**Exhibit 99.1**

**Unaudited ProForma Condensed Combined Financial Data**

We derived the following unaudited pro forma condensedcombined financial data by applying pro forma adjustments to the historicalyear-end combined financial statements of Indalex included elsewhere inthis report. The unaudited pro forma condensed combined statements of operationsdata for the periods presented give effect to the Honeywell Acquisition and theTransactions, including the offering of the outstanding notes, and theapplication of the net proceeds therefrom, as if the Honeywell Acquisition andthe Transactions had occurred at the beginning of the periods presented. Wedescribe the assumptions underlying the pro forma adjustments in the accompanyingnotes which should be read in conjunction with these unaudited pro formacondensed combined financial statements. The pro forma balance sheet as ofDecember 31, 2006 is not presented, because the Transactions are alreadyreflected in the balance sheet as of December 31, 2006.

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

Although we have provided these combined results inorder to provide a comparison for purposes of the discussion of the periodspresented, this presentation is not in accordance with generally acceptedaccounting principles and the periods presented are not comparable due to thechange in basis of assets that resulted from the application of the purchasemethod of accounting in connection with the Honeywell Acquisition and theHoldings Acquisition.

The Honeywell Acquisition was accounted for underpurchase accounting. As a result, a portion of the total cost of the HoneywellAcquisition was allocated to our assets and liabilities based upon their fairvalue as of March 31, 2005, the date of the Honeywell Acquisition. The proforma adjustments for the Honeywell Acquisition give effect to these purchaseaccounting adjustments as of the first day of the periods presented. We havealso accounted for the Holdings Acquisition under the purchase method ofaccounting. The pro forma adjustments related to the purchase price allocationin connection with the Holdings Acquisition are subject to finalization of thetax indemnification and based on information obtained to date. The actualpurchase accounting adjustments described in the accompanying notes may differfrom those reflected in these unaudited pro forma condensed combined financialstatements. The actual amounts that we record based on our final allocation ofthe purchase price, after giving effect to the tax indemnification, may differmaterially from those recorded in our unaudited pro forma condensed combinedfinancial data.

The unaudited pro forma condensed combined financialdata is for informational purposes only and should not be considered indicativeof actual results that would have been achieved had the Honeywell Acquisitionor the Transactions been consummated on the date or for the periods indicatedand do not purport to indicate results of operations as of any future date orany future period. The unaudited pro forma condensed combined financial datashould be read in conjunction with the information contained in “SelectedHistorical Combined Financial and Operating Data,” “Management’s Discussion andAnalysis of Financial Condition and Results of Operations” and the Indalexhistorical combined financial statements and accompanying notes includedelsewhere in this prospectus.

 

----

**Unaudited ProForma Condensed Consolidated Statements ofOperations for the Fiscal Year Ended December 31, 2006(Dollars in thousands)**
| ** **                                   | ** ** | **Predecessor 2**            | ** ** | **Successor**                      | ** ** | ** **                                                   | ** ** | ** **         | ** ** |
|----------------------------------------------|------------|-----------------------------------|------------|------------------------------------|------------|--------------------------------------------------------------|------------|--------------------|------------|
| ** **                                   | ** ** | **January 1,  2006 to** | ** ** | **February 2,  2006 to** | ** ** | **Fiscal Year Ended  December 31, 2006** | ** ** |
| ** **                                   | ** ** | **February 1,  2006**        | ** ** | **December 31,  2006**        | ** ** | **Transactions  Adjustments**                                | ** ** | **Pro Forma** | ** ** |
| Net sales                                    |       | $                                 | 100,019    |                               | $          | 1,142,842                                                    |       | —             |       | $ | 1,242,861 |   |
| Costs and expenses:                          |       |                              |       |                               |       |                                                         |       |               |       |
| Cost of sales                                |       | 95,127                            |       | 1,058,677                          |       | $                                                            | (7,767     | )(a)               | 1,146,041  |   |
|                                         |       |                              |       |                               |       | (4                                                           | )(b)       |               |       |
|                                         |       |                              |       |                               |       | 8                                                            |  (c)  |               |       |
| Selling, general  and administrative         |       | 5,548                             |       | 54,966                             |       | (1                                                           | )(b)       | 60,794             |       |
|                                         |       |                              |       |                               |       | 70                                                           |  (c)  |               |       |
|                                         |       |                              |       |                               |       | 211                                                          |  (d)  |               |       |
| Management fees  to affiliates               |       | 125                               |       | 1,634                              |       | (25                                                          | )(f)       | 1,734              |       |
|                                         |       |                              |       |                               |       |                                                         |       |               |       |
| Amortization of  intangible assets           |       | 920                               |       | 10,736                             |       | 44                                                           |  (g)  | 11,700             |       |
| Impairment of  long-lived assets             |       | —                            |       | 7,248                              |       | —                                                       |       | 7,248              |       |
| Restructuring  charges                       |       | —                            |       | 1,772                              |       | —                                                       |       | 1,772              |       |
| (Gain) loss on  disposal of assets           |       | —                            |       | 255                                |       | —                                                       |       | 255                |       |
| Other expense                                |       | 195                               |       | 1,016                              |       | (743                                                         | )(h)       | 468                |       |
| Mark-to-market  on derivatives               |       | (3,619                            | )          | 7,560                              |       | —                                                       |       | 3,941              |       |
| Total costs and  expenses                    |       | 98,296                            |       | 1,143,864                          |       | (8,207                                                       | )          | 1,233,953          |       |
| Income from operations                       |       | 1,723                             |       | (1,022                             | )          | 8,207                                                        |       | 8,908              |       |
| Other income (expense):                      |       |                              |       |                               |       |                                                         |       |               |       |
| External  interest expense                   |       | (24                               | )          | (35,745                            | )          | (3,061                                                       | )(i)       | (38,830            | )          |
| Deferred  financing costs                    |       | —                            |       | (2,220                             | )          | (202                                                         | )(j)       | (2,422             | )          |
| Income from  equity method investment in AAG |       | 643                               |       | 11,841                             |       | —                                                       |       | 12,484             |       |
| Affiliated  acquisition fees                 |       | —                            |       | (5,475                             | )          | —                                                       |       | (5,475             | )          |
|                                         |       |                              |       |                               |       |                                                         |       |               |       |
| Income (loss) before  income taxes           |       | 2,342                             |       | (32,621                            | )          | 4,944                                                        |       | (25,335            | )          |
| Income tax (benefit)  provision              |       | 703                               |       | (8,723                             | )          | 1,687                                                        |  (k)  | (6,333             | )          |
| Income (loss) from continuing operations     |       | $                                 | 1,639      |                               | $          | (23,898                                                      | )          | $                  | 3,257      |   | $ | (19,002 | ) |

