---

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2006

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission
file number 000-25067

PRIVATE MEDIA GROUP, INC.

(Exact Name of Registrant as Specified in its Charter)



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Nevada                                                         |  | 87-0365673                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

3230 Flamingo Road, Suite 156, Las Vegas, Nevada 89121

(Registered office)

Carretera de
Rubí 22-26, 08190 Sant Cugat del Vallès, Barcelona, Spain

(European headquarters and address of principal executive
offices)

34-93-590-7070

Registrants telephone number

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days.

Yes  þ    No ̈

Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated file, or a non-accelerated filer (as defined in Rule 12b-2 of the Act).

Large Accelerated
Filer ̈Accelerated
Filer ̈Non-accelerated
filer  þ

Indicate by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act).

Yes ̈No  þ

State the number of shares outstanding of each of the
issuers classes of common equity, as of the latest practicable date



|                              |  |                            
|----------------------------- |  | ---------------------------
|Class                         |  | Outstanding at May 12, 2006
|Common Stock, par value $.001 |  | 52,709,151                 



---



---

PART I.



|Item 1. | Financial Statements
|------- | --------------------

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | - |  | --------------------- | - |  | ------ | -
|                                                                                                                                                                     |  | December 31,   |   |  | March 31, (Unaudited) |  
|                                                                                                                                                                     |  | 2005           |   |  | 2006                  |   |  | 2006   |  
|                                                                                                                                                                     |  | EUR            |   |  | EUR                   |   |  | USD    |  
|                                                                                                                                                                     |  | (in thousands) |  
|ASSETS                                                                                                                                                               |  |                |   |  |                       |   |  |        |  
|Cash and cash equivalents                                                                                                                                            |  | 3,112          |   |  | 2,044                 |   |  | 2,463  |  
|Trade accounts receivable                                                                                                                                            |  | 8,813          |   |  | 8,579                 |   |  | 10,337 |  
|Receivable from sale of building                                                                                                                                     |  | 225            |   |  |                      |   |  |       |  
|Related party receivable                                                                                                                                             |  | 5,888          |   |  | 5,926                 |   |  | 7,140  |  
|Inventories - net (Note 2)                                                                                                                                           |  | 9,780          |   |  | 9,640                 |   |  | 11,614 |  
|Deferred income tax asset                                                                                                                                            |  | 2,836          |   |  | 2,836                 |   |  | 3,417  |  
|Prepaid expenses and other current assets                                                                                                                            |  | 2,953          |   |  | 2,673                 |   |  | 3,220  |  
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|TOTAL CURRENT ASSETS                                                                                                                                                 |  | 33,607         |   |  | 31,698                |   |  | 38,190 |  
|Library of photographs and videos  net                                                                                                                              |  | 17,058         |   |  | 17,159                |   |  | 20,674 |  
|Property, plant and equipment  net                                                                                                                                  |  | 2,163          |   |  | 2,310                 |   |  | 2,783  |  
|Other intangible assets                                                                                                                                              |  | 3,343          |   |  | 3,312                 |   |  | 3,991  |  
|Goodwill                                                                                                                                                             |  | 2,425          |   |  | 2,425                 |   |  | 2,922  |  
|Other assets                                                                                                                                                         |  | 304            |   |  | 321                   |   |  | 386    |  
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|TOTAL ASSETS                                                                                                                                                         |  | 58,901         |   |  | 57,226                |   |  | 68,947 |  
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                 |  |                |   |  |                       |   |  |        |  
|Short-term borrowings                                                                                                                                                |  | 3,853          |   |  | 3,783                 |   |  | 4,557  |  
|Current portion of long-term borrowings                                                                                                                              |  | 1,511          |   |  | 1,279                 |   |  | 1,541  |  
|Accounts payable trade                                                                                                                                               |  | 5,871          |   |  | 5,595                 |   |  | 6,741  |  
|Income taxes payable                                                                                                                                                 |  | 488            |   |  | 292                   |   |  | 352    |  
|Deferred income taxes                                                                                                                                                |  | 52             |   |  | 52                    |   |  | 63     |  
|Accrued other liabilities                                                                                                                                            |  | 1,682          |   |  | 1,190                 |   |  | 1,434  |  
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|TOTAL CURRENT LIABILITIES                                                                                                                                            |  | 13,457         |   |  | 12,190                |   |  | 14,687 |  
|Long-term borrowings                                                                                                                                                 |  | 555            |   |  | 444                   |   |  | 535    |  
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|TOTAL LIABILITIES                                                                                                                                                    |  | 14,012         |   |  | 12,635                |   |  | 15,223 |  
|SHAREHOLDERS EQUITY                                                                                                                                                 |  |                |   |  |                       |   |  |        |  
|Common Stock, $.001 par value, 100,000,000 shares authorized, 52,478,723 and 52,576,019 issued and outstanding at December 31, 2005 and
March 31, 2006, respectively |  | 885            |   |  | 885                   |   |  | 1,066  |  
|Additional paid-in capital                                                                                                                                           |  | 19,585         |   |  | 19,758                |   |  | 23,805 |  
|Retained earnings                                                                                                                                                    |  | 27,188         |   |  | 26,686                |   |  | 32,152 |  
|Accumulated other comprehensive income                                                                                                                               |  | (2,769         | ) |  | (2,738                | ) |  | (3,298 | )
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|TOTAL SHAREHOLDERS EQUITY                                                                                                                                           |  | 44,889         |   |  | 44,592                |   |  | 53,725 |  
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                           |  | 58,901         |   |  | 57,226                |   |  | 68,947 |  
|                                                                                                                                                                     |  |                |   |  |                       |   |  |        |  

See accompanying notes to consolidated statements.



- 2 -



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

AND COMPREHENSIVE INCOME (LOSS)



|                                                      |  |                                          |   |  |       |   |  |       |  
|----------------------------------------------------- |  | ---------------------------------------- | - |  | ----- | - |  | ----- | -
|                                                      |  | Three-months ended March 31, (unaudited) |  
|                                                      |  | 2005                                     |   |  | 2006  |   |  | 2006  |  
|                                                      |  | EUR                                      |   |  | EUR   |   |  | USD   |  
|                                                      |  | (in thousands)                           |  
|Net sales                                             |  | 7,438                                    |   |  | 6,408 |   |  | 7,720 |  
|Cost of sales                                         |  | 4,473                                    |   |  | 3,583 |   |  | 4,317 |  
|                                                      |  |                                          |   |  |       |   |  |       |  
|Gross profit                                          |  | 2,965                                    |   |  | 2,825 |   |  | 3,403 |  
|Selling, general and administrative expenses (Note 4) |  | 3,518                                    |   |  | 3,435 |   |  | 4,139 |  
|Gain on sale of building                              |  | 1,279                                    |   |  |      |   |  |      |  
|                                                      |  |                                          |   |  |       |   |  |       |  
|Operating profit (loss)                               |  | 726                                      |   |  | (611  | ) |  | (736  | )
|Interest expense                                      |  | 184                                      |   |  | 157   |   |  | 189   |  
|Interest income                                       |  | 37                                       |   |  | 47    |   |  | 56    |  
|                                                      |  |                                          |   |  |       |   |  |       |  
|Income before income tax                              |  | 579                                      |   |  | (720  | ) |  | (868  | )
|Income tax expense (benefit)                          |  | (91                                      | ) |  | (218  | ) |  | (263  | )
|                                                      |  |                                          |   |  |       |   |  |       |  
|Net income (loss)                                     |  | 670                                      |   |  | (502  | ) |  | (605  | )
|                                                      |  |                                          |   |  |       |   |  |       |  
|Other comprehensive income:                           |  |                                          |   |  |       |   |  |       |  
|Foreign currency translation adjustments              |  | (59                                      | ) |  | 32    |   |  | 38    |  
|                                                      |  |                                          |   |  |       |   |  |       |  
|Comprehensive income                                  |  | 611                                      |   |  | (471  | ) |  | (567  | )
|                                                      |  |                                          |   |  |       |   |  |       |  
|Net income (loss) per share:                          |  |                                          |   |  |       |   |  |       |  
|Basic                                                 |  | 0.01                                     |   |  | (0.01 | ) |  | (0.01 | )
|                                                      |  |                                          |   |  |       |   |  |       |  
|Diluted                                               |  | 0.01                                     |   |  | (0.01 | ) |  | (0.01 | )
|                                                      |  |                                          |   |  |       |   |  |       |  

See accompanying notes to consolidated statements.



