---

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 September 30, 2004



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  x    No ̈



Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act):    Yes ̈No  x



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 November 11, 2004
|Common Stock, par value $.001 |  | 50,136,017                      



---



---

PART I.



Item 1. Financial Statements



PRIVATE MEDIA GROUP, INC.

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | ---- |  | ------------------------ | ---- |  | ------ | -
|                                                                                                                                                                         |  | December 31, 2003 |      |  | September 30,(Unaudited) |     
|                                                                                                                                                                         |  |                   | 2004 |  |                          | 2004 | 
|                                                                                                                                                                         |  | EUR               |      |  | EUR                      |      |  | USD    |  
|                                                                                                                                                                         |  | (in thousands)    |     
|ASSETS                                                                                                                                                                   |  |                   |      |  |                          |      |  |        |  
|Cash and cash equivalents                                                                                                                                                |  | 856               |      |  | 2,420                    |      |  | 2,987  |  
|Trade accounts receivable                                                                                                                                                |  | 9,768             |      |  | 10,535                   |      |  | 13,007 |  
|Related party receivable                                                                                                                                                 |  | 4,187             |      |  | 4,147                    |      |  | 5,120  |  
|Inventories - net (Note 3)                                                                                                                                               |  | 10,733            |      |  | 11,722                   |      |  | 14,471 |  
|Deferred income tax asset                                                                                                                                                |  | 1,608             |      |  | 1,608                    |      |  | 1,985  |  
|Prepaid expenses and other current assets                                                                                                                                |  | 2,110             |      |  | 3,157                    |      |  | 3,898  |  
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|TOTAL CURRENT ASSETS                                                                                                                                                     |  | 29,262            |      |  | 33,589                   |      |  | 41,468 |  
|                                                                                                                                                                         |  |                   |     
|Library of photographs and videos - net                                                                                                                                  |  | 16,807            |      |  | 14,871                   |      |  | 18,359 |  
|Property, plant and equipment - net                                                                                                                                      |  | 15,792            |      |  | 11,240                   |      |  | 13,876 |  
|Other intangible assets                                                                                                                                                  |  | 3,590             |      |  | 3,497                    |      |  | 4,318  |  
|Goodwill                                                                                                                                                                 |  | 2,425             |      |  | 2,425                    |      |  | 2,993  |  
|Note Receivable (Note 5)                                                                                                                                                 |  |                  |      |  | 800                      |      |  | 987    |  
|Other assets                                                                                                                                                             |  | 273               |      |  | 266                      |      |  | 329    |  
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|TOTAL ASSETS                                                                                                                                                             |  | 68,149            |      |  | 66,688                   |      |  | 82,331 |  
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                     |  |                   |      |  |                          |      |  |        |  
|Short-term borrowings                                                                                                                                                    |  | 4,094             |      |  | 3,871                    |      |  | 4,779  |  
|Current portion of long-term borrowings                                                                                                                                  |  | 1,614             |      |  | 1,733                    |      |  | 2,140  |  
|Accounts payable trade                                                                                                                                                   |  | 7,486             |      |  | 6,747                    |      |  | 8,330  |  
|Income taxes payable                                                                                                                                                     |  | 981               |      |  | 535                      |      |  | 661    |  
|Deferred income taxes                                                                                                                                                    |  | 2                 |      |  | 2                        |      |  | 3      |  
|Accrued other liabilities                                                                                                                                                |  | 1,791             |      |  | 1,862                    |      |  | 2,299  |  
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|TOTAL CURRENT LIABILITIES                                                                                                                                                |  | 15,969            |      |  | 14,751                   |      |  | 18,211 |  
|                                                                                                                                                                         |  |                   |     
|Long-term borrowings                                                                                                                                                     |  | 4,451             |      |  | 3,571                    |      |  | 4,408  |  
|Related party payable                                                                                                                                                    |  | 2,237             |      |  | 728                      |      |  | 899    |  
|Convertible notes                                                                                                                                                        |  | 1,336             |      |  | 1,251                    |      |  | 1,544  |  
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|TOTAL LIABILITIES                                                                                                                                                        |  | 23,993            |      |  | 20,300                   |      |  | 25,062 |  
|                                                                                                                                                                         |  |                   |     
|SHAREHOLDERS EQUITY                                                                                                                                                     |  |                   |      |  |                          |      |  |        |  
|Common Stock, $.001 par value, 100,000,000 shares authorized, 49,955,057 and 50,136,017 issued and outstanding at December 31, 2003 and
September 30, 2004, respectively |  | 883               |      |  | 883                      |      |  | 1,090  |  
|Additional paid-in capital                                                                                                                                               |  | 17,124            |      |  | 17,337                   |      |  | 21,404 |  
|Retained earnings                                                                                                                                                        |  | 27,976            |      |  | 30,618                   |      |  | 37,800 |  
|Accumulated other comprehensive income                                                                                                                                   |  | (1,826            | )    |  | (2,451                   | )    |  | (3,026 | )
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|TOTAL SHAREHOLDERS EQUITY                                                                                                                                               |  | 44,157            |      |  | 46,387                   |      |  | 57,268 |  
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                               |  | 68,149            |      |  | 66,688                   |      |  | 82,331 |  
|                                                                                                                                                                         |  |                   |      |  |                          |      |  |        |  



