<TABLE> <S> <C>

<ARTICLE> 5
<CIK>        1065418
<NAME>       KEY COMPONENTS, LLC
<MULTIPLIER> 1,000

<S>                                         <C>                  <C>                    <C>
<PERIOD-TYPE>                                    12-MOS               12-MOS                 12-MOS
<FISCAL-YEAR-END>                           DEC-31-1999          DEC-31-1998            DEC-31-1997
<PERIOD-START>                              JAN-01-1999          JAN-01-1998            JAN-01-1997
<PERIOD-END>                                DEC-31-1999          DEC-31-1998            DEC-31-1997
<CASH>                                            4,171               13,119                      0
<SECURITIES>                                          0                    0                      0
<RECEIVABLES>                                    19,455                8,164                      0
<ALLOWANCES>                                       (511)                (175)                     0
<INVENTORY>                                      22,372                8,487                      0
<CURRENT-ASSETS>                                 61,237               30,036                      0
<PP&E>                                           26,380               17,735                      0
<DEPRECIATION>                                   (7,342)              (5,513)                     0
<TOTAL-ASSETS>                                  180,558               93,144                      0
<CURRENT-LIABILITIES>                            20,201                4,710                      0
<BONDS>                                          80,000               80,000                      0
<PREFERRED-MANDATORY>                                 0                    0                      0
<PREFERRED>                                           0                    0                      0
<COMMON>                                              0                    0                      0
<OTHER-SE>                                        9,411                7,674                      0
<TOTAL-LIABILITY-AND-EQUITY>                    180,558               93,144                      0
<SALES>                                         144,125               61,862                 27,318
<TOTAL-REVENUES>                                144,125               61,862                 27,318
<CGS>                                            85,079               39,130                 15,798
<TOTAL-COSTS>                                   122,490               49,798                 22,176
<OTHER-EXPENSES>                                      0                    0                      0
<LOSS-PROVISION>                                    164                  111                     27
<INTEREST-EXPENSE>                               14,542                7,641                  3,007
<INCOME-PRETAX>                                   7,394                4,716                  2,139
<INCOME-TAX>                                      2,551                   97                    889
<INCOME-CONTINUING>                               4,843                4,619                  1,250
<DISCONTINUED>                                      (28)                   0                      0
<EXTRAORDINARY>                                       0                4,616                      0
<CHANGES>                                             0                    0                      0
<NET-INCOME>                                      4,815                    3                  1,250
<EPS-BASIC>                                           0                    0                      0<F1>
<EPS-DILUTED>                                         0                    0                      0

<FN>
No EPS for the Company has been calculated as the Company's equity
is privately held
</FN>



</TABLE>