- 3 -



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                |  |                                          |   |  |        |   |  |        |  
|------------------------------------------------------------------------------- |  | ---------------------------------------- | - |  | ------ | - |  | ------ | -
|                                                                                |  | Three-months ended March 31, (unaudited) |  
|                                                                                |  | 2005                                     |   |  | 2006   |   |  | 2006   |  
|                                                                                |  | EUR                                      |   |  | EUR    |   |  | USD    |  
|                                                                                |  | (in thousands)                           |  
|Cash flows from operating activities:                                           |  |                                          |   |  |        |   |  |        |  
|Net income (loss)                                                               |  | 670                                      |   |  | (502   | ) |  | (605   | )
|Adjustment to reconcile net income to net cash flows from operating activities: |  |                                          |   |  |        |   |  |        |  
|Depreciation                                                                    |  | 296                                      |   |  | 220    |   |  | 265    |  
|Stock based compensation                                                        |  |                                         |   |  | 21     |   |  | 25     |  
|Bond adjustment                                                                 |  | 15                                       |   |  | 23     |   |  | 27     |  
|Bad debt provision                                                              |  | 31                                       |   |  | 8      |   |  | 10     |  
|Amortization of other intangible assets                                         |  | 31                                       |   |  | 31     |   |  | 37     |  
|Amortization of photographs and videos                                          |  | 1,522                                    |   |  | 1,517  |   |  | 1,827  |  
|Gain on sale of building                                                        |  | (1,279                                   | ) |  |       |   |  |       |  
|Effects of changes in operating assets and liabilities:                         |  |                                          |   |  |        |   |  |        |  
|Trade accounts receivable                                                       |  | (810                                     | ) |  | 226    |   |  | 272    |  
|Related party receivable                                                        |  | (39                                      | ) |  | (38    | ) |  | (46    | )
|Inventories                                                                     |  | (408                                     | ) |  | 140    |   |  | 169    |  
|Prepaid expenses and other current assets                                       |  | (50                                      | ) |  | 75     |   |  | 91     |  
|Accounts payable trade                                                          |  | 361                                      |   |  | (276   | ) |  | (333   | )
|Income taxes payable                                                            |  | (79                                      | ) |  | (196   | ) |  | (236   | )
|Accrued other liabilities                                                       |  | 119                                      |   |  | (493   | ) |  | (593   | )
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Net cash provided by operating activities                                       |  | 380                                      |   |  | 756    |   |  | 910    |  
|Cash flows from investing activities:                                           |  |                                          |   |  |        |   |  |        |  
|Investment in library of photographs and videos                                 |  | (1,960                                   | ) |  | (1,618 | ) |  | (1,950 | )
|Capital expenditures                                                            |  | (11                                      | ) |  | (360   | ) |  | (434   | )
|Cash received from sale of building                                             |  | 511                                      |   |  | 225    |   |  | 271    |  
|Investments in (sale of) other assets                                           |  | (3                                       | ) |  | (16    | ) |  | (20    | )
|Note receivable                                                                 |  | 190                                      |   |  | 205    |   |  | 247    |  
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Net cash (used in) investing activities                                         |  | (1,273                                   | ) |  | (1,565 | ) |  | (1,886 | )
|Cash flow from financing activities:                                            |  |                                          |   |  |        |   |  |        |  
|Short-term borrowings  repayments                                              |  |                                         |   |  | (70    | ) |  | (84    | )
|Long-term borrowings  repayments                                               |  | (388                                     | ) |  | (220   | ) |  | (265   | )
|Long-term loan  additions                                                      |  | 33                                       |   |  |       |   |  |       |  
|Short-term borrowings - additions                                               |  | 81                                       |   |  |       |   |  |       |  
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Net cash (used in) provided by financing activities                             |  | (274                                     | ) |  | (290   | ) |  | (349   | )
|Foreign currency translation adjustment                                         |  | (59                                      | ) |  | 31     |   |  | 38     |  
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Net (decrease) increase in cash and cash equivalents                            |  | (1,226                                   | ) |  | (1,068 | ) |  | (1,287 | )
|Cash and cash equivalents at beginning of the period                            |  | 3,261                                    |   |  | 3,112  |   |  | 3,750  |  
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Cash and cash equivalents at end of the period                                  |  | 2,035                                    |   |  | 2,044  |   |  | 2,463  |  
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Cash paid for interest                                                          |  | 132                                      |   |  | 122    |   |  | 147    |  
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Cash paid for taxes                                                             |  |                                         |   |  |       |   |  |       |  
|                                                                                |  |                                          |   |  |        |   |  |        |  
|Conversion of bond principal into common stock                                  |  |                                         |   |  | 164    |   |  | 200    |  
|                                                                                |  |                                          |   |  |        |   |  |        |  

See accompanying notes to consolidated statements.



