Exhibit 12.1

DAVE & BUSTERS, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)



|                                                                                              |  |                                   |        |   |                                   |   |                                   |  |   |         |  
|--------------------------------------------------------------------------------------------- |  | --------------------------------- | ------ | - | --------------------------------- | - | --------------------------------- |  | - | ------- | -
|                                                                                              |  | Fiscal 
YearEndedJanuary 31, 2010 |        |   | Fiscal 
YearEndedFebruary 1, 2009 |   | Fiscal 
YearEndedFebruary 3, 2008 | 
|Income before provision for income taxes                                                      |  | $                                 | (251   | ) |                                   | $ | 1,570                             |  | $ | (10,102 | )
|Add: Total fixed charges (per below)                                                          |  |                                   | 37,645 |   |                                   |   | 40,888                            |  |   | 44,932  |  
|Less: Capitalized interest                                                                    |  |                                   | 640    |   |                                   |   | 522                               |  |   | 151     |  
|                                                                                              |  |                                   |        |   |                                   |   |                                   |  |   |         |  
|Total income before provision for income taxes, plus fixed charges, less capitalized interest |  |                                   | 36,754 |   |                                   |   | 41,936                            |  |   | 34,679  |  
|                                                                                              |  |                                   |       
|Fixed charges:                                                                                |  |                                   |        |   |                                   |   |                                   |  |   |         |  
|Interest expense(1)                                                                           |  |                                   | 22,438 |   |                                   |   | 26,787                            |  |   | 31,681  |  
|Capitalized interest                                                                          |  |                                   | 640    |   |                                   |   | 522                               |  |   | 151     |  
|Estimate of interest included in rental expense(2)                                            |  |                                   | 14,567 |   |                                   |   | 13,579                            |  |   | 13,100  |  
|                                                                                              |  |                                   |        |   |                                   |   |                                   |  |   |         |  
|Total fixed charges                                                                           |  | $                                 | 37,645 |   |                                   | $ | 40,888                            |  | $ | 44,932  |  
|                                                                                              |  |                                   |       
|Ratio of earnings to fixed charges(3)                                                         |  |                                   | 0.98x  |   |                                   |   | 1.03x                             |  |   | 0.77x   |  



| | (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 January 31, 2010 and February 3, 2008 were insufficient to cover the fixed charges by $891 and $10,253,
respectively.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------