Exhibit 12.1

MICHAEL FOODS, INC.

(A Wholly Owned Subsidiary of M-Foods Holdings, Inc.)

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)



|                                                                                                 |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|------------------------------------------------------------------------------------------------ |  | ---------------------------- | ------ | - | ---------------------------- | - | ------- | ---------------------------- |  | - | --------------------------------- | - |  | ------------------------------------ | ------ | - | ---------------------------- | - | ------- | - |  | - | -------
|                                                                                                 |  | COMPANY                      |        |   | PREDECESSOR                 
|                                                                                                 |  | Year Ended December 31, 2006 |        |   | Year Ended December 31, 2005 |   |         | Year Ended December 31, 2004 |  |   | One Month Ended December 31, 2003 |   |  | ElevenMonths Ended November 30, 2003 |        |   | Year Ended December 31, 2002
|Earnings:                                                                                        |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|Earnings (loss) before income taxes and equity in (losses) earnings of unconsolidated subsidiary |  | $                            | 38,162 |   |                              | $ | 53,580  |                              |  | $ | 54,955                            |   |  | $                                    | (7,365 | ) |                              | $ | (29,065 | ) |  | $ | 48,071 
|Add:                                                                                             |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|Fixed charges                                                                                    |  |                              | 60,206 |   |                              |   | 50,128  |                              |  |   | 45,522                            |   |  |                                      | 5,103  |   |                              |   | 43,562  |   |  |   | 52,355 
|Amortization of capitalized interest                                                             |  |                              |       |   |                              |   |        |                              |  |   | 572                               |   |  |                                      | 48     |   |                              |   | 524     |   |  |   | 572    
|Subtract:                                                                                        |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|Interest capitalized                                                                             |  |                              | (803   | ) |                              |   | (461    | )                            |  |   | (168                              | ) |  |                                      |       |   |                              |   | (32     | ) |  |   |       
|                                                                                                 |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|Adjusted Earnings (Loss)                                                                         |  | $                            | 97,565 |   |                              | $ | 103,247 |                              |  | $ | 100,881                           |   |  | $                                    | (2,214 | ) |                              | $ | 14,989  |   |  | $ | 100,998
|                                                                                                 |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|Fixed Charges:                                                                                   |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|Interest expensed                                                                                |  | $                            | 54,036 |   |                              | $ | 46,859  |                              |  | $ | 42,143                            |   |  | $                                    | 4,782  |   |                              | $ | 38,089  |   |  | $ | 46,737 
|Interest portion of rentals                                                                      |  |                              | 1,427  |   |                              |   | 1,276   |                              |  |   | 1,333                             |   |  |                                      | 151    |   |                              |   | 1,657   |   |  |   | 1,400  
|Amortization of capitalized debt expense                                                         |  |                              | 4,743  |   |                              |   | 1,993   |                              |  |   | 2,046                             |   |  |                                      | 170    |   |                              |   | 3,816   |   |  |   | 4,218  
|                                                                                                 |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|                                                                                                 |  | $                            | 60,206 |   |                              | $ | 50,128  |                              |  | $ | 45,522                            |   |  | $                                    | 5,103  |   |                              | $ | 43,562  |   |  | $ | 52,355 
|                                                                                                 |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        
|Ratio of earnings to fixed charges (1)                                                           |  |                              | 1.62   |   |                              |   | 2.06    |                              |  |   | 2.22                              |   |  |                                      |       |   |                              |   |        |   |  |   | 1.93   
|                                                                                                 |  |                              |        |   |                              |   |         |                              |  |   |                                   |   |  |                                      |        |   |                              |   |         |   |  |   |        

---

|(1) | Due to the Companys loss for the one month ended December 31, 2003, and the Predecessors loss for the eleven months ended November 30, 2003, the ratio coverage
in the respective periods was less the 1:1. The Company and Predecessor needed to generate additional earnings of $7,317,000 and $28,573,000 for the one month ended December 31, 2003 and the eleven months ended November 30, 2003,
respectively, to achieve a coverage ratio of 1:1.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------