- 4 -



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY



|                                               |  |              |   |                            |         |  |                           |   |  |                   |   |  |                                           |   |  |                            |   |  |        |  
|---------------------------------------------- |  | ------------ | - | -------------------------- | ------- |  | ------------------------- | - |  | ----------------- | - |  | ----------------------------------------- | - |  | -------------------------- | - |  | ------ | -
|                                               |  | Common stock |   | Addi-tionalpaid-in capital |         |  | Common stock to be issued |   |  | Retained earnings |   |  | Accum- ulated othercompre- hensive income |   |  | Totalshare-holders equity |  
|                                               |  | Shares       |   |                            | Amounts |  |                           |   |  |                  
|                                               |  |              |   |                            | EUR     |  | EUR                       |   |  | EUR               |   |  | EUR                                       |   |  | EUR                        |   |  | EUR    |  
|Balance at January 1, 2005                     |  | 50,162,176   |   |                            | 883     |  | 17,321                    |   |  | 1,752             |   |  | 27,138                                    |   |  | (2,145                     | ) |  | 44,951 |  
|Repurchase of common stock                     |  | (46,479      | ) |                            |        |  | (127                      | ) |  |                  |   |  |                                          |   |  |                           |   |  | (127   | )
|Conversion of bond principal into common stock |  | 312,500      |   |                            |        |  | 529                       |   |  |                  |   |  |                                          |   |  |                           |   |  | 529    |  
|Conversion of bond interest into common stock  |  | 49,776       |   |                            |        |  | 113                       |   |  |                  |   |  |                                          |   |  |                           |   |  | 113    |  
|Conversion of options                          |  | 2,000,750    |   |                            | 2       |  | 1,750                     |   |  | (1,752            | ) |  |                                          |   |  |                           |   |  |       |  
|Translation adjustment                         |  |             |   |                            |        |  |                          |   |  |                  |   |  |                                          |   |  | (626                       | ) |  | (626   | )
|Net income (loss)                              |  |             |   |                            |        |  |                          |   |  |                  |   |  | 50                                        |   |  |                           |   |  | 50     |  
|                                               |  |              |   |                            |         |  |                           |   |  |                   |   |  |                                           |   |  |                            |   |  |        |  
|Balance at December 31, 2005                   |  | 52,478,723   |   |                            | 885     |  | 19,585                    |   |  |                  |   |  | 27,188                                    |   |  | 2,769                      |   |  | 44,889 |  
|Repurchase of common stock                     |  | (10,933      | ) |                            |        |  | (32                       | ) |  |                  |   |  |                                          |   |  |                           |   |  | (32    | )
|Conversion of bond principal into common stock |  | 100,000      |   |                            |        |  | 164                       |   |  |                  |   |  |                                          |   |  |                           |   |  | 164    |  
|Conversion of bond interest into common stock  |  | 8,232        |   |                            |        |  | 19                        |   |  |                  |   |  |                                          |   |  |                           |   |  | 19     |  
|Stock based compensation                       |  |             |   |                            |        |  | 21                        |   |  |                  |   |  |                                          |   |  |                           |   |  | 21     |  
|Translation adjustment                         |  |             |   |                            |        |  |                          |   |  |                  |   |  |                                          |   |  | 32                         |   |  | 32     |  
|Net income (loss)                              |  |             |   |                            |        |  |                          |   |  |                  |   |  | (502                                      | ) |  |                           |   |  | (502   | )
|                                               |  |              |   |                            |         |  |                           |   |  |                   |   |  |                                           |   |  |                            |   |  |        |  
|Balance at March 31, 2006                      |  | 52,576,019   |   |                            | 885     |  | 19,758                    |   |  |                  |   |  | 26,686                                    |   |  | (2,738                     | ) |  | 44,590 |  
|                                               |  |              |   |                            |         |  |                           |   |  |                   |   |  |                                           |   |  |                            |   |  |        |  

See accompanying notes to consolidated statements.



- 5 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



|1. | Basis of Presentation
|-- | ---------------------

The accompanying unaudited
consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (U.S. GAAP) for interim financial information. Accordingly they do not include all of the information and
footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of financial position and results of operations
have been included. Operating results for the three months period ended March 31, 2006 are not necessarily indicative of the results that may be expected for the year ended December 31, 2006. For further information, refer to the
consolidated financial statements and footnotes thereto included in the Companys annual report on form 10-K for the year ended December 31, 2005.

Solely for the convenience of the reader, the accompanying consolidated financial statements as of March 31, 2006 and for the three months then ended have been translated into United States dollars
(USD) at the rate of EUR 0.83 per USD 1.00 the interbank exchange rate on March 31, 2006. The translations should not be construed as a representation that the amounts shown could have been, our could be, converted into US
dollars at that or any other rate.

Stock-based compensation

On January 1, 2006, the Company adopted the Statement of Financial Accounting Standards No. 123 (revised 2004) Share Based Payment,
(SFAS 123(R)), which is a revision of SFAS 123. SFAS 123(R) supersedes APB 25, and amends SFAS No. 95, Statement of Cash Flows. Generally, the approach in SFAS 123(R) is similar to the approach described in SFAS 123.
However, SFAS 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the consolidated income statement based on their fair values. The Company adopted SFAS 123(R) using the
modified-prospective method as proscribed in SFAS 123(R). Our consolidated financial statements as of and for the first quarter of 2006 reflect the impact of adopting SFAS 123(R). In accordance with the modified prospective method, the
consolidated financial statements for prior periods have not been restated to reflect, and do not include, the impact of SFAS 123(R)

Stock-based compensation cost recognized during the period is based on the value of the portion of stock-based payment awards that is ultimately expected to vest. Stock-based compensation cost recognized in the consolidated financial
statements during the first quarter of 2006 included compensation cost for stock-based compensation granted prior to, but not yet vested, as of December 31, 2005 based on the grant date fair value estimated in accordance with the pro forma
provisions of SFAS 148 and compensation cost for the stock-based payment awards granted subsequent to December 31, 2005, based on the grant date fair value estimated in accordance with FAS 123(R). As stock-based compensation cost
recognized in the consolidated statement of income for the first quarter of 2006 is based on awards ultimately expected to vest, it has been reduced for estimated forfeitures. SFAS 123(R) requires forfeitures to be estimated at the time of
grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. In the pro forma information required under SFAS 148 for the periods prior to 2006, the Company accounted for forfeitures as they
occurred.



- 6 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

Prior to January 1, 2006, and as permitted by Statement of Financial Accounting Standards No. 123 (SFAS
No. 123), Accounting for Stock-Based Compensation, the Company followed Accounting Principles Board Opinion No. 25 Accounting for Stock Issued to Employees (APB 25) and related Interpretations for
measurement and recognition of stock-based transactions with employees and adopted the disclosure-only provisions of SFAS No. 123. Under APB 25, generally no compensation expense was recognized since at the date of grant, the exercise price of
stock options was set: a) at, or above, current price at closing of market or, b) at the price at closing of market on a pre-determined future date. As of January 1, 2006, the accounting under APB 25 and the disclosure-only provisions of SFAS
No. 123 are no longer an alternative.

The following table illustrates the effect on net income after taxes and net income per common
share as if the Company had applied the fair value recognition provisions of SFAS No. 123 to stock-based compensation during the three-month period ended March 31, 2005 (in thousands, except per share amounts):



|                                                                                                                                           |  |                                            |  
|------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------------------ | -
|                                                                                                                                           |  | Three-monthsended March 31,(unaudited)2005 |  
|                                                                                                                                           |  | EUR (in thousands)                         |  
|Net income, as reported                                                                                                                    |  | 670                                        |  
|                                                                                                                                           |  |                                            |  
|Deduct: Total stock based employee compensation expense determined under fair value based method for all awards net of related tax
effects |  | (117                                       | )
|                                                                                                                                           |  |                                            |  
|Pro forma net income                                                                                                                       |  | 553                                        |  
|                                                                                                                                           |  |                                            |  
|Earnings per share:                                                                                                                        |  |                                            |  
|Basic  as reported                                                                                                                        |  | 0.01                                       |  
|                                                                                                                                           |  |                                            |  
|Basic  pro forma                                                                                                                          |  | 0.01                                       |  
|                                                                                                                                           |  |                                            |  
|Diluted  as reported                                                                                                                      |  | 0.01                                       |  
|                                                                                                                                           |  |                                            |  
|Diluted  pro forma                                                                                                                        |  | 0.01                                       |  
|                                                                                                                                           |  |                                            |  



