Exhibit 12.1

DAVE & BUSTERS, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands,
except ratios)



|                                                                                              |  |                                  |         |   |                                                     |   |         |   |  |                                                    |  |   |                                  |   |  |   |        |  
|--------------------------------------------------------------------------------------------- |  | -------------------------------- | ------- | - | --------------------------------------------------- | - | ------- | - |  | -------------------------------------------------- |  | - | -------------------------------- | - |  | - | ------ | -
|                                                                                              |  | Fiscal YearEndedFebruary 3, 2008 |         |   | 334-Day Period FromMarch 8, 2006 ToFebruary 4, 2007 |   |         |   |  | 37-Day Period FromJanuary 30, 2006 ToMarch 7, 2006 |  |   | Fiscal YearEndedJanuary 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