 

----

**Unaudited ProForma Condensed Combined Statement ofIncome for the Fiscal Year Ended December 31, 2005(Dollars in thousands)**
| ** **                                        | ** ** | **Predecessor 1**                                      | ** ** | **Predecessor 2**                                       | ** ** | **Fiscal Year Ended  December 31, 2005** | ** ** |
|---------------------------------------------------|------------|-------------------------------------------------------------|------------|--------------------------------------------------------------|------------|--------------------------------------------------------------|------------|
| ** **                                        | ** ** | **January 1, 2005  to March 31,  2005** | ** ** | **April 1, 2005 to  December 31,  2005** | ** ** | **Transaction  Adjustments**                                 | ** ** | **Pro Forma** | ** ** |
| Net sales                                         |       | $                                                           | 239,849    |                                                         | $          | 781,521                                                      |       | — |   | $ | 1,021,370 |   |
| Costs and expenses:                               |       |                                                        |       |                                                         |       |                                                         |       |   |   |
| Cost of sales                                     |       | 221,542                                                     |       | 727,799                                                      |       | $                                                            | (4,427     | )(l) | 945,507 |   |
|                                              |       |                                                        |       |                                                         |       | 572                                                          |  (b)  |   |   |
|                                              |       |                                                        |       |                                                         |       | 21                                                           |  (c)  |   |   |
| Selling, general  and administrative              |       | 15,593                                                      |       | 35,933                                                       |       | 117                                                          |  (b)  | 51,725 |   |
|                                              |       |                                                        |       |                                                         |       | 177                                                          |  (c)  |   |   |
|                                              |       |                                                        |       |                                                         |       | (1,244                                                       | )(d)       |   |   |
|                                              |       |                                                        |       |                                                         |       | 1,149                                                        |  (e)  |   |   |
| Management fees  to affiliates                    |       | 700                                                         |       | 1,131                                                        |       | (576                                                         | )(f)       | 1,255 |   |
| Amortization of  intangibles assets               |       | —                                                      |       | 8,282                                                        |       | 3,288                                                        |  (g)  | 11,570 |   |
| Other (income)  expense                           |       | 1,794                                                       |       | (557                                                         | )          | —                                                       |       | 1,237 |   |
| Mark-to-market  on derivatives                    |       | 285                                                         |       | (1,200                                                       | )          | —                                                       |       | (915 | ) |
| Total costs and  expenses                         |       | 239,914                                                     |       | 771,388                                                      |       | (923                                                         | )          | 1,010,379 |   |
| Income (loss) from  operations                    |       | (65                                                         | )          | 10,133                                                       |       | 923                                                          |       | 10,991 |   |
| Other income (expense):                           |       |                                                        |       |                                                         |       |                                                         |       |   |   |
| Interest to  affiliates—net                  |       | (1,208                                                      | )          | (3,712                                                       | )          | 4,920                                                        |  (m)  | — |   |
| External  interest—net                       |       | —                                                      |       | (189                                                         | )          | 189                                                          |  (m)  | — |   |
|                                              |       |                                                        |       |                                                         |       | (36,728                                                      | )(i)       | (36,728 | ) |
| Deferred  financing costs                         |       | —                                                      |       | —                                                       |       | (2,424                                                       | )(j)       | (2,424 | ) |
| Income from  equity method investment in AAG |       | 1,557                                                       |       | 9,380                                                        |       | —                                                       |       | 10,937 |   |
| Dividend income from affiliates                   |       | 9,077                                                       |       | —                                                       |       | (9,077                                                       | )(n)       | — |   |
|                                              |       |                                                        |       |                                                         |       |                                                         |       |   |   |
| Income (loss) before  income taxes                |       | 9,361                                                       |       | 15,612                                                       |       | (42,197                                                      | )          | (17,224 | ) |
| Income tax (benefit)  provision                   |       | 9                                                           |       | 1,912                                                        |       | (15,014                                                      | )(k)       | (13,093 | ) |
| Income (loss) from continuing operations          |       | $                                                           | 9,352      |                                                         | $          | 13,700                                                       |       | $ | (27,183 | ) | $ | (4,131 | ) |