- 7 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



|2. | Inventories
|-- | -----------

Inventories consist of the following:



|                              |  |                  |  |              
|----------------------------- |  | ---------------- |  | -------------
|                              |  | December 31,2005 |  | March 31,2006
|                              |  | EUR              |  | EUR          
|                              |  | (in thousands)  
|Magazines for sale and resale |  | 3,534            |  | 3,593        
|Video cassettes               |  | 299              |  | 266          
|DVDs                          |  | 5,484            |  | 5,248        
|Other                         |  | 463              |  | 533          
|                              |  |                  |  |              
|                              |  | 9,780            |  | 9,640        
|                              |  |                  |  |              



|3. | Earnings (loss) per share
|-- | -------------------------

The following table sets
forth the computation of basic and diluted earnings (loss) per share:



|                                                                                             |  |                             |  |            |  
|-------------------------------------------------------------------------------------------- |  | --------------------------- |  | ---------- | -
|                                                                                             |  | Three-months endedMarch 31, | 
|                                                                                             |  | 2005                        |  | 2006       |  
|Numerator:                                                                                   |  |                             |  |            |  
|Net income (loss) (EUR in thousands)                                                         |  | 670                         |  | (502       | )
|                                                                                             |  |                             |  |            |  
|Denominator:                                                                                 |  |                             |  |            |  
|Denominator for basic earnings per share  Weighted average shares                           |  | 50,382,898                  |  | 52,488,883 |  
|Effect of dilutive securities:                                                               |  |                             |  |            |  
|Convertible Note  Weighted average outstanding                                              |  | 971,562                     |  | n/a        |  
|Common stock warrants, options and other dilutive securities                                 |  | 1,802,804                   |  | n/a        |  
|                                                                                             |  |                             |  |            |  
|Denominator for diluted earnings per share  weighted average shares and assumed conversions |  | 53,157,264                  |  | n/a        |  
|                                                                                             |  |                             |  |            |  
|Earnings (loss) per share (EUR)                                                              |  |                             |  |            |  
|Basic                                                                                        |  | 0.01                        |  | (0.01      | )
|                                                                                             |  |                             |  |            |  
|Diluted                                                                                      |  | 0.01                        |  | (0.01      | )
|                                                                                             |  |                             |  |            |  

For the three months ended March 31, 2006 diluted impact of potentially dilutive securities
is anti-dilutive therefore diluted and basic loss per share is EUR 0.01. The equivalent of 863,993 common shares derived from dilutive securities such as options, warrants and convertible notes are excluded from the diluted earnings per share for
the three months ended March 31, 2006, as they are anti-dilutive.



- 8 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



|4. | Stock-based compensation
|-- | ------------------------

The Company has an
Employee Stock Option Plan as described below. On adoption, the Company reviewed the Employee Stock Option Plan for potential forfeitures and estimated that out of the nonvested options outstanding at March 31, 2006 there would be none. The
compensation cost charged against income for the three-month period ended March 31, 2006 was EUR 21 thousand, which is included in selling, general and administrative expense. The charge of compensation cost had no impact on tax since none
of the option beneficiaries are taxable in the U.S. and tax rules are different in the beneficiaries respective tax jurisdictions.

Employee Stock Option Plan

The 1999 Employee Stock Option Plan (the Plan), which is shareholder approved,
allows the Company to grant options to purchase common stock to designated employees, executive officers, directors, consultants, advisors and other corporate and divisional officers of Private Media Group. The Plan authorizes the Company to grant
stock options exercisable for up to an aggregate of 7,200,000 shares of common stock. No stock options may be granted under the Plan, after the Plan expires, on March 1, 2009. The purchase price (exercise price) of option shares must be at
least equal to the fair market value of such shares on the date the stock option is granted or such later date the Company may specify. The stock option is exercisable for a period of ten years from the date of grant or such shorter period as is
determined by the Company. Each stock option may provide that it is exercisable in full or in cumulative or non-cumulative installments, and each stock option is exercisable from the date of grant or any later date specified in the option. Unless
otherwise provided by the Company, an optionee may not exercise a stock option unless from the date of grant to the date of exercise the optionee remains continuously in the Companys employ.

The Company calculates the fair value of each option award on the date of grant using the Black-Scholes option pricing model. The following general
assumptions are used: a) expected volatility is based on historical volatility of our stock, b) expected life is determined based on historical experience of similar awards, giving consideration to the contractual terms of the stock-based awards,
vesting schedules and expectations of future employee behavior, c) risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant and d) dividend yield is zero based on the Companys current Dividend
Policy.

During the three month periods ended March 31, 2005 and 2006 no grants were made.



- 9 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)

A summary of stock option activity for the three month period ended March 31, 2006 is a follows:



|                            |  |                 |  |                                         |  |                                                  |  |                                              
|--------------------------- |  | --------------- |  | --------------------------------------- |  | ------------------------------------------------ |  | ---------------------------------------------
|                            |  | Numberof Shares |  | Weighted- Average Exercise Price in USD |  | Weighted-AverageRemainingContractualTerm inYears |  | Aggregate Intrinsic Value1 inThousands of USD
|Outstanding January 1, 2006 |  | 2,740,186       |  | 5.22                                    |  |                                                  |  |                                              
|Granted                     |  |                |  |                                        |  |                                                  |  |                                              
|Exercised                   |  |                |  |                                        |  |                                                  |  |                                              
|Forfeited                   |  | 7,500           |  | 1.54                                    |  |                                                  |  |                                              
|                            |  |                 |  |                                         |  |                                                  |  |                                              
|Outstanding March 31, 2006  |  | 2,732,686       |  | 5.19                                    |  | 2.94                                             |  | 769                                          
|                            |  |                 |  |                                         |  |                                                  |  |                                              
|Exercisable March 31, 2006  |  | 2,551,686       |  | 5.24                                    |  | 2.95                                             |  | 668                                          
|                            |  |                 |  |                                         |  |                                                  |  |                                              

During the three months ended March 31, 2006 and 2005, the aggregate intrinsic value of
options exercised under our stock option plan was USD 0.0 million and USD 6.5 million, respectively, determined as of the date of option exercise.

A summary of the status of the Companys nonvested shares as of March 31, 2006, and changes during the three month period then ended, is presented below:



|                          |  |                 |  |                                           
|------------------------- |  | --------------- |  | ------------------------------------------
|Nonvested Shares          |  | Number ofShares |  | Weighted-AverageGrant-DateFair Valuein USD
|Nonvested January 1, 2006 |  | 181,000         |  | 0.92                                      
|Granted                   |  |                |  |                                          
|Vested                    |  |                |  |                                          
|Forfeited                 |  |                |  |                                          
|                          |  |                 |  |                                           
|Nonvested March 31, 2006  |  | 181,000         |  | 0.92                                      
|                          |  |                 |  |                                           

As of March 31, 2006, there was USD 63 thousand of total unrecognized compensation cost
related to nonvested option granted under the Plan. That cost is expected to be recognized over a weighted-average period of 0.7 years. The total fair value of all shares vested and outstanding at March 31, 2005 and 2006, was USD
6.7 million and USD 6.7 million, respectively.

---

|1 | The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted price of our common stock for the
options that were in-the-money at March 31, 2006.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 10 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



|5. | Contingent Liability
|-- | --------------------

In December 1999 the Company
received final notification from the Swedish Tax Authority assessing its subsidiary in Cyprus for the tax years 1995-1998 for a total amount of SEK 42,000,000 (approx. EUR 4.5 million) plus fines amounting to SEK 16,800,000 (approx. EUR 1.8 million)
plus interest. The Swedish Tax Authority has taken the position that the subsidiary carried on business in Sweden from a permanent establishment during the period in question and should therefore be taxed on the income attributable to the permanent
establishment. The case is under litigation and the Company believes the circumstances supporting the Tax Authoritys claim are without merit. However, the Administrative Court of Appeal has decided that a permanent establishment is at hand.
The Court has only made a principle statement and the question how to calculate any eventual profit that can be allocated to the permanent establishment is not decided by the Court at this stage. The Company has appealed against the decision. The
final outcome of this litigation will not be known for several years. Due to the early stages of this matter and the uncertainty regarding the ultimate decision, no amounts have been provided in the Companys financial statements for this
dispute.



|6. | Subsequent Events
|-- | -----------------

In April and May 2006, a
Convertible Note holder converted USD 361,697 of principal into 180,848 shares of common stock as per the terms of the Agreement.

