EXHIBIT 12.1

Elizabeth Arden

COMPUTATION OF EARNINGS TO FIXED CHARGES

(Dollars in thousands)

									Five-Month Transition Ended June 30,			Years Ended June 30,
	2002			2003		2004			2004			2005		2006
Earnings, as defined:
Net income (loss)	$	(29,837	)	$	18,150	$	2,036		$	(31,843	)	$	37,604	$	32,794
Income taxes		(9,014	)		7,059		(4,112	)		(14,188	)		17,403		11,281
Fixed charges, as defined below		47,433			45,742		43,226			11,468			27,893		28,257
Total earnings as defined	$	8,582		$	70,951	$	41,150		$	(34,563	)	$	82,900	$	72,332
Fixed charges, as defined	$	47,433		$	45,742	$	43,226		$	11,468		$	27,893	$	28,257
Total fixed charges, as defined	$	47,433		$	45,742	$	43,226		$	11,468		$	27,893	$	28,257
Ratio of earnings to fixed charges		(1	)		1.55		0.95	(2)		(3	)		2.97		2.56

The Company’s consolidated ratios of earnings to fixed charges were computed by dividing earnings by fixed charges.

For this purpose, earnings are the sum of income (loss) from continuing operations, taxes, and fixed charges. Fixed charges include interest, amortization of debt expense, discount on premium relating to indebtedness and one-third of rental expense.

(1) For the fiscal year ended January 31, 2004, earnings are insufficient to cover fixed charges as evidenced by a less than one-to-one coverage ratio as shown above. Additional earnings of approximately $2.1 million was necessary for the fiscal year ended January 31, 2004 to provide a one-to-one coverage ratio.

(2) For the fiscal year ended January 31, 2002, earnings are insufficient to cover fixed charges as evidenced by a less than one-to-one coverage ratio as shown above. Additional earnings of approximately $38.9 million was necessary for the fiscal year ended January 31, 2002 to provide a one-to-one coverage ratio.

(3) For the five-month transition fiscal year ended June 30, 2004, earnings are insufficient to cover fixed charges as evidenced by a less than one-to-one coverage ratio as shown above. Additional earnings of approximately $46.0 million was necessary for the five-month transition fiscal year ended June 30, 2004 to provide a one-to-one coverage ratio.