EX-12.1 4 a2159535zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 12.1


Calculation of Ratio of Earnings to Fixed Charges

        Jacobs Entertainment, Inc. ratio of earnings to fixed charges for the years ended 2000 through 2004 and for the three month peirods ended March 31, 2004 and 2005.

 
  As of and for Year Ended December 31,
  As of and for the Three
Months Ended March 31,

 
 
  2000
  2001
  2002
  2003
  2004
  2004
  2005
 
 
  (in thousands, except ratio data)

 
Earnings:                                            
  (Loss) income before equity earnings of investments and minority interests   $ (1,108 ) $ (45 ) $ 4,745   $ 2,631   $ 3,891   $ 3,455   $ 1.098  
  Add: Fixed charges     3,206     4,831     18,703     20,327     20,468     5,052     5,429  
  Add: Amortization of capitalized interest     59     59     59     62     65     16     16  
  Add: Distributed income of equity investees     2,500     6,208     126                          
  Less: Interest capitalized                       (140 )   (110 )   (1 )   (4 )
   
 
 
 
 
 
 
 
Total Earnings   $ 4,657   $ 11,053   $ 23,633     22,880   $ 24,314   $ 8,522   $ 6,539  
   
 
 
 
 
 
 
 
Fixed Charges:                                            
  Interest expense   $ 2,519   $ 4,230   $ 18,300   $ 19,645   $ 19,705   $ 4,892   $ 5,263  
  Interest capitalized                       140     110     1     4  
Amortization of capitalized expenses related to indebtedness     28     4                                
Estimated interest on rental expense     659     597     403     542     653     159     162  
   
 
 
 
 
 
 
 
Total Fixed Charges   $ 3,206   $ 4,831   $ 18,703   $ 20,327   $ 20,468   $ 5,052   $ 5,429  
   
 
 
 
 
 
 
 
Ratio of Earnings to                                            
  Fixed Charges     1.45     2.29     1.26     1.13     1.19     1.69     1.20  



QuickLinks

Calculation of Ratio of Earnings to Fixed Charges