In May
2006, the Company entered into a five-year Pay-TV content licensing agreement for the territory of German Speaking Europe (the Agreement) with Erotic Media AG. The Compensation under the Agreement is EUR 6.0 million and the Company
will recognize revenue, in accordance with Statement of Position (SOP) 00-2, and receive cash as follows:

2006  EUR 3.0 million

2007  EUR 1.5 million

2008  EUR 0.5 million

2009  EUR 0.5 million

2010  EUR 0.5 million

Under the
Agreement the Company has committed itself to contribute EUR 1.0 million in marketing support, which will be distributed equally in 2006 and 2007.



- 11 -



---

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

You should read this section together with the consolidated financial statements and the notes and the other financial data in this Report. The matters
that we discuss in this section, with the exception of historical information, are forward-looking statements within the meaning of the Private Securities Reform Act of 1995. Such forward-looking statements are subject to risks,
uncertainties and other factors which could cause our actual results to differ materially from those expressed or implied by such forward-looking statements. Potential risks and uncertainties relate to factors such as (1) the timing of the
introduction of new products and services and the extent of their acceptance in the market; (2) our expectations of growth in demand for our products and services; (3) our ability to successfully implement expansion and acquisition plans;
(4) the impact of expansion on our revenue, cost basis and margins; (5) our ability to respond to changing technology and market conditions; (6) the effects of regulatory developments and legal proceedings with respect to our
business; (7) the impact of exchange rate fluctuations; and (8) our ability to obtain additional financing.

The following
discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Report.

References in this report to we, us, the Company and Private refer to Private Media Group, Inc., a Nevada corporation, including its consolidated subsidiaries.

Overview

We are an international provider of adult
media content. We acquire still photography and motion pictures from independent directors and process these images into products suitable for popular media formats such as print publications, DVDs and digital media content for Broadcasting and
Internet distribution. In addition to media content, we also market and distribute branded leisure and novelty products oriented to the adult entertainment lifestyle and generate additional sales through the licensing of our Private trademark
to third parties.

We operate in a highly competitive, service-oriented market and are subject to changes in business, economic and
competitive conditions. Nearly all of our products compete with other products and services that utilize adult leisure time and disposable income.

We generate revenues primarily through:



| |  |  | sales of movies on DVDs;
| | - |  | ------------------------



| |  |  | sales of adult feature magazines;
| | - |  | ---------------------------------



| |  |  | Internet subscriptions and licensing;
| | - |  | -------------------------------------



| |  |  | broadcasting movies through cable, satellite and hotel television programming;
| | - |  | ------------------------------------------------------------------------------



| |  |  | sales of adult mobile content (wireless); and
| | - |  | ---------------------------------------------



| |  |  | content, brand name and trademark licensing.
| | - |  | --------------------------------------------



- 12 -



---

Over time, we expect net sales from magazines to continue to decline as a percentage of net sales in
relation to total net sales from DVDs, the Internet and broadcasting. We expect net sales from DVDs, the Internet, wireless and broadcasting to grow during the coming years.

We released 113 titles on DVD during 2005, 104 titles during 2004 and 111 titles during 2003, including both new and archival material. We plan to
release approximately 120 proprietary titles on DVDs in 2006. In addition, in 2004 we signed an exclusive three year Agreement with US-based Pure Play Media, Inc. for content distribution in Europe. Under the agreement, we are distributing
approximately six to ten newly produced movie titles per month in Europe, our main market for DVDs. The content controlled by Pure Play Media features top US producers and directors such as Michael Ninn, Seymore Butts, and Cousin Stevie. The
arrangement is based on a split of gross profit and does not require any up-front or future investment in content by Private. We started releasing titles on DVD under this agreement in the second quarter of 2005.

We recognize net sales on delivery (for further information, see Critical Accounting Estimates).

Even though we recognize net sales upon delivery, we generally provide extended payment terms to our distributors of between 90 and 180 days. Although
our extended payment terms increase our exposure to accounts receivable write-offs, we believe our risk is minimized by our generally long-term relationships with our distributors. In addition, we view our extended payment terms as an investment in
our distribution channels which are important to the growth of our business.

Our primary expenses include:



| |  |  | acquisition of content for our library of photographs and videos;
| | - |  | -----------------------------------------------------------------



| |  |  | printing, processing and duplication costs; and
| | - |  | -----------------------------------------------



| |  |  | selling, general and administrative expenses.
| | - |  | ---------------------------------------------

Our
magazines and DVD covers are printed by independent third-party printers in Spain. We introduced DVDs as a motion picture medium in 1999. The production of each DVD master disc, prior to duplication, costs approximately $10,000. DVDs have a
relatively low cost of duplication, inclusive of box and packaging, of approximately $2.00 per unit. Our DVDs are duplicated on an all region format, playable on both NTSC and PAL with multiple languages and sub-titles.

Over the years, our cost of sales has been fluctuating relative to net sales due to our use of new mediums for our products, such as the Internet,
wireless and broadcasting. Internet, wireless and broadcasting sales has historically not carried any cost of sales and variations in these areas affect the overall cost of sales percentage in relation to sales. These new media provide us with
additional sales of our existing content

We also incur significant intangible expenses in connection with the amortization of our library
of photographs and movies and capitalized development costs, which include the Internet. We amortize these tangible and intangible assets on a straight-line basis for periods of between three and five years.



- 13 -



---

Critical Accounting Estimates

General

Our discussion and analysis of our financial condition and results of operations are based
upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that
affect the reported amount of assets and liabilities revenues and expenses. On an ongoing basis, we evaluate our estimates, including those related to impairment of the library of photographs and videos and other long lived assets, allowances for
bad debt, income taxes and contingencies and litigation. Accounts receivable and sales related to certain products are, in accordance with industry practice, subject to distributors right of return to unsold items. We base our estimates on
historical experience and on various assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily available
from other sources. Management periodically reviews such estimates. Actual results may differ from these estimates as a result of unexpected changes in trends.

We believe the following critical accounting policies are significantly affected by judgments and estimates used in the preparation of our consolidated financial statements.

Recognition of Revenue

Revenues from
the sale of magazines, DVDs and other related products where distributors are not granted rights-of-return are recognized upon transfer of title, which generally occurs upon delivery.

The Company sells magazines to wholesalers on firm sale basis and via national newsstand distributors with the right to return. Our magazines are
multi-lingual and the principal magazine market is in Europe.

Revenues from the sale of magazines under agreements that grant distributors
rights-of-return are recognized upon transfer of title, which generally occurs on delivery, net of an allowance for returned magazines. Distributors with the right to return are primarily national newsstand distributors. Most of our magazines are
bi-monthly (six issues per year) and remain on sale at a newsstand for a period of two months. Normally, all unsolds are reported to us within a period of four to six months from delivery. There are normally two to four national newsstand
distributors for all newspapers and periodicals in each country. A majority of our national newsstand distributors are members of Distripress, the international organization for publishers and distributors, and carry out the distribution of the
largest national and international newspapers and periodicals, including: Financial Times, Herald Tribune, Time, Newsweek, Vogue, etc.

The
Company uses specific return percentages per title and distributor based on estimates and historical data. The percentages vary from 50-80%. Higher percentages generally reflect newer markets and/or products. Percentages are reviewed on an on-going
basis.