See accompanying notes
to consolidated statements



- 2 -



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME



|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|-------------------------------------------- |  | ------------------------------------------- | - |  | ------------------------------------------ | - |  | ------ | - |  | ------ | - |  | ------ | -
|                                             |  | Three-months ended September 30,(unaudited) |   |  | Nine-months endedSeptember 30, (unaudited) |  
|                                             |  | 2003                                        |   |  | 2004                                       |   |  | 2003   |   |  | 2004   |   |  | 2004   |  
|                                             |  | EUR                                         |   |  | EUR                                        |   |  | EUR    |   |  | EUR    |   |  | USD    |  
|                                             |  | (in thousands)                              |  
|Net sales                                    |  | 9,437                                       |   |  | 10,579                                     |   |  | 29,106 |   |  | 29,798 |   |  | 36,787 |  
|Cost of sales                                |  | 5,928                                       |   |  | 5,469                                      |   |  | 15,107 |   |  | 13,801 |   |  | 17,038 |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Gross profit                                 |  | 3,509                                       |   |  | 5,111                                      |   |  | 14,000 |   |  | 15,997 |   |  | 19,749 |  
|Selling, general and administrative expenses |  | 4,530                                       |   |  | 4,355                                      |   |  | 14,496 |   |  | 13,339 |   |  | 16,468 |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Operating profit (loss)                      |  | (1,021                                      | ) |  | 756                                        |   |  | (497   | ) |  | 2,658  |   |  | 3,281  |  
|Interest expense                             |  | 237                                         |   |  | 209                                        |   |  | 643    |   |  | 574    |   |  | 709    |  
|Interest income                              |  | 38                                          |   |  | 37                                         |   |  | 118    |   |  | 129    |   |  | 159    |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Income (loss) before income tax              |  | (1,220                                      | ) |  | 584                                        |   |  | (1,022 | ) |  | 2,213  |   |  | 2,732  |  
|Income taxes (benefit)                       |  | (572                                        | ) |  | (116                                       | ) |  | (479   | ) |  | (430   | ) |  | (531   | )
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Net income (loss)                            |  | (648                                        | ) |  | 700                                        |   |  | (543   | ) |  | 2,643  |   |  | 3,263  |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Other comprehensive income (loss):           |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Foreign currency adjustments                 |  | (95                                         | ) |  | (23                                        | ) |  | 189    |   |  | (625   | ) |  | (772   | )
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Comprehensive income (loss)                  |  | (743                                        | ) |  | 677                                        |   |  | (354   | ) |  | 2,018  |   |  | 2,491  |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Income (loss) applicable to common shares    |  | (648                                        | ) |  | 700                                        |   |  | (691   | ) |  | 2,643  |   |  | 3,263  |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Net income (loss) per share:                 |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Basic                                        |  | (0.01                                       | ) |  | 0.01                                       |   |  | (0.02  | ) |  | 0.05   |   |  | 0.07   |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  
|Diluted                                      |  | (0.01                                       | ) |  | 0.01                                       |   |  | (0.02  | ) |  | 0.05   |   |  | 0.06   |  
|                                             |  |                                             |   |  |                                            |   |  |        |   |  |        |   |  |        |  



- 3 -



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                |  |                                            |   |  |        |   |  |        |  
|------------------------------------------------------------------------------- |  | ------------------------------------------ | - |  | ------ | - |  | ------ | -
|                                                                                |  | Nine-months endedSeptember 30, (unaudited) |  
|                                                                                |  | 2003                                       |   |  | 2004   |   |  | 2004   |  
|                                                                                |  | EUR                                        |   |  | EUR    |   |  | USD    |  
|                                                                                |  | (in thousands)                             |  
|Cash flows from operating activities:                                           |  |                                            |   |  |        |   |  |        |  
|Net income (loss)                                                               |  | (543                                       | ) |  | 2,643  |   |  | 3,263  |  
|Adjustment to reconcile net income to net cash flows from operating activities: |  |                                            |   |  |        |   |  |        |  
|Depreciation                                                                    |  | 793                                        |   |  | 1,596  |   |  | 1,970  |  
|Bond Adjustment                                                                 |  |                                           |   |  | 150    |   |  | 185    |  
|Bad debt provision                                                              |  | 150                                        |   |  | 1,182  |   |  | 1,459  |  
|Amortization of other intangible assets                                         |  | 62                                         |   |  | 93     |   |  | 115    |  
|Amortization of photographs and videos                                          |  | 5,218                                      |   |  | 5,269  |   |  | 6,505  |  
|Effects of changes in operating assets and liabilities:                         |  |                                            |   |  |        |   |  |        |  
|Trade accounts receivable                                                       |  | (1,770                                     | ) |  | (1,949 | ) |  | (2,406 | )
|Related party receivable                                                        |  | 135                                        |   |  | 40     |   |  | 49     |  
|Inventories                                                                     |  | (1,571                                     | ) |  | (989   | ) |  | (1,221 | )
|Prepaid expenses and other current assets                                       |  | 1,382                                      |   |  | (447   | ) |  | (552   | )
|Accounts payable trade                                                          |  | 2,152                                      |   |  | (738   | ) |  | (912   | )
|Income taxes payable                                                            |  | (643                                       | ) |  | (446   | ) |  | (550   | )
|Accrued other liabilities                                                       |  | 179                                        |   |  | 71     |   |  | 88     |  
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Net cash provided by operating activities                                       |  | 5,545                                      |   |  | 6,474  |   |  | 7,993  |  
|Cash flows from investing activities:                                           |  |                                            |   |  |        |   |  |        |  
|Investment in library of photographs and videos                                 |  | 5,438                                      |   |  | 3,333  |   |  | 4,115  |  
|Capital expenditures                                                            |  | 1,835                                      |   |  | 2,878  |   |  | 3,553  |  
|Sale of part of building                                                        |  |                                           |   |  | (4,387 | ) |  | (5,416 | )
|Investments in (sale of) other assets                                           |  | 162                                        |   |  | (7     | ) |  | (9     | )
|Note receivable                                                                 |  |                                           |   |  | 1,400  |   |  | 1,728  |  
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Net cash used in investing activities                                           |  | 7,435                                      |   |  | 3,217  |   |  | 3,972  |  
|Cash flow from financing activities:                                            |  |                                            |   |  |        |   |  |        |  
|Conversion of warrants                                                          |  |                                           |   |  | 10     |   |  | 12     |  
|Short-term borrowings - repayments                                              |  | (6,919                                     | ) |  | (389   | ) |  | (481   | )
|Long-term loan - repayments                                                     |  |                                           |   |  | (3,305 | ) |  | (4,080 | )
|Related party note payable  repayments                                         |  | (1,649                                     | ) |  |       |   |  |       |  
|Long-term loan - additions                                                      |  | 10,107                                     |   |  | 2,450  |   |  | 3,025  |  
|Short-term borrowings - additions                                               |  |                                           |   |  | 166    |   |  | 205    |  
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Net cash (used in) provided by financing activities                             |  | 1,538                                      |   |  | (1,068 | ) |  | (1,319 | )
|Foreign currency translation adjustment                                         |  | 189                                        |   |  | (625   | ) |  | (772   | )
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Net (decrease) increase in cash and cash equivalents                            |  | (163                                       | ) |  | 1,564  |   |  | 1,931  |  
|Cash and cash equivalents at beginning of the period                            |  | 1,694                                      |   |  | 856    |   |  | 1,057  |  
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Cash and cash equivalents at end of the period                                  |  | 1,531                                      |   |  | 2,420  |   |  | 2,987  |  
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Cash paid for interest                                                          |  | 482                                        |   |  | 476    |   |  | 588    |  
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Cash paid for taxes                                                             |  | 164                                        |   |  | 17     |   |  | 21     |  
|                                                                                |  |                                            |   |  |        |   |  |        |  
|Conversion of bond principal into common stock                                  |  |                                           |   |  | 236    |   |  | 291    |  
|                                                                                |  |                                            |   |  |        |   |  |        |  



