Exhibit 12

BGF Industries, Inc.

Computation of Ratio of Earnings to Fixed Charges

(dollars in thousands)



|                                                      |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|----------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------ |  | - | ------ | - |  | ---- | -------- | - |  | - | ------ | -
|                                                      |  | Fiscal Year Ended December 31, |       
|                                                      |  | 2005                           |        |   | 2004 |   | 2003   |  |   | 2002   |   |  | 2001 |         
|Earnings:                                             |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|Pretax income (loss) (a                               |  | $                              | (4,905 | ) |      | $ | 1,897  |  | $ | (3,436 | ) |  | $    | (129,012 | ) |  | $ | (4,946 | )
|Add:                                                  |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|Fixed charges                                         |  |                                | 11,717 |   |      |   | 12,430 |  |   | 14,097 |   |  |      | 14,239   |   |  |   | 14,504 |  
|Capitalized interest                                  |  |                                |       |   |      |   |       |  |   |       |   |  |      |         |   |  |   | (227   | )
|                                                      |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|                                                      |  | $                              | 6,812  |   |      | $ | 14,327 |  | $ | 10,661 |   |  | $    | (114,773 | ) |  | $ | 9,331  |  
|                                                      |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|Fixed Charges:                                        |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|Interest expense(b                                    |  | $                              | 11,333 |   |      | $ | 12,025 |  | $ | 13,812 |   |  | $    | 13,926   |   |  | $ | 13,972 |  
|Capitalized interest                                  |  |                                |       |   |      |   |       |  |   |       |   |  |      |         |   |  |   | 227    |  
|Portion of rents representative of interest factor(c) |  |                                | 384    |   |      |   | 405    |  |   | 285    |   |  |      | 313      |   |  |   | 305    |  
|                                                      |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|                                                      |  | $                              | 11,717 |   |      | $ | 12,430 |  | $ | 14,097 |   |  | $    | 14,239   |   |  | $ | 14,504 |  
|                                                      |  |                                |        |   |      |   |        |  |   |        |   |  |      |          |   |  |   |        |  
|Ratio of earnings to fixed Charges                    |  |                                |       |   |      |   | 1.2x   |  |   |       |   |  |      |         |   |  |   |       |  

---

|(a) | Income (loss) before taxes and extraordinary loss.
|--- | --------------------------------------------------

|(b) | Includes amortization of debt issuance costs and original issue discount and excludes capitalized interest.
|--- | -----------------------------------------------------------------------------------------------------------

|(c) | One-third of rental expense.
|--- | ----------------------------