The magazines have an approximate retail price of EUR 11.50 (USD 15.00) per copy and are printed on glossy high-quality paper
at a cost of EUR 1.25 (USD 1.60). They are often shrink-wrapped in order to comply with local regulation or guidance for the sale of adult publications. In view of the high retail price, the margin and the physical quality of the magazines and the
fact that the content has a very



- 14 -



---

long shelf-life since it is not particularly linked to time, trends, fashion or current events, the Company has always collected the returns from
newsstands in order to make them available for sale again.

The Company has scheduled re-distribution of the returned magazines, via
national newsstand distributors, as Megapacks or Superpacks (three different copies per pack) where the retail price is EUR 14.95 (USD 19.50). As the national newsstand distributors have the right to return, the packs come back to us and are then
broken up in individual copies in order to be sent out in DVD packs, see below, or sold on firm sale basis to wholesalers as back numbers at a lower price than new issues.

The Company recently started scheduled re-distribution of returned magazines, via national newsstand distributors, together with DVDs as Magazine/DVD
packs as a way of increasing DVD distribution. Since the national newsstand distributors have the right to return, the DVD packs are returned and the magazines are broken out in order to be sold on firm sale basis to wholesalers as back numbers at a
lower price than new issues. The Company has historically sold all copies printed at an average price higher than, or equal, to cost.

Revenues from the sale of DVDs under consignment agreements with distributors are recognized based upon reported sales by the Companys distributors. Revenues from the sale of subscriptions to the Companys internet website are
deferred and recognized ratably over the subscription period. Revenues from licensing of broadcasting rights to the Companys video and film library are recognized upon delivery when the following conditions have been met (i) persuasive
evidence of a sale or licensing arrangement with a customer exists, (ii) the film is complete and has been delivered or is available for immediate and unconditional delivery (in accordance with the terms of the arrangement), (iii) the
license period has begun and the customer can begin its exploitation, exhibition, or sale, (iv) the fee is fixed or determinable and (v) collection of the fee is reasonably assured. Revenues from satellite & cable broadcasting are
recognized based on sales reported each month by its cable and satellite affiliates. The affiliates do not report actual monthly sales for each of their systems until approximately 90 - 120 days after the month of service ends. This practice
requires management to make monthly revenue estimates based on historical experience for each affiliated system. Revenue is subsequently adjusted to reflect the actual amount earned upon receipt.

Revenues from wireless are recognized based on sales reported each month by aggregators. The aggregators do not report actual monthly sales for each of
their systems until approximately 90 - 120 days after the month of service ends. This practice requires management to make monthly revenue estimates based on historical experience for each aggregator. Revenue is subsequently adjusted to reflect the
actual amount earned upon receipt.

Accounts receivable

We are required to estimate the collectibility of our trade receivables and notes receivable. A considerable amount of judgment is required in assessing
the ultimate realization of these receivables including the current credit-worthiness of each customer. Significant changes in required reserves have been recorded in the past and may occur in the future due to the current market environment.

Management reviews the allowance for doubtful accounts on at least a quarterly basis and adjusts the balance based on their estimate of
the collectibility of specific accounts as well as a reserve for a portion of other accounts which have been outstanding for more than 180 days. This estimate is based on historical losses and information about specific customers. After collection
attempts have failed, the Company writes off the specific account.



- 15 -



---

Goodwill and Other Intangible Assets

On January 1, 2002 the Company adopted Financial Accounting Standards Board Statement (SFAS) No. 142, Goodwill and Other Intangible
Assets. Under SFAS 142, goodwill and indefinite lived intangible assets will no longer be amortized but will be reviewed annually for impairment (or more frequently if indicators of impairment arise).

During 2002, the Company performed an initial impairment test of goodwill and indefinite lived intangible assets as of January 1, 2002. This
generally required us to assess these assets for recoverability when events or circumstances indicate a potential impairment by estimating the undiscounted cash flows to be generated from the use of these assets. There was no effect of on the
earnings and financial position of the Company as a result of the impairment testing.

Impairment of Long-Lived Assets

The Company periodically evaluates the carrying value of long-lived assets including its library of photographs and videos for potential impairment.
Upon indication of impairment, the company will record a loss on its long-lived assets if the undiscounted cash flows that are estimated to be generated by those assets are less than the related carrying value of the assets. An impairment loss is
then measured as the amount by which the carrying value of the asset exceeds the estimated discounted future cash flows. Managements estimated future revenues are based upon assumptions about future demand and market conditions and additional
write downs may be required if actual conditions are less favorable than those assumed.

Inventories

Inventories are valued at the lower of cost or market, with cost principally determined on an average basis. Inventories principally consist of DVDs
and magazines held for sale or resale. The inventory is written down to the estimated market value based upon assumptions about future demand and market conditions. If actual market conditions are less favorable than those projected by management,
additional write-downs may be required.

Results of Operations

Three months ended March 31, 2006 compared to the three months ended March 31, 2005

Net sales. For the three months ended March 31, 2006, we had net sales of EUR 6.4 million compared to net sales of EUR 7.4 million for the three months ended March 31, 2005, a decrease of EUR 1.0 million or
14%.

DVD sales decreased EUR 0.5 million, or 12%, to EUR 3.6 million. The decrease in DVD sales was primarily attributable to a
reduction in points of sales carrying our DVD products. The reduction of points of sales occurred during 2005 as a result of the Companys decrease in releases of new movie productions. Currently, and going forward, the Company is releasing the
optimal level of new movie productions and subsequently, during 2006, we expect to regain the points of sales. Video sales decreased EUR 0.1 million



- 16 -



---

to EUR 0.0 million since the Company no longer sells video cassettes. Magazine sales decreased EUR 0.7 million, or 57% to EUR 0.5 as a result of lower
quantities sold through certain retail channels during the three month period. Internet sales was EUR 1.0 million, which represents no change compared to the same period last year. Broadcasting sales increased EUR 0.1 million to EUR
0.9 million as a result of an increase in video on demand sales offset by a temporary decrease in channel licensing sales due to the switchover to new channel licensing partners. Wireless sales increased EUR 0.3 million to EUR
0.4 million as a result our content being available with more operators

Going forward, we expect DVD, Internet, wireless and
Broadcasting sales to increase (see discussion under Outlook below).

Cost of Sales. Our cost of sales was EUR
3.6 million for the three months ended March 31, 2006 compared to EUR 4.5 million for the three months ended March 31, 2005, a decrease of EUR 0.9 million, or 20%.

Included in cost of sales is printing, processing and duplication, amortization of library and broadcasting costs. Printing, processing and duplication
cost was EUR 2.0 million for the three months ended March 31, 2006 compared to EUR 2.8 million for the three months ended March 31, 2005. Printing, processing and duplication cost as a percentage of sales was 31% for the three
months ended March 31, 2006, which represents a decrease of 6%. The decrease was the result of an increase in average price on products sold Amortization of library was EUR 1.5 million for the three months ended March 31, 2006
compared to EUR 1.5 million for the three months ended March 31, 2005, which represents no change. Amortization of library does not vary with sales since it reflects the amortization of our investments in content which has been available
for sale for a period of three to five years. Broadcasting cost was EUR 0.1 million for the three months ended March 31, 2006 compared to EUR 0.2 million for the three months ended March 31, 2005. Broadcasting cost represents
programming and transmission cost.

Gross Profit. In the three months ended March 31, 2006, we realized a gross profit of EUR
2.8 million, or 44% of net sales compared to EUR 3.0 million, or 40% of net sales for the three months ended March 31, 2005. The increase in gross profit as a percentage of sales was the result of sales mix and increased margins on
DVD sales.