See accompanying notes
to consolidated statements



- 4 -



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY



|                                                                                 |  |              |   |                 |         |                           |            |   |                                 |         |  |                   |   |  |                                        |   |  |                            |   |  |        |   |  |        |  
|-------------------------------------------------------------------------------- |  | ------------ | - | --------------- | ------- | ------------------------- | ---------- | - | ------------------------------- | ------- |  | ----------------- | - |  | -------------------------------------- | - |  | -------------------------- | - |  | ------ | - |  | ------ | -
|                                                                                 |  | Common stock |   | Preferred stock |         | Additionalpaid-in capital |            |   | Stockdividendsto be distributed |         |  | Retained earnings |   |  | Accumulated other comprehensive income |   |  | Total shareholders equity |  
|                                                                                 |  | Shares       |   |                 | Amounts |                           | Shares     |   |                                 | Amounts |  |                   |   |  |                                       
|Balance at January 1, 2003                                                       |  | 28,608,609   |   |                 | 863     |                           | 7,000,000  |   |                                 |        |  | 15,668            |   |  | 692                                    |   |  | 28,695                     |   |  | (2,467 | ) |  | 43,450 |  
|Issuance of warrants with and beneficial conversion feature for convertible debt |  |             |   |                 |        |                           |           |   |                                 |        |  | 617               |   |  |                                       |   |  |                           |   |  |       |   |  | 617    |  
|Translation Adjustment                                                           |  |             |   |                 |        |                           |           |   |                                 |        |  |                  |   |  |                                       |   |  |                           |   |  | 642    |   |  | 642    |  
|Conversion of preferred stock to common stock                                    |  | 21,000,000   |   |                 | 20      |                           | (7,000,000 | ) |                                 |        |  |                  |   |  |                                       |   |  |                           |   |  |       |   |  | 20     |  
|Stock dividends                                                                  |  | 346,448      |   |                 |        |                           |           |   |                                 |        |  | 840               |   |  | (840                                   | ) |  |                           |   |  |       |   |  |       |  
|Stock dividends to be distributed                                                |  |             |   |                 |        |                           |           |   |                                 |        |  |                  |   |  | 148                                    |   |  | (148                       | ) |  |       |   |  |       |  
|Net income (loss)                                                                |  |             |   |                 |        |                           |           |   |                                 |        |  |                  |   |  |                                       |   |  | (570                       | ) |  |       |   |  | (570   | )
|                                                                                 |  |              |   |                 |         |                           |            |   |                                 |         |  |                   |   |  |                                        |   |  |                            |   |  |        |   |  |        |  
|Balance at December 31, 2003                                                     |  | 49,955,057   |   |                 | 883     |                           |           |   |                                 |        |  | 17,124            |   |  |                                       |   |  | 27,976                     |   |  | (1,826 | ) |  | 44,157 |  
|Conversion of bond principal into common stock                                   |  | 153,438      |   |                 |        |                           |           |   |                                 |        |  | 236               |   |  |                                       |   |  |                           |   |  |       |   |  | 236    |  
|Translation adjustment                                                           |  |             |   |                 |        |                           |           |   |                                 |        |  |                  |   |  |                                       |   |  |                           |   |  | (625   | ) |  | (625   | )
|Conversion of options                                                            |  | 7,500        |   |                 |        |                           |           |   |                                 |        |  | 10                |   |  |                                       |   |  |                           |   |  |       |   |  | 10     |  
|Cashless Conversion of series A warrants                                         |  | 38,987       |   |                 |        |                           |           |   |                                 |        |  |                  |   |  |                                       |   |  |                           |   |  |       |   |  |       |  
|Repurchase of common stock                                                       |  | (72,173      | ) |                 |        |                           |           |   |                                 |        |  | (131              | ) |  |                                       |   |  |                           |   |  |       |   |  | (131   | )
|Conversion of bond interest into common stock                                    |  | 53,208       |   |                 |        |                           |           |   |                                 |        |  | 98                |   |  |                                       |   |  |                           |   |  |       |   |  | 98     |  
|Net income (loss)                                                                |  |             |   |                 |        |                           |           |   |                                 |        |  |                  |   |  |                                       |   |  | 2,643                      |   |  |       |   |  | 2,643  |  
|                                                                                 |  |              |   |                 |         |                           |            |   |                                 |         |  |                   |   |  |                                        |   |  |                            |   |  |        |   |  |        |  
|Balance at September 30, 2004                                                    |  | 50,136,017   |   |                 | 883     |                           |           |   |                                 |        |  | 17,337            |   |  |                                       |   |  | 30,619                     |   |  | (2,451 | ) |  | 46,387 |  
|                                                                                 |  |              |   |                 |         |                           |            |   |                                 |         |  |                   |   |  |                                        |   |  |                            |   |  |        |   |  |        |  