 

----

**Notes to theUnaudited Pro Forma Condensed CombinedStatement of Operations(Dollars in thousands)**

(a)                                  Toeliminate the effect of the write-up of inventory to fair value inconnection with purchase accounting for the Transactions.

(b)                                 Toreflect an increase in depreciation expense related to an increase in the valueof fixed assets as part of the purchase price allocation for the Transactionsfor periods prior to February 2, 2006.

(c)                                  Toreflect the elimination of amortization of unrecognized investment loss onpension assets related to employees retained by Honeywell.

(d)                                 Toeliminate stock option expense related to options to purchase stock of Novarplc.

(e)                                  Toreflect estimated stock compensation expense related to the Indalex HoldingsFinance stock option plan. In May 2006 certain employees of the Company weregranted options to purchase shares of Indalex Holdings Finance, Inc. Forperiods prior to May 2006, additional stock compensation expense wasrecorded, assuming the options were granted at the beginning of the period. Thefair value of options on their grant date was measured using the Black-Scholesoption pricing model, using the same assumptions as those used for optionsgranted in May of 2006. Key assumptions used to apply this pricing modelare as follows:

| Risk-free interest rate                  |   | 4.98 | %      |
|------------------------------------------|--------|------|--------|
| Expected life  option grants (in years)  |   | 6.42 |   |
| Expected  volatility of underlying stock |   | 26.3 | %      |
| Expected dividend yield                  |   | 0.0  | %      |

 

(f)                                    Toreflect elimination of management fees paid to Novar plc and affiliates, and toreflect management fees payable to an affiliate of Sun Capital. See “Management’sDiscussion and Analysis of Financial Condition and Results of Operations—TheTransactions—Stand Alone Company.”

(g)                                 Toreflect the increase in amortization expense related to an increase in value oftrademark and customer lists as part of the purchase price allocation for theTransactions for periods prior to February 2, 2006.

(h)                                 Toreflect the elimination of  costs relatedto the Transactions paid directly by Indalex.

(i)                                     Torecord additional interest expense and unamortized discount on the notes,excluding amortization of deferred financing costs, as follows:

|                                                     | ** ** | **Principal  Amount** | ** ** | **Interest  Rate** | ** ** | **Fiscal Year  Ended  December 31,  2005** | ** ** | **Fiscal Year  Ended  December 31,  2006** | ** ** |
|-----------------------------------------------------|------------|-----------------------|------------|--------------------|------------|------------------------------------------------------|------------|-------------------------------------------------|------------|
| Interest on notes                                   |       | $                     | 270,000    |               | 11.500     | %                                                    | $          | 31,050                                          |       | $ | 2,588 |   |
| Interest on revolving  credit facility              |       | 68,839                | (1)        | 6.94               | (2)%       | 4,778                                                |       | 398                                             |       |
| Undrawn facility fee  for revolving credit facility |       | N/A                   |       | 0.375              | %          | 492                                                  |       | 41                                              |       |
| Cash interest  adjustment                           |       |                  |       |               |       | 36,320                                               |       | 3,027                                           |       |
| Amortization of notes  discount                     |       | N/A                   |       | N/A                |       | 408                                                  |       | 34                                              |       |
| Adjustment                                          |       |                  |       |               |       | $                                                    | 36,728     |                                            | $          | 3,061 |   |
|                                                     |            |                       |            |                    |            |                                                      |            |                                                 |            |  |  |  |

----

(1)                                  Includesoutstanding revolving credit facility as of February 2, 2006, including$28.0 million of borrowings under the Canadian sub-facility portionof the revolving credit facility.

(2)                                  Represents1 year LIBOR plus 2.0%. LIBOR is assumed to be 4.94% (based on 1 year LIBOR asof January 6, 2006). A 0.125% variance in the actual interest rate on ourrevolving credit facility would cause a corresponding increase or decrease inour annual interest expense of $0.1 million and, assuming an effective taxrate of 35%, in our annual net income of $0.1 million.

(j)                                     Toreflect amortization of deferred financing costs on debt incurred in connectionwith the Transactions.

(k)                                  Toreflect changes in the income tax (benefit) provision based on an assumedeffective tax rate of 35%.

(l)                                     Toeliminate the effect of the write-up of inventory to fair value in connectionwith purchase accounting for the Honeywell Acquisition.

(m)                               Toreflect the elimination of interest expense on indebtedness repaid by Honeywellon the closing date.

(n)                                 Toeliminate dividend income from affiliates of Novar plc.

 

----