**Exhibit 12.1**

**DAVE& BUSTER’S, INC.**

**COMPUTATIONOF RATIO OF EARNINGS**

**TO FIXEDCHARGES**

(dollars inthousands, except ratios)
|                                                                                                | ** ** | **334-Day Period from  March 8, 2006 to  February 4, 2007** | ** ** | ** ** | **37-Day Period from  January 30, 2006 to  March 7, 2006** | ** ** | **January 29,  2006** | ** ** |
|------------------------------------------------------------------------------------------------|------------|------------------------------------------------------------------------------------------------|------------|------------|-----------------------------------------------------------------------------------------------|------------|----------------------------|------------|
| ** **                                                                                     | ** ** | **(Successor)**                                                                                | ** ** | ** ** | **(Predecessor)**                                                                             | ** ** | **(Predecessor)**          | ** ** |
|                                                                                           |       |                                                                                           |       |       |                                                                                          |       |                       |       |
| Income before provision  for income taxes                                                      |       | $                                                                                              | (20,655    | )          |                                                                                          | $          | 908                        |       | $ | 6,304 |   |
| Add: Total fixed  charges (per below)                                                          |       | 39,199                                                                                         |       |       | 1,832                                                                                         |       | 18,978                     |       |
| Less: Capitalized  interest                                                                    |       | 252                                                                                            |       |       | 70                                                                                            |       | 295                        |       |
| Total income before  provision for income taxes, plus fixed charges, less capitalized interest |       | 18,292                                                                                         |       |       | 2,670                                                                                         |       | 24,987                     |       |
|                                                                                           |       |                                                                                           |       |       |                                                                                          |       |                       |       |
| Fixed charges:                                                                                 |       |                                                                                           |       |       |                                                                                          |       |                       |       |
| Interest expense (1)                                                                           |       | 26,139                                                                                         |       |       | 688                                                                                           |       | 7,429                      |       |
| Bridge funding fee                                                                             |       | 1,313                                                                                          |       |       | —                                                                                        |       | —                     |       |
| Capitalized interest                                                                           |       | 252                                                                                            |       |       | 70                                                                                            |       | 295                        |       |
| Estimate of interest  included in rental expense (2)                                           |       | 11,495                                                                                         |       |       | 1,074                                                                                         |       | 11,254                     |       |
| Total fixed charges                                                                            |       | $                                                                                              | 39,199     |       |                                                                                          | $          | 1,832                      |       | $ | 18,978 |   |
|                                                                                           |       |                                                                                           |       |       |                                                                                          |       |                       |       |
| Ratio of earnings to fixed charges (3)                                                         |       | 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 334-day period ended February 4,  2007 (Successor) were insufficient to cover the fixed charges by $20,907.    |

 

----