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
nine months period ended September 30, 2004 are not necessarily indicative of the results that may be expected for the year ended December 31, 2004. 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, 2003.



Solely for the convenience of the reader, the accompanying consolidated financial statements as of September 30, 2004 and for the nine months then ended
have been translated into United States dollars (USD) at the rate of EUR 0.81 per USD 1.00 the interbank exchange rate on September 30, 2004. The translations should not be construed as a representation that the amounts shown could have
been, or could be, converted into US dollars at that or any other rate.



2.
Stock-Based Compensation



As permitted by Statement of
Financial Accounting Standards No. 123 (SFAS No. 123), Accounting for Stock-Based Compensation, the Company has elected to continue following Accounting Principles Board Opinion No. 25 (APB 25), Accounting for
Stock Issued to Employees, 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 is
recognized because the exercise price of the options equals the fair value of the stock at the vesting date.



- 6 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



Had compensation cost for the Companys stock based
compensation issued to employees been determined based upon the fair value at the grant date consistent with the methodology prescribed under SFAS 123, the Companys pro forma net income (loss) for 2003 and 2004 would have been as per the
following table:



|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------------------ | - |  | ----------------------------------------- | - |  | ------ | - |  | ----- | -
|                                                                                                                                           |  | Three-months endedSeptember 30,(unaudited) |   |  | Nine-months endedSeptember 30,(unaudited) |  
|                                                                                                                                           |  | 2003                                       |   |  | 2004                                      |   |  | 2003   |   |  | 2004  |  
|                                                                                                                                           |  | EUR                                        |   |  | EUR                                       |   |  | EUR    |   |  | EUR   |  
|                                                                                                                                           |  | (in thousands)                             |   |  | (in thousands)                            |  
|Net income, as reported                                                                                                                    |  | (648                                       | ) |  | 700                                       |   |  | (543   | ) |  | 2,643 |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Deduct: Total stock based employee compensation expense determined under fair value based method for all awards net of related tax
effects |  | (450                                       | ) |  | (13                                       | ) |  | (2,772 | ) |  | (47   | )
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Pro forma net income                                                                                                                       |  | (198                                       | ) |  | (687                                      | ) |  | (3,315 | ) |  | 2,596 |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Net income applicable to common shares, as reported                                                                                        |  | (648                                       | ) |  | 700                                       |   |  | (691   | ) |  | 2,643 |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Deduct: Total stock based employee compensation expense determined under fair value based method for all awards net of related tax
effects |  | (450                                       | ) |  | (13                                       | ) |  | (2,772 | ) |  | (47   | )
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Pro forma net income applicable to common shares                                                                                           |  | (198                                       | ) |  | 687                                       |   |  | (3,463 | ) |  | 2,596 |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Earnings (loss) per share:                                                                                                                 |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Basic  as reported                                                                                                                        |  | (0.01                                      | ) |  | 0.01                                      |   |  | (0.02  | ) |  | 0.05  |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Basic  pro forma                                                                                                                          |  | (0.02                                      | ) |  | 0.01                                      |   |  | (0.08  | ) |  | 0.05  |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Diluted  as reported                                                                                                                      |  | (0.01                                      | ) |  | 0.01                                      |   |  | (0.02  | ) |  | 0.05  |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  
|Diluted  pro forma                                                                                                                        |  | (0.02                                      | ) |  | 0.01                                      |   |  | (0.08  | ) |  | 0.05  |  
|                                                                                                                                           |  |                                            |   |  |                                           |   |  |        |   |  |       |  



3. Inventories



Inventories consist of the following:



|                              |  |                   |  |                  
|----------------------------- |  | ----------------- |  | -----------------
|                              |  | December 31, 2003 |  | September 30,2004
|                              |  | EUR               |  | EUR              
|                              |  | (in thousands)   
|Magazines for sale and resale |  | 3,257             |  | 3,854            
|Video cassettes               |  | 2,838             |  | 2,189            
|DVDs                          |  | 4,515             |  | 5,434            
|Other                         |  | 123               |  | 245              
|                              |  |                   |  |                  
|                              |  | 10,733            |  | 11,722           
|                              |  |                   |  |                  