Selling, general and administrative expenses.Our selling, general and administrative expenses were EUR 3.4 million
for the three months ended March 31, 2006 compared to EUR 3.5 million for the three months ended March 31, 2005, a decrease of EUR 0.1 million, or 2%.

Gain on sale of building. We reported gain on sale of building of EUR 1.3 million for the three months ended March 31, 2005.

Operating profit (loss). We reported an operating loss of EUR 0.6 million for the three months ended March 31, 2006 compared to an
operating profit of EUR 0.7 million for the three months ended March 31, 2005. The decrease in operating profit of 1.3 was primarily the result of the absence of gain on sale of building in 2006.



- 17 -



---

Interest expense. We reported interest expense of EUR 0.2 million for the three months ended
March 31, 2006, compared to EUR 0.2 million for the three months ended March 31, 2005.

Income tax benefit. We
reported income tax benefit of EUR 0.2 million for the three months ended March 31, 2006, compared to EUR 0.1 million for the three months ended March 31, 2005. The increase in income tax benefit is a result of higher losses
being recorded in jurisdictions with higher corporate tax rates.

Net income/loss. We reported net loss of EUR 0.5 million for
the three months ended March 31, 2006, compared to net income of EUR 0.7 million for the three months ended March 31, 2005. We attribute the change in net income in 2006 of EUR 1.2 million compared to 2005 primarily to the
absence of gain on sale of building in 2006.

Liquidity and Capital Resources

We reported a working capital surplus of EUR 19.5 million at March 31, 2006, a decrease of EUR 0.6 million compared to the year ended
December 31, 2005. The decrease is principally attributable to a decrease in current assets.

Operating Activities

Net cash provided by operating activities was EUR 0.8 million for the three months ended March 31, 2006, and was primarily the result of net
income, as adjusted for non-cash transactions, offset by uses of cash related to changes in operating assets and liabilities. The net loss of EUR 0.5 million was adjusted to reconcile net income to net cash flows from operating activities with
some minor adjustments, depreciation of EUR 0.2 million and amortization of photographs and videos of EUR 1.5 million making a total of EUR 1.8 million, providing a net balance of EUR 1.3 million. The total of EUR 1.3 million was
then reduced by changes in related party receivable, income taxes payable, accounts payable trade and accrued other liabilities totaling EUR 1.0 million offset by EUR 0.4 million from trade accounts receivable, inventories and prepaid
expenses and other current assets. Net cash provided by operating activities was EUR 0.4 million for the three months ended March 31, 2005. The increase in cash provided by operating activities for the three months ended March 31,
2006 compared to the same period last year is the result of adjustment to reconcile net income to net cash flows from operating activities.

Investing
Activities

Net cash used in investing activities for the three months ended March 31, 2006 was EUR 1.6 million. The investing
activities were principally investment in library of photographs and videos of EUR 1.6 million, which was carried out in order to maintain the 2006 release schedules for both magazines and DVDs and capital expenditure of EUR 0.4 million
offset by EUR 0.4 million from the last payment on sale of building and note receivable. Net cash used in investing activities increased EUR 0.3 million over the same period last year. The increase is principally due to less cash received
from sale of building.



- 18 -



---

Financing Activities

Net cash used in financing activities for the three-month period ended March 31, 2006 was EUR 0.3 million, represented by repayments on short- and long-term borrowings, which included the final payment on
the loan related to the building. Compared to the three-month 2005 period there was no change.

Non-Cash Transaction

In March 2006 a holder of a convertible note converted $0.2 million of principal into common stock. As of March 31, 2006, the amount recorded for the
convertible note under current portion of long term borrowings was EUR 0.8 million.

Contractual obligations

During the three-month period ended March 31, 2006, we have not experienced any material changes in our contractual obligations compared to what was
reported in our Form 10-K for the year ended December 31, 2005.

Outlook

We expect growth going forward, particularly in DVD, Internet, broadcasting and wireless sales. Below follows a discussion highlighting some of the
important factors which we expect to contribute to the growth:

DVDs

During 2005 we increased our investment in our library of photographs and videos by 69% compared to the same period in 2004 and subsequently we will
release more new proprietary movie titles in 2006 compared to 20052. We expect the increase of new movie releases in
2006 to result in increased DVD sales. We do also expect margins on DVD sales to improve since additional new releases available for sale increases the average sales price per unit.

Internet

During the second quarter
of 2005, we contracted with a third-party in order to increase profitable traffic to our sites. The program was started in May and includes developing our sites from a Search Engine Optimization (SEO) perspective and creating an affiliate program,
Private Cash, for webmasters around the world. During the second half of 2005 the number of unique visits to our main sites increased by 50% compared to the same period in 2004 and for the first quarter of 2006 this trend continues. Historically, we
have not carried out any of the above activities and going forward we expect the SEO and affiliate program to increase Internet sales from both memberships and our online shop. In addition, the Company is opening up a localized custom made website
for several countries in East Asia and the Company expects the business from this site to add to sales.

---

|2 | The window from investment in a movie title to release is typically six to eight months.
|- | ----------------------------------------------------------------------------------------



- 19 -



---

Broadcasting

During the second quarter of 2005, we made an agreement with Playboy TV Latin America for the operation and distribution of Private branded TV channels in Latin America. With this new agreement we are significantly
increasing our broadcasting presence in this region and in 2006 we expect to start seeing an impact on our revenues from the region.

In
the third quarter of 2005 we made an agreement with a member of the Portland Television Group of companies for the launch of a new Private channel in the UK. This fresh new channel will be launched in May 2006 and replace the Private Blue channel,
which was established in the UK in 2000. The new channel will primarily be available as a pay-per-view channel via the BSkyB Digital Satellite platform. The BSkyB platform currently carries more than 7.4 million subscribers. We expect this new
channel to start having an impact on profits during the second half of 2006.

In November 2005 we signed a five-year agreement with Playboy
TV International to merge our two adult pay-TV channels, Private Gold and Spice Platinum in Europe and thereby consolidating market leadership in the region. The new channel is called Private Spice and was launched in April 2006. There is little
overlap between the two channels and subsequently the new channel will significantly increase the distribution in the region. We expect this new channel to start having an impact on profits during the second half of 2006.

During the second half of 2005 we have also seen evidence of an emerging new source of significant future profits in the True Video on Demand
(TVOD3) market in Europe. Revenues from our first distributor on this type of platform have increased steadily
during 2005 and the growth in our revenues has been in line with the subscriber growth on this new VOD platform. We have reason to believe that our revenue will continue to grow in line with the forecasted subscriber growth on this new VOD platform
and subsequently we expect a contribution to operating profit of more than EUR 0.5 million for 2006 from this new distributor. Furthermore, we expect to contract additional TVOD platforms in Europe in the second half of 2006, however, we are
currently unable to determine the future potential contribution to operating profit from these platforms.

In May 2006, the Company entered
into a five-year Pay-TV content licensing agreement for the territory of German Speaking Europe with Erotic Media AG. Under the terms of the agreement, Private Media Group will receive 6 million euro, including 3 million euro in 2006 and
1.5 million euro in 2007, in exchange for Erotic Medias immediate and future access to a specified quantity of titles in Privates content library. The agreement is highly profitable and the Company expects it to make a substantial
contribution to operating profit.

