<ARTICLE> 5
<CIK>                                      0001057836
<NAME>                                     ADVANCED ACCESSORY SYSTEMS LLC
<MULTIPLIER> 1,000
       
                             
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          27,348
<SECURITIES>                                         0
<RECEIVABLES>                                   43,523
<ALLOWANCES>                                     1,699
<INVENTORY>                                     34,408
<CURRENT-ASSETS>                               111,748
<PP&E>                                          55,928
<DEPRECIATION>                                   8,411
<TOTAL-ASSETS>                                 265,483
<CURRENT-LIABILITIES>                           47,373
<BONDS>                                        197,126
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<COMMON>                                             0
<OTHER-SE>                                      16,193
<TOTAL-LIABILITY-AND-EQUITY>                   265,483
<SALES>                                        188,678
<TOTAL-REVENUES>                               188,678
<CGS>                                          135,556
<TOTAL-COSTS>                                  135,556
<OTHER-EXPENSES>                                57,067
<LOSS-PROVISION>                                   321
<INTEREST-EXPENSE>                              12,627
<INCOME-PRETAX>                                    712
<INCOME-TAX>                                   (2,856)
<INCOME-CONTINUING>                              3,471
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  7,416
<CHANGES>                                            0
<NET-INCOME>                                   (3,945)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0