- 7 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



4. Earnings per share



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



|                                                                                             |  |                                 |   |                                |            |  |            |   |  |           
|-------------------------------------------------------------------------------------------- |  | ------------------------------- | - | ------------------------------ | ---------- |  | ---------- | - |  | ----------
|                                                                                             |  | Three-months endedSeptember 30, |   | Nine-months endedSeptember 30,
|                                                                                             |  | 2003                            |   |                                | 2004       |  | 2003       |   |  | 2004      
|Numerator: (EUR in thousands)                                                                |  |                                 |   |                                |            |  |            |   |  |           
|                                                                                             |  |                                 |   |                               
|Net income (loss) (numerator diluted EPS)                                                    |  | (648                            | ) |                                | 700        |  | (543       | ) |  | 2,643     
|                                                                                             |  |                                 |   |                                |            |  |            |   |  |           
|Less: Dividends on preferred stock                                                           |  |                                |   |                                |           |  | 148        |   |  |          
|                                                                                             |  |                                 |   |                                |            |  |            |   |  |           
|Income (loss) applicable to common shares (numerator basic EPS)                              |  | (648                            | ) |                                | 700        |  | (691       | ) |  | 2,643     
|                                                                                             |  |                                 |   |                                |            |  |            |   |  |           
|Denominator:                                                                                 |  |                                 |   |                                |            |  |            |   |  |           
|                                                                                             |  |                                 |   |                               
|Denominator for basic earnings per share  Weighted average shares                           |  | 47,920,057                      |   |                                | 50,130,762 |  | 41,529,616 |   |  | 50,102,274
|                                                                                             |  |                                 |   |                               
|Effect of dilutive securities:                                                               |  |                                 |   |                                |            |  |            |   |  |           
|Convertible Note  Weighted average outstanding                                              |  | N/A                             |   |                                | 971,562    |  | N/A        |   |  | 978,387   
|Common stock warrants and options                                                            |  | N/A                             |   |                                | 1,181,199  |  | N/A        |   |  | 1,175,442 
|                                                                                             |  |                                 |   |                               
|Denominator for diluted earnings per share  weighted average shares and assumed conversions |  | N/A                             |   |                                | 52,283,523 |  | N/A        |   |  | 52,256,104
|                                                                                             |  |                                 |   |                                |            |  |            |   |  |           
|Earnings (loss) per share (EUR)                                                              |  |                                 |   |                                |            |  |            |   |  |           
|Basic                                                                                        |  | (0.01                           | ) |                                | 0.01       |  | (0.02      | ) |  | 0.05      
|                                                                                             |  |                                 |   |                                |            |  |            |   |  |           
|Diluted                                                                                      |  | (0.01                           | ) |                                | 0.01       |  | (0.02      | ) |  | 0.05      
|                                                                                             |  |                                 |   |                                |            |  |            |   |  |           



For the three and nine
the month periods ended September 30, 2003 the impact of potentially dilutive securities (convertible preferred shares and outstanding options and warrants for common shares) is anti-dilutive therefore reported diluted and basic loss per share are
EUR 0.01 and 0.02, respectively.



For the three and nine the
month periods ended September 30, 2004, the equivalent of 1,802,576 common shares derived from dilutive securities such as options, warrants, convertible notes and convertible preferred shares are excluded from the diluted earnings per share
calculation as they were not in-the-money in the respective periods.



- 8 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



5. Note Receivable



In September the Companys US subsidiary received a Promissory Note
issued by Pure Play Media. Inc., a California corporation, as payment for DVDs and Videos purchased. The amount payable to the Company under the Note is $ 1,728,000 (EUR 1.4 million) together with interest on the principal sum outstanding at the
rate of 3.5% per annum. Starting January 1, 2005, principal together with interest is payable in equal monthly installments of $81,682. The Note is secured by a lien under a Security Agreement and expires on October 1, 2006. The current portion of
the Note is included in prepaid expenses and other current assets.



6.
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 County Court 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.



7. Other events



In April 2004, the Company signed an agreement for the sale of part of the Companys building in Barcelona, Spain.
Under the agreement, the Company is selling the ground floor of its new office building, which represents approximately 14% of the sellable floor space. The consideration under the agreement is 1.8 million euro + VAT 16%. A 10% down-payment was
received upon signature and the balance of the consideration was received upon delivery of the property in August 2004.



In June 2004, the Company signed an agreement for the sale of part of the Companys building in Barcelona, Spain. Under the agreement, the Company is
selling the first floor of its new office building, which represents approximately 23% of the sellable floor space. The consideration under the agreement is 2.8 million euro + VAT 16%. A 10% down-payment was received upon signature and 2.3 million
euro + VAT 16% was received upon delivery of a substantial part of the property in August 2004. The balance of the consideration will be received upon delivery of the remaining part of the property, which is expected to take place before the end of
this year.



- 9 -



---

PRIVATE MEDIA GROUP, INC.

NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED)



Through the above agreements, the Company has sold 37% of
the sellable floor space for a total of 4.6 million euro + VAT 16%. Use of the proceeds includes investment in the Companys content library and repayments on costly financing not related to the property.



- 10 -



---

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.



Critical Accounting Policies



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.



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, videocassettes, 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. 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.



- 11 -



---

Revenues from the sale of videocassette and DVD products 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) license period of the arrangement has begun and the customer can begin its exploitation, exhibition, or sale (ii) the
arrangement fee is fixed or determinable and (iii) collection of the arrangement fee is reasonably assured.



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, videocassettes 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.



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.



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 recent periods and may occur in the future due to the current market environment.



