B&G Foods (BGS) S-1 IPO registration

EXHIBIT 12.1

B&G Foods Holdings Corp.
Computation of Ratio of Earnings to Fixed Charges
(Dollar Amounts in Thousands, Except Ratios)

	Year Ended January 1, 2000	Year Ended December 30, 2000	Year Ended December 29, 2001	Year Ended December 28, 2002	Year Ended January 3, 2004
Income before income tax expense and extraordinary item	4,682	274	10,027	24,505	24,687
Add:
Interest expense	28,397	34,230	27,875	23,940	31,205
Amortization of deferred financing costs	1,477	1,843	1,972	2,686	4,670
Portion of rents representative of the interest factor	758	1,133	1,039	986	1,054
Income as adjusted	35,314	37,480	40,913	52,117	61,616
Fixed charges:
Interest expense	28,397	34,230	27,875	23,940	31,205
Amortization of deferred financing costs	1,477	1,843	1,972	2,686	4,670
Portion of rents representative of the interest factor	758	1,133	1,039	986	1,054
Fixed charges	30,632	37,206	30,886	27,612	36,929
Ratio of earnings to fixed charges	1.15	1.01	1.32	1.89	1.67