Exhibit 99.1

Unaudited Pro Forma Condensed Combined Financial Data

We derived the following unaudited pro forma condensed combined financial data by applying pro forma adjustments to the historical year-end combined
financial statements of Indalex included elsewhere in this report. The unaudited pro forma condensed combined statements of operations data for the periods presented give effect to the Honeywell
Acquisition and the Transactions, including the offering of the outstanding notes, and the application of the net proceeds therefrom, as if the Honeywell Acquisition and the Transactions had occurred
at the beginning of the periods presented. We describe the assumptions underlying the pro forma adjustments in the accompanying notes which should be read in conjunction with these unaudited pro forma
condensed combined financial statements. The pro forma balance sheet as of December 31, 2006 is not presented, because the Transactions are already reflected in the balance sheet as of
December 31, 2006.

In
order to provide a comparison for purposes of the discussion of our results of operations for the fiscal year ended December 31, 2005 and for the fiscal year ended
December 31, 2006, the results of Predecessor 1 for the period from January 1, 2005 to March 31, 2005 have been combined with the results of Predecessor 2 for the period from
April 1, 2005 to December 31, 2005 and the results of Predecessor 2 for the period from January 1, 2006 to February 1, 2006 have been combined with the results of Successor
for the period from February 2, 2006 to December 31, 2006. Because Predecessor 1, Predecessor 2 and Successor are different reporting entities, this information should be considered as
supplemental information only.

Although
we have provided these combined results in order to provide a comparison for purposes of the discussion of the periods presented, this presentation is not in accordance with
generally accepted accounting principles and the periods presented are not comparable due to the change in basis of assets that resulted from the application of the purchase method of accounting in
connection with the Honeywell Acquisition and the Holdings Acquisition.

The
Honeywell Acquisition was accounted for under purchase accounting. As a result, a portion of the total cost of the Honeywell Acquisition was allocated to our assets and liabilities
based upon their fair value as of March 31, 2005, the date of the Honeywell Acquisition. The pro forma adjustments for the Honeywell Acquisition give effect to these purchase accounting
adjustments as of the first day of the
periods presented. We have also accounted for the Holdings Acquisition under the purchase method of accounting. The pro forma adjustments related to the purchase price allocation in connection with
the Holdings Acquisition are subject to finalization of the tax indemnification and based on information obtained to date. The actual purchase accounting adjustments described in the accompanying
notes may differ from those reflected in these unaudited pro forma condensed combined financial statements. The actual amounts that we record based on our final allocation of the purchase price, after
giving effect to the tax indemnification, may differ materially from those recorded in our unaudited pro forma condensed combined financial data.

The
unaudited pro forma condensed combined financial data is for informational purposes only and should not be considered indicative of actual results that would have been achieved had
the Honeywell Acquisition or the Transactions been consummated on the date or for the periods indicated and do not purport to indicate results of operations as of any future date or any future period.
The unaudited pro forma condensed combined financial data should be read in conjunction with the information contained in "Selected Historical Combined Financial and Operating Data," "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and the Indalex historical combined financial statements and accompanying notes included elsewhere in this prospectus.

---



Unaudited Pro Forma Condensed Consolidated Statements of  Operations for the Fiscal Year Ended December 31, 2006  (Dollars in thousands)

|                                         |                                             |   |         |        |   | Fiscal Year Ended December 31, 2006 |          
|---------------------------------------- | ------------------------------------------- | - | ------- | ------ | - | ----------------------------------- | ---------
|
|
|
|Net sales                                |                                             | $ | 100,019 |        | $ | 1,142,842                           |          
|Costs and expenses:                      |                                             |   |         |        |   |                                     |          
|                                         | Cost of sales                               |   |         | 95,127 |   |                                     | 1,058,677
|                                         |                                             |   |         |        |   |                                     |          
|                                         |                                             |   |         |        |   |                                     |          
|                                         | Selling, general and administrative         |   |         | 5,548  |   |                                     | 54,966   
|                                         |                                             |   |         |        |   |                                     |          
|                                         |                                             |   |         |        |   |                                     |          
|                                         |                                             |   |         |        |   |                                     |          
|                                         | Management fees to affiliates               |   |         | 125    |   |                                     | 1,634    
|                                         | Amortization of intangible assets           |   |         | 920    |   |                                     | 10,736   
|                                         | Impairment of long-lived assets             |   |         |       |   |                                     | 7,248    
|                                         | Restructuring charges                       |   |         |       |   |                                     | 1,772    
|                                         | (Gain) loss on disposal of assets           |   |         |       |   |                                     | 255      
|                                         | Other expense                               |   |         | 195    |   |                                     | 1,016    
|                                         | Mark-to-market on derivatives               |   |         | (3,619 | ) |                                     | 7,560    
|                                         |                                             |   |         |        |   |                                     |          
|                                         | Total costs and expenses                    |   |         | 98,296 |   |                                     | 1,143,864
|                                         |                                             |   |         |        |   |                                     |          
|Income from operations                   |                                             |   | 1,723   |        |   | (1,022                              | )        
|Other income (expense):                  |                                             |   |         |        |   |                                     |          
|                                         | External interest expense                   |   |         | (24    | ) |                                     | (35,745  
|                                         | Deferred financing costs                    |   |         |       |   |                                     | (2,220   
|                                         | Income from equity method investment in AAG |   |         | 643    |   |                                     | 11,841   
|                                         | Affiliated acquisition fees                 |   |         |       |   |                                     | (5,475   
|                                         |                                             |   |         |        |   |                                     |          
|Income (loss) before income taxes        |                                             |   | 2,342   |        |   | (32,621                             | )        
|Income tax (benefit) provision           |                                             |   | 703     |        |   | (8,723                              | )        
|                                         |                                             |   |         |        |   |                                     |          
|Income (loss) from continuing operations |                                             | $ | 1,639   |        | $ | (23,898                             | )        
|                                         |                                             |   |         |        |   |                                     |          