- 12 -



---

Results of Operations



Three months ended September 30, 2004 compared to the three months ended September 30, 2003



Net sales. For the three months ended September 30, 2004, we had net sales of EUR 10.6 million compared to net sales
of EUR 9.4 million for the three months ended September 30, 2003, an increase of EUR 1.1 million, or 12%.



DVD and Video sales increased 9% to EUR 6.8 million. The change is primarily attributable to an increase in DVD sales offset by a decrease in Video
sales. Magazine sales decreased 15% to EUR 1.2 million. Internet sales increased 37% to EUR 1.4 million as a result of the Companys decision to move to a new IT solution provider in an effort to ensure down-time to be kept to a minimum
in order to maximize revenues. Broadcasting sales increased 53% to EUR 1.2 million primarily as a result of the broadcasting launch of our own TV channel in the United States in February 2004.



Net sales in general were affected by unfavorable changes in exchange rates.



Cost of Sales. Our cost of sales was EUR 5.5 million
for the three months ended September 30, 2004 compared to EUR 5.9 million for the three months ended September 30, 2003, a decrease of EUR 0.5 million, or 8%. Cost of sales as a percentage of sales was 52% for the three months ended September 30,
2004, compared to 63% for the three months ended September 30, 2003. The decrease in cost of sales as a percentage of sales was primarily the result of sales mix, see Gross Profit.



Gross Profit. In the three months ended September 30, 2004, we realized a gross profit of EUR 5.1 million, or 48% of
net sales compared to EUR 3.5 million, or 37% of net sales for the three months ended September 30, 2003, an increase of EUR 1.6 million, or 46%. The increase in gross profit was the result of sales mix, with lower sales volume in products
generating cost of sales, such as Videos, Magazines and DVDs combined, and higher sales in products generating lower or no cost of sales, such as Broadcasting and Internet sales. Furthermore, the Companys group-wide review of restructuring its
operations to focus on its core business and reduce or eliminate spending on activities not generating sufficient gross profits and/or operating profits has also contributed to an overall improved gross profit.



Selling, general and administrative expenses.Our selling, general and
administrative expenses were EUR 4.4 million for the three months ended September 30, 2004 compared to EUR 4.5 million for the three months ended September 30, 2003, a decrease of EUR 0.1 million, or 4%. We attribute the decrease to an overall
program started in late 2003, where the objective is to review and reduce all controllable selling, general and administrative expenses in low or non-profitable areas. We expect selling, general and administrative expenses in low or non-profitable
areas to continue to decrease in 2004 compared to 2003.



- 13 -



---

Operating profit/loss. We reported an operating profit of EUR 0.8 million for the three months
ended September 30, 2004 compared to an operating loss of EUR 1.0 million for the three months ended September 30, 2003, an increase of EUR 1.8 million, or 174%. The increase was primarily the result of higher gross profit.



Interest expense. We reported interest expense of EUR 0.2 million for
the three months ended September 30, 2004, compared to EUR 0.2 million for the three months ended September 30, 2003.



Income tax benefit. We reported income tax benefit of EUR 0.1 million for the three months ended September 30, 2004, compared to income tax benefit
of EUR 0.6 million for the three months ended September 30, 2003.



Net income/loss. We reported net income of EUR 0.7 million for the three months ended September 30, 2004, compared to net a net loss of EUR 0.6 million for the three months ended September 30, 2003. We attribute the increase in net
income in 2004 of EUR 1.3 million to higher operating profit offset by lower tax be.



Nine months ended September 30, 2004 compared to the nine months ended September 30, 2003



Net sales. For the nine months ended September 30, 2004, we had net sales of EUR 29.8 million compared to net sales of EUR 29.1 million for the
nine months ended September 30, 2003, an increase of EUR 0.7 million, or 2%.



DVD and Video sales decreased 9% to EUR 18.2 million. The change is primarily attributable to a decrease in Video sales of EUR 4.5 million which was not fully offset by DVD sales although DVD sales increased compared
to 2003. The reason being a combination of the general industry decrease in Video sales and 40% less titles being released by the Company on Video in 2004 compared to 2003 as a result of fewer new movie productions available for sale. The reduction
in new movie productions available for sale did also affect DVD sales. However, the Company has managed to offset a large part of the negative effect on Video and DVD sales in both the first and the second quarter of 2004 by opening additional
distribution channels, thereby increasing sales on a per release basis. In 2003 and the first half of 2004, investment in new movie productions was temporarily cut back due to reduced cash-flow as a result of overspending in 2002 and 2003. Expected
improvements in cash-flow during the remainder of 2004 will allow the Company to resume its normal investment activity in new movie productions. See also Liquidity and Capital Resources - Investing Activities.



The decrease in Video sales of EUR 4.5 million was offset by increases in
Magazine, DVD, Broadcasting and Internet sales totaling EUR 5.2 million. Magazine sales increased 7% to EUR 3.9 million. Internet sales increased 18% to EUR 4.0 million as a result the Companys decision to move to a new IT solution provider in
an effort to ensure down-time to be kept to a minimum in order to maximize revenues. Broadcasting sales increased 78% to EUR 3.6 million primarily as a result of the broadcasting launch of our own TV channel in the United States in February 2004.



- 14 -



---

Going forward and as cash-flow strengthens, we believe will be able to attain optimum release frequency
of new movie productions.



Net sales in general were affected
by unfavorable changes in exchange rates.



Cost of
Sales. Our cost of sales was EUR 13.8 million for the nine months ended September 30, 2004 compared to EUR 15.1 million for the nine months ended September 30, 2003, a decrease of EUR 1.3 million, or 9%. Cost of sales as a percentage of sales
was 46% for the nine months ended September 30, 2004, compared to 52% for the nine months ended September 30, 2003. The decrease in cost of sales as a percentage of sales was primarily the result of sales mix, see Gross Profit.