Wireless  Adult Mobile Content

During the second quarter of 2005, we created a dedicated mobile content department headed up by Tim Clausen. This new development has launched us into a
new era, gaining carriage with both national

---

|3 | True Video On Demand - (TVOD) - TVOD is the ideal VOD service where individual users get immediate responses when interacting with the VOD system. With TVOD, the
user can not only order the program online, but be able to do any VCR or DVD-like commands on the VOD system with the same quick response time as it is when working a VCR or DVD.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 20 -



---

and international mobile carriers, and we are currently in the process of expanding our business in this market via
several new operators. This will enable us to leverage our unique range of content, our trademarks and our huge existing customer base to take our mobile presence in Europe to a truly market dominant position. In 2005, the revenues from this
distribution channel increased 83% compared to 2004 and sales compared to 2005 continues to increase. The increase in revenues is related to our content being available with additional new mobile phone operators.

As of December 31, 2005 Privates content was available to mobile consumers via 33 operators in 19 countries, of which 9 operators went live
since September 2005. During the first quarter 2006, the Company went live with 8 additional operators and have contracted to go live with 14 additional in the near future. The Company is expecting to go live with additional operators during the
remainder of 2006. We expect the creation of our dedicated mobile content department to have a significant impact on broadcasting revenues and operating profit in 2006.

We are currently unable to determine what our potential revenue will be from the marketing of our content to the mobile adult content market. However, we believe that adult content, as it has done with other new
technologies, will help to drive the sale of content on mobile devices4.

Liquidity

We expect that our
available cash resources and cash generated from operations will be sufficient to meet our presently anticipated working capital and capital expenditure requirements for at least the next twelve months. However, we may need to raise additional funds
to support more rapid expansion or respond to unanticipated requirements.

If additional funds are raised through the issuance of equity
securities, our shareholders percentage ownership will be reduced, they may experience additional dilution, or these newly issued equity securities may have rights, preferences, or privileges senior to those of our current shareholders.
Additional financing may not be available when needed on terms favorable to us, or at all. If adequate funds are not available or are not available on acceptable terms, we may be unable to develop or enhance our products and services, take advantage
of future opportunities or respond to competitive pressures or unanticipated requirements, which could harm our business.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk.
|------- | -----------------------------------------------------------

We do not use derivative financial instruments for trading purposes and were never a party to any derivative, swap or option contracts. We do not hedge our interest rate or foreign currency exchange rate exposures.

As our cash and cash equivalents and short-term investments consist principally of money market securities and investments in short-term debt or equity
securities and our borrowings are primarily at fixed rates of interest our market risk related to fluctuations in interest rates is limited. Accordingly, a one percentage change in market interest rates would not have a material impact on our
results of operations.

---

|4 | Juniper Research estimates in its white paper Adult to Mobile: Personal Services  Second Edition (February 2005) that the global mobile adult content
market will more than triple over the next five years, to nearly US$2.1 billion by 2009.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 21 -



---

We transact our business in various currencies, principally the Euro and the U.S dollar and certain other
European Union currencies. We generally attempt to limit exposure to currency rate fluctuations by matching transaction currencies (revenues/expenses) to the functional currency of its operating subsidiaries. Our exposure to market risk for
fluctuations in foreign currency exchange rates relates primarily to fluctuations in the Euro versus the U.S dollar. We translate our consolidated subsidiaries whose functional currency is not the euro into the euro for reporting purposes. Income
statement amounts are translated into euros using the average exchange rate for the fiscal year. The balance sheet is translated at the year-end exchange rate. Due to the significance of the results reported in dollars the impact of the euro/dollar
exchange rate on our major categories of revenue and expense can be material.



|Item 4. | Controls and Procedures
|------- | -----------------------

The Company maintains
disclosure controls and procedures designed to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the specified time
periods. As of the end of the period covered by this report, the Companys Chief Executive Officer and Chief Financial Officer evaluated, with the participation of the Companys management, the effectiveness of the Companys
disclosure controls and procedures. Based on the evaluation, which disclosed no significant deficiencies or material weaknesses, the Companys Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure
controls and procedures are effective. There were no changes in the Companys internal control over financial reporting that occurred during the Companys most recent fiscal quarter that have materially affected, or are reasonably likely
to materially affect, the Companys internal control over financial reporting.



- 22 -



---

PART II. OTHER INFORMATION



|Item 2. | Unregistered Sales of Securities and Use of Proceeds
|------- | ----------------------------------------------------

Convertible Notes

In the fall of 2003 we sold convertible notes to four accredited institutional investors in the aggregate
principal amount of $2.25 million. Interest on the convertible notes accrues at the rate of 7%, and is payable quarterly in cash or common stock, at the election of the Company, based upon a weighted average market price during the 15 trading days
preceding payment. The notes are convertible at the option of the holder at a fixed conversion price of $2.00.

In March 2006 we issued an
aggregate of 8,232 shares of common stock in payment of $22,870 of accrued interest under the notes. The issuance of the common stock is deemed to be exempt from the registration requirement of the Securities Act of 1933, as amended, in reliance on
Section 4(2) of the Securities Act and Regulation D promulgated thereunder, as it was sold to institutional investors believed to be accredited investors and was made without general solicitation or advertising.

Purchases of Equity Securities

The
following table sets forth information with respect to shares of common stock of the Company purchased by the Company during the three months ended March 31, 2006



|               |  |                                   |  |                               |      |                                                                                 |   |                                                                                                                 |  
|-------------- |  | --------------------------------- |  | ----------------------------- | ---- | ------------------------------------------------------------------------------- | - | --------------------------------------------------------------------------------------------------------------- | -
|Period         |  | (a) TotalNumber ofSharesPurchased |  | (b)AveragePrice PaidPer Share |      | (c) Total Numberof SharesPurchased as Partof PubliclyAnnounced Plansor
Programs |   | (d) Maximum Number (orApproximate DollarValue) of Shares ThatMay Yet Be
PurchasedUnderthe Plans or Programs (1)
|January, 2006  |  | 10,935                            |  | $                             | 3.57 |                                                                                 |  |                                                                                                                 | 
|February, 2006 |  |                                  |  |                               |     |                                                                                 |  |                                                                                                                 | 
|March, 2006    |  |                                  |  |                               |     |                                                                                 |  |                                                                                                                 | 
|               |  |                                   |  |                               |      |                                                                                 |   |                                                                                                                 |  
|Total (1)      |  | 10,935                            |  | $                             | 3.57 |                                                                                 |  |                                                                                                                 | 
|               |  |                                   |  |                               |      |                                                                                 |   |                                                                                                                 |  



|(1) | We have an arrangement with a non-affiliated shareholder whereby we sell our products in exchange for shares of common stock valued at market price at the time of repurchase. We may
repurchase up to an additional 34,999 shares of common stock under this arrangement.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 23 -



---

|Item 6. | Exhibits
|------- | --------



|     |  |                                                                                                                           
|---- |  | --------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certifications pursuant to Rule 13a-14 under the Securities Exchange Act of 1934.                                         
|     | 
|31.2 |  | Certifications pursuant to Rule 13a-14 under the Securities Exchange Act of 1934.                                         
|     | 
|32.1 |  | Certification of CEO and CFO Pursuant to 18 U.S.C. § 1350, as Adopted Pursuant to § 906 of the Sarbanes-Oxley Act of 2002.



- 24 -



---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.



|                   |  |  |  |                           |  |                    |  |                                        
|------------------ |  |  |  | ------------------------- |  | ------------------ |  | ---------------------------------------
|                   |  |  |  | PRIVATE MEDIA GROUP, INC.
|                   |  |  |  | (Registrant)             
|                   |  |  | 
|Date: May 15, 2006 |  |  |  |                           |  | /s/ Johan Gillborg
|                   |  |  |  |                           |  |                    |  | Johan Gillborg, Chief Financial Officer



- 25 -