---



Unaudited Pro Forma Condensed Combined Statement of  Income for the Fiscal Year Ended December 31, 2005  (Dollars in thousands)

|                                         |                                             | Predecessor 1 |         | Predecessor 2 |   | Fiscal Year Ended December 31, 2005 |        
|---------------------------------------- | ------------------------------------------- | ------------- | ------- | ------------- | - | ----------------------------------- | -------
|
|Net sales                                |                                             | $             | 239,849 |               | $ | 781,521                             |        
|Costs and expenses:                      |                                             |               |         |               |   |                                     |        
|                                         | Cost of sales                               |               |         | 221,542       |   |                                     | 727,799
|                                         |                                             |               |         |               |   |                                     |        
|                                         |                                             |               |         |               |   |                                     |        
|                                         | Selling, general and administrative         |               |         | 15,593        |   |                                     | 35,933 
|                                         |                                             |               |         |               |   |                                     |        
|                                         |                                             |               |         |               |   |                                     |        
|                                         |                                             |               |         |               |   |                                     |        
|                                         | Management fees to affiliates               |               |         | 700           |   |                                     | 1,131  
|                                         | Amortization of intangibles assets          |               |         |              |   |                                     | 8,282  
|                                         | Other (income) expense                      |               |         | 1,794         |   |                                     | (557   
|                                         | Mark-to-market on derivatives               |               |         | 285           |   |                                     | (1,200 
|                                         |                                             |               |         |               |   |                                     |        
|                                         | Total costs and expenses                    |               |         | 239,914       |   |                                     | 771,388
|                                         |                                             |               |         |               |   |                                     |        
|Income (loss) from operations            |                                             |               | (65     | )             |   | 10,133                              |        
|Other income (expense):                  |                                             |               |         |               |   |                                     |        
|                                         | Interest to affiliatesnet                  |               |         | (1,208        | ) |                                     | (3,712 
|                                         | External interestnet                       |               |         |              |   |                                     | (189   
|                                         |                                             |               |         |               |   |                                     |        
|                                         | Deferred financing costs                    |               |         |              |   |                                     |       
|                                         | Income from equity method investment in AAG |               |         | 1,557         |   |                                     | 9,380  
|Dividend income from affiliates          |                                             |               | 9,077   |               |   |                                    |        
|                                         |                                             |               |         |               |   |                                     |        
|Income (loss) before income taxes        |                                             |               | 9,361   |               |   | 15,612                              |        
|Income tax (benefit) provision           |                                             |               | 9       |               |   | 1,912                               |        
|                                         |                                             |               |         |               |   |                                     |        
|Income (loss) from continuing operations |                                             | $             | 9,352   |               | $ | 13,700                              |        
|                                         |                                             |               |         |               |   |                                     |        

---



Notes to the Unaudited Pro Forma Condensed Combined  Statement of Operations  (Dollars in thousands)

Risk-free interest rate

4.98
%Expected life option grants (in years)

6.42Expected volatility of underlying stock

26.3
%Expected dividend yield

0.0
%


Principal
Amount

Interest
Rate

Fiscal Year
Ended
December 31,
2005

Fiscal Year
Ended
December 31,
2006Interest on notes

$
270,000

11.500
%
$
31,050

$
2,588Interest on revolving credit facility


68,839
(1)
6.94
(2)%

4,778


398Undrawn facility fee for revolving credit facility


N/A

0.375
%

492


41Cash interest adjustment







36,320


3,027Amortization of notes discount


N/A

N/A


408


34Adjustment






$
36,728

$
3,061




---





---



QuickLinks