Gross Profit. In the nine months ended September 30, 2004, we realized
a gross profit of EUR 16.0 million, or 54% of net sales compared to EUR 14.0 million, or 48% of net sales for the nine months ended September 30, 2003, an increase of EUR 2.0 million, or 14%. The increase in gross profit was the result of sales mix,
with lower sales volume in products generating cost of sales, such as Videos, Magazines and DVDs combined, and higher sales in products generating lower or no cost of sales, such as Broadcasting and Internet sales. Furthermore, the Companys
group-wide review of restructuring its operations to focus on its core business and reduce or eliminate spending on activities not generating sufficient gross profits and/or operating profits has also contributed to an overall improved gross profit.



Selling, general and administrative expenses.Our
selling, general and administrative expenses were EUR 13.3 million for the nine months ended September 30, 2004 compared to EUR 14.5 million for the nine months ended September 30, 2003, a decrease of EUR 1.2 million, or 8%. We attribute the
decrease to an overall program started in late 2003, where the objective is to review and reduce all controllable selling, general and administrative expenses in low or non-profitable areas, which was offset by our expansion in Canada through our
new subsidiary, Private Media Group Canada, which became fully operational during the second half of last year. We expect selling, general and administrative expenses in low or non-profitable areas to continue to decrease in 2004 compared to 2003.



Operating profit/loss. We reported an operating profit
of EUR 2.7 million for the nine months ended September 30, 2004 compared to an operating loss of EUR 0.5 million for the nine months ended September 30, 2003, an increase of EUR 3.2 million, or 635%. The increase was primarily the result of higher
gross profit and decreased selling, general and administrative expenses.



Interest expense. We reported interest expense of EUR 0.6 million for the nine months ended September 30, 2004, compared to EUR 0.6 million for the nine months ended September 30, 2003.



Income tax benefit. We reported income tax benefit of EUR 0.4 million
for the nine months ended September 30, 2004, compared to income tax benefit of EUR 0.5 million for the nine months ended September 30, 2003.



- 15 -



---

Net income/loss. We reported net income of EUR 2.6 million for the nine months ended September 30,
2004, compared to a net loss of EUR 0.5 million for the nine months ended September 30, 2003. We attribute the increase in net income in 2004 of EUR 3.2 million to higher operating profit.



Liquidity and Capital Resources



We reported a working capital surplus of EUR 18.8 million at September 30,
2004, an increase of EUR 5.5 million compared to the year ended December 31, 2003. The increase is principally attributable to an increase in cash and cash equivalents from the sale of part of our building and increases in trade accounts receivable
and inventories as a result of increased sales of Magazines and DVDs through high margin national newsstand network distributors with consignment agreements and long credit terms.



Operating Activities



Net cash provided by operating activities was EUR 6.6 million for the nine months ended September 30, 2004, 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 income of EUR 2.6 million was adjusted to reconcile net income to net cash flows from operating activities, representing
depreciation of EUR 1.6 million, bond adjustment of EUR 0.2 million, bad debt provision of EUR 1.2 million, amortization of other intangible assets of EUR 0.1 million and amortization of photographs and videos of EUR 5.3 million provided a total of
EUR 10.9 million. The total of EUR 10.9 million was then added to by changes in related party receivable and accrued other liabilities totaling EUR 0.1 million offset by EUR 4.6 million from trade accounts receivable, inventories, prepaid expenses
and other current assets, trade accounts payable and income taxes payable. Net cash provided by operating activities was EUR 5.5 million for the nine months ended September 30, 2003. The increase in cash provided by operating activities for the nine
months ended September 30, 2004 compared to the same period last year is the result of increases in net income and adjustment to reconcile net income to net cash flows from operating activities offset by the changes in operating assets and
liabilities



Investing Activities



Net cash used in investing activities for the nine months ended September
30, 2004 was EUR 3.2 million. The investing activities were principally capital expenditures of EUR 2.9 million of which EUR 2.1 million was related to the construction of a building, investment in library of photographs and videos of EUR 3.3
million and note receivable of EUR 1.4 million offset by EUR 4.4 million received from sale of part of building. The decrease over the comparable nine-month 2003 period is principally due to sale of part of building and decreased investments in
library of photographs and videos offset by note receivable and capital expenditures. In 2003 and the first half of 2004, investment in new movie productions was temporarily cut back due to cash-flow restrictions as a result of overspending in 2002
and 2003, which in turn has affected the release frequency of new productions on both Video and DVD. Going forward the Company is expecting the cash-flow to recover as a result of its overall program started in late 2003, where the objective is to
review and reduce all controllable selling, general and administrative expenses in low or non-profitable areas. Use of the



- 16 -



---

proceeds from sale of part of building include investment in the Companys content library. As cash-flow
strengthens, we believe will be able start acquiring movie productions at a normal rate and attain optimum release frequency of new movie productions.



Financing Activities



Net cash used in financing activities for the nine-month period ended September 30, 2004 was EUR 1.1 million, represented primarily by EUR 3.7 million in
repayments on short- and long-term borrowings offset by EUR 2.6 million in cash provided by short- and long-term borrowings. We attribute the change of EUR 2.6 million over the comparable nine-month 2003 period primarily to repayments on borrowings.
The main movements during the nine-month period ended September 30, 2004 are described as follows:



In March 2003, the Company was granted a loan from an institutional lender in the principal amount of EUR 4.2 million of which EUR 1.75 million was
received. The loan bears interest at the rate of EURIBOR + 1.5%, repayable over 12 years, including an initial period of 18 months during which only interest is payable. The loan was obtained for the purpose of financing the construction of an
office building and is secured by a mortgage on the building. During the first nine months in 2004, an additional EUR 2.45 million was received in order to pay for the completion of the construction of the building. In connection with the sale of
part of the property EUR 1.9 million was repaid and as of September 30, 2004 the remaining balance on the loan was EUR 2.3 million.



