,639		$	1,634		$	(7,708	)	$	(2,735	)
Add: Total fixed charges (per below)		50,215			50,605			49,264			35,803			12,176
Less : Capitalized interest		(602	)		(510	)		(759	)		(62	)		(110	)
Total income before provision for income taxes, plus fixed charges, less capitalized interest		69,341			60,734			50,139			28,033			9,331
Fixed charges:
Interest expense (1)		31,645			33,411			32,883			25,673			7,070
Capitalized interest		602			510			759			62			110
Estimate of interest included in rental expense (2)		17,968			16,684			15,622			10,066			4,996
Total fixed charges	$	50,215		$	50,605		$	49,264			35,801			12,176
Ratio of earnings to fixed charges (3)		1.38x			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 (assumed to be 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.