Exhibit 12.1

DAVE & BUSTERS, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands,
except ratios)



|                                                                                              |  |                                  |        |                                  |   |         |                                                     |  |   |         |               |                                                    |  |  |   |      
|--------------------------------------------------------------------------------------------- |  | -------------------------------- | ------ | -------------------------------- | - | ------- | --------------------------------------------------- |  | - | ------- | ------------- | -------------------------------------------------- |  |  | - | -----
|                                                                                              |  | Fiscal YearEndedFebruary 1, 2009 |        | Fiscal YearEndedFebruary 3, 2008 |   |         | 334-Day Period FromMarch 8, 2006 ToFebruary 4, 2007 |  |   |         |               | 37-Day Period FromJanuary 30, 2006 ToMarch 7, 2006
|                                                                                              |  | (Successor)                      |        | (Successor)                      |   |         | (Successor)                                         |  |   |         | (Predecessor)
|Income before provision for income taxes                                                      |  | $                                | 1,570  |                                  | $ | (10,102 | )                                                   |  | $ | (20,655 | )             |                                                    |  |  | $ | 908  
|Add: Total fixed charges (per below)                                                          |  |                                  | 40,888 |                                  |   | 44,932  |                                                     |  |   | 39,199  |               |                                                    |  |  |   | 1,832
|Less: Capitalized interest                                                                    |  |                                  | 522    |                                  |   | 151     |                                                     |  |   | 252     |               |                                                    |  |  |   | 70   
|                                                                                              |  |                                  |        |                                  |   |         |                                                     |  |   |         |               |                                                    |  |  |   |      
|Total income before provision for income taxes, plus fixed charges, less capitalized interest |  |                                  | 41,936 |                                  |   | 34,679  |                                                     |  |   | 18,292  |               |                                                    |  |  |   | 2,670
|Fixed charges:                                                                                |  |                                  |        |                                  |   |         |                                                     |  |   |         |               |                                                    |  |  |   |      
|Interest expense(1)                                                                           |  |                                  | 26,787 |                                  |   | 31,681  |                                                     |  |   | 26,139  |               |                                                    |  |  |   | 688  
|Bridge funding fee                                                                            |  |                                  |       |                                  |   |        |                                                     |  |   | 1,313   |               |                                                    |  |  |   |     
|Capitalized interest                                                                          |  |                                  | 522    |                                  |   | 151     |                                                     |  |   | 252     |               |                                                    |  |  |   | 70   
|Estimate of interest included in rental expense(2)                                            |  |                                  | 13,579 |                                  |   | 13,100  |                                                     |  |   | 11,495  |               |                                                    |  |  |   | 1,074
|                                                                                              |  |                                  |        |                                  |   |         |                                                     |  |   |         |               |                                                    |  |  |   |      
|Total fixed charges                                                                           |  |                                  | 40,888 |                                  | $ | 44,932  |                                                     |  | $ | 39,199  |               |                                                    |  |  | $ | 1,832
|Ratio of earnings to fixed charges(3)                                                         |  |                                  | 1.03x  |                                  |   | 0.77x   |                                                     |  |   | 0.47x   |               |                                                    |  |  |   | 1.46x

| | 
| | 

| | (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-9 |  |