Exhibit 12.1

DAVE & BUSTERS, INC.

COMPUTATION OF RATIO OF EARNINGS

TO FIXED CHARGES

(dollars in thousands, except ratios)



|                                                                                              |  |                                 |        |   |                             |   |        |                                    |  |   |                                    |   |  |   |        | 
|--------------------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | --------------------------- | - | ------ | ---------------------------------- |  | - | ---------------------------------- | - |  | - | ------ | 
|                                                                                              |  | 244 Days EndedJanuary 
30, 2011 |        |   | 120 Days EndedMay 
31, 2010 |   |        | Fiscal Year EndedJanuary 
31, 2010 |  |   | Fiscal Year 
EndedFebruary 1, 2009 |  
|Income before provision for income taxes                                                      |  | $                               | (7,708 | ) |                             | $ | (2,735 | )                                  |  | $ | (251                               | ) |  | $ | 1,570  | 
|Add: Total fixed charges (per below)                                                          |  |                                 | 35,801 |   |                             |   | 12,177 |                                    |  |   | 37,645                             |   |  |   | 40,888 | 
|Less: Capitalized interest                                                                    |  |                                 | 62     |   |                             |   | 110    |                                    |  |   | 640                                |   |  |   | 522    | 
|                                                                                              |  |                                 |        |   |                             |   |        |                                    |  |   |                                    |   |  |   |        | 
|Total income before provision for income taxes, plus fixed charges, less capitalized interest |  |                                 | 28,031 |   |                             |   | 9,332  |                                    |  |   | 36,754                             |   |  |   | 41,936 | 
|Fixed charges:                                                                                |  |                                 |        |   |                             |   |        |                                    |  |   |                                    |   |  |   |        | 
|Interest expense(1)                                                                           |  |                                 | 25,673 |   |                             |   | 7,071  |                                    |  |   | 22,438                             |   |  |   | 26,787 | 
|Capitalized interest                                                                          |  |                                 | 62     |   |                             |   | 110    |                                    |  |   | 640                                |   |  |   | 522    | 
|Estimate of interest included in rental expense(2)                                            |  |                                 | 10,066 |   |                             |   | 4,996  |                                    |  |   | 14,567                             |   |  |   | 13,579 | 
|                                                                                              |  |                                 |        |   |                             |   |        |                                    |  |   |                                    |   |  |   |        | 
|Total fixed charges                                                                           |  | $                               | 35,801 |   |                             | $ | 12,177 |                                    |  | $ | 37,645                             |   |  | $ | 40,888 | 
|Ratio of earnings to fixed charges(3)                                                         |  |                                 | 0.78x  |   |                             |   | 0.77x  |                                    |  |   | 0.98x                              |   |  |   | 1.03x  | 



|(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 244 days ended January 30, 2011, 120 days ended May 31, 2010 and January 31, 2010 were insufficient to cover the fixed
charges by $7,770, $2,845 and $891, respectively.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------