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, 2008			334-Day Period From March 8, 2006 To February 4, 2007			37-Day Period From January 30, 2006 To March 7, 2006			Fiscal Year Ended January 29, 2006
	(Successor)			(Successor)			(Predecessor)			(Predecessor)
Income before provision for income taxes	$	(10,102	)	$	(20,655	)	$	908		$	6,304
Add: Total fixed charges (per below)		44,932			39,199			1,832			18,978
Less: Capitalized interest		151			252			70			295
Total income before provision for income taxes, plus fixed charges, less capitalized interest		34,679			18,292			2,670			24,987
Fixed charges:
Interest expense (1)		31,681			26,139			688			7,429
Bridge funding fee		—			1,313			—			—
Capitalized interest		151			252			70			295
Estimate of interest included in rental expense (2)		13,100			11,495			1,074			11,254
Total fixed charges	$	44,932		$	39,199		$	1,832		$	18,978
Ratio of earnings to fixed charges (3)		0.77	x		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 fiscal year ended February 3, 2008 and for the 334-day period ended February 4, 2007 were insufficient to cover the fixed charges by $10,253 and $20,907, respectively.

E-2