During the period, the remaining balance on the Note in the original principal amount of $4.0 million held by Consipio Holding b.v. was increased by EUR
0.1 million as a result of exchange rate changes. As of September 30, 2004 the remaining balance on the Note was EUR 2.7 million. As previously reported in the Companys Form 10-K for the year ended December 31, 2003, in December 2003 Consipio
notified Private that Private was in default under the Note, and demanded immediate payment of the outstanding principal under the Note. The Company continues to make all regularly scheduled interest payments on the Note and believes that it has
valid defenses to the demand for immediate repayment of the Note, should Consipio seek to enforce immediate repayment. In any event, the Company does not believe that the acceleration of the Note by Consipio, if not rescinded, will have a material
adverse effect on the Company, as the Note is fully collateralized by 4,950,000 shares of Private Media Group, Inc. Common Stock pursuant to a guaranty agreement from Slingsby Enterprises Limited, an affiliate of the Companys principal
shareholder, to Consipio.



During the nine months ended
September 30, 2004, the remaining balance of EUR 0.4 million on the $2.0 million loan from Beate Uhse AG was repaid and the $3.0 million loan from Beate Uhse AG was reduced by EUR 1.1 million. As of September 30, 2004 the remaining balance on this
loan was EUR 1.4 million. As previously reported in the Companys Form 10-K for the year ended December 31, 2003, In December 2003, Beate Uhse AG notified Private Media Group, Inc. that the full loan amount was due and payable and offered to
extend the loan maturity, subject to receipt of adequate collateral. Subsequently, Beate Uhse AG proposed an agreement whereby, so long as Private and Beate Uhse continued to maintain a business relationship, no action would be taken to enforce
repayment of the $ 3 Million Beate Uhse Loan, and that loan payments would be made from credits based upon orders by specified Beate Uhse companies to specified Private Media Group



- 17 -



---

companies, as was done with the $ 2 million Beate Uhse loan. Beate Uhse offered that this arrangement would be acceptable
until December 31, 2005 and that any outstanding balance on the loan would have to be paid by then. In September, a formal agreement reflecting the aforementioned was reached with Beate Uhse AG regarding the restructuring of the $ 3 Million Beate
Uhse Loan.



Pursuant to securities purchase agreements entered
into in 2003 separately with four accredited institutional investors we agreed to issue and sell to each of these investors convertible notes in the aggregate principal amount of $2.25 million. Effective January 2004, one investor converted $0.3
million (EUR 0.2 million) of principal into common stock. As of September 30, 2004 the remaining balance on the convertible notes was $1.95 million (EUR 1.6 million).



In May 2003 Euro 1.7 million of the related party note payable was re-financed by an institutional lender at the same
interest rate as on the note payable, EURIBOR + 1%. The loan is repayable in equal monthly installments over a four year period starting June 29, 2004. The loan is guaranteed by the Companys principal shareholder and affiliates of the
Companys principal shareholder. During the nine months ended September 30, 2004, the Company repaid Euro 0.2 million and subsequently the remaining balance was Euro 1.5 million.



Non-Cash Transaction



The Company has a note payable to an entity controlled by the Companys principal shareholder. The amount payable at September 30, 2004 was EUR 0.7
million. In September 2004, the amount payable under the note was reduced by EUR 1.5 million as a result of certain adjustments provided for under the December 2002 Share Purchase Agreement for the outstanding stock of Barbuda BV for which the note
payable relates to.



Contractual obligations



During the nine-month period ended September 30, 2004, 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, 2003.



- 18 -



---

Outlook



We expect growth in 2004 and 2005, particularly in the broadcasting, DVD and Internet segments. As a result of improvements in cash-flow, the Company is
starting to acquire productions at a normal rate and expect to resume its normal release frequency of new movies in the near future.



In July 2004 the construction of our building was completed and we formally received the building from the contractor in August. As a result of our change
in strategy, the Company has been reevaluating its need for additional space and presently we have sold part of the building and may be selling the remainder, or a substantial part, during 2005 and 2006. We expect any future net proceeds from sale
of the building to be used for repayments on short-term and long-term debt during the same period.



We expect that our available cash resources and cash generated from operations and the sale of real estate will be sufficient to meet our presently
anticipated working capital and capital expenditure requirements for at least the next 12 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 equivalent 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.



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



- 19 -



---

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.



- 20 -



---

PART II. OTHER INFORMATION



Item 2. Changes in Securities and Use of Proceeds



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 September 2004 we issued an aggregate of 13,753 shares of common stock in payment of $34,405 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.



Item 6. Exhibits and Reports on Form
8-K



a. Exhibits:



| | 10.1 | Supplementary Agreement dated August 11, 2004, by and between Private Media Group, Inc., Private Benelux BV, Peach Entertainment Distribution AB, and Beate Uhse AG.
| | ---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 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.
| | ---- | --------------------------------------------------------------------------------------------------------------------------



b. Reports on Form 8-K:



None



- 21 -



---

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: November 15, 2004 |  | /s/ Johan Gillborg                     
|                        |  | Johan Gillborg, Chief Financial Officer



- 22 -