Harry & David S-4 Registration of securities issued in business combination transactions

Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

(in 000's)

	Fiscal Year Ended												Period from March 28,			Period from June 17,			Twelve Months			Pro Forma Twelve Months
	March 31, 2001			March 30, 2002			March 29, 2003			March 27, 2004			2004 to June 16, 2004			2004 to June 26, 2004			Ended June 25, 2005			Ended June 25, 2005
	(Predecessor)			(Predecessor)			(Predecessor)			(Predecessor)			(Predecessor)			(Successor)			(Successor)			(Successor)
Income (loss) before income taxes	$	16,151		$	14,306		$	18,886		$	18,935		$	(25,808	)	$	(2,305	)	$	(5,934	)	$	11,353
Add: Fixed Charges		15,069			11,435			8,697			8,754			1,404			823			44,041			26,754
Amortization of Capitalized     Interest		207			257			284			295			68			8			303			303
Minus: Capitalized Interest		(927	)		(630	)		(199	)		(153	)		(2	)		(3	)		(86	)		(86	)
Earnings (loss) as adjusted	$	30,500		$	25,368		$	27,668		$	27,832		$	(24,338	)	$	(1,477	)	$	38,324		$	38,324
Fixed Charges:
Interest Expense	$	6,147		$	1,749		$	654		$	411		$	21		$	492		$	32,360		$	15,073
Amortization of debt issue costs		–			–			–			–			–			73			2,991			2,991
Capitalized Interest		927			630			199			153			2			3			86			86
Portion of rents representative of interest factor		7,995			9,056			7,844			8,190			1,381			255			8,604			8,604
Total Fixed Charges	$	15,069		$	11,435		$	8,697		$	8,754		$	1,404		$	823		$	44,041		$	26,754
Ratio of earnings to fixed charges(1)		2.0	x		2.2	x		3.2	x		3.2	x		–			–				–		1.4x

(1) The computed ratio of earnings to fixed charges for the period from March 28, 2004 to June 16, 2004, the period from June 17, 2004 to June 26, 2004, and the twelve months ended June 25, 2005 is less than one-to-one, which indicates that earnings are inadequate to cover fixed charges. The coverage deficiency for the period from March 28, 2004 to June 16, 2004, the period from June 17, 2004 to June 26, 2004, and the twelve months ended June 25, 2005 was $25,742, $2,300, and $5,717, respectively. On a pro forma basis, after giving effect to the offering of the outstanding note, the intended use of the net proceeds from that offering, the proposed initial public offering and the use of proceeds of that offering, as if each transaction had occurred on June 27, 2004, the ratio of earnings to fixed charges would be 1.4x.