---

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

Form 10-K



---



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

For the fiscal year ended December 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.

(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, 08173 Sant Cugat del Vallès, Barcelona, Spain

(European headquarters and address of principal executive
offices)

34-93-590-7070

(Issuers telephone number, including area code)

Securities registered pursuant to Section 12(b) of the
Exchange Act:



|                               |  |                                                  
|------------------------------ |  | -------------------------------------------------
|Title of each class            |  | Name of each exchange on which registered        
|Common Stock, $0.001 par value |  | The Nasdaq Stock Market LLC(Nasdaq Global Market)

Securities registered pursuant to Section 12(g) of the Exchange Act: None



---

Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes ̈No  x

Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act.    Yes ̈No  x

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 preceding 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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is
not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form
10-K. ̈

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  x    Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

At June 30, 2006, the aggregate market value of the voting stock and non-voting common equity held by non-affiliates of the registrant was
$120,882,980. The aggregate market value has been computed by reference to the last sales price of the common stock on June 30, 2006.

On March 23, 2007 the registrant had 53,148,165 shares of Common Stock outstanding.



---



---

PART I



|ITEM 1. | BUSINESS
|------- | --------

This Report includes forward-looking
statements. Statements other than statements of historical fact included in this Report, including the statements under the headings Managements Discussion and Analysis of Financial Condition and Results of Operations,
Business and elsewhere in this Report regarding future events or prospects, are forward-looking statements. The words may, will, expect, anticipate, believe,
estimate, plan, intend, should or variations of these words, as well as other statements regarding matters that are not historical fact, constitute forward-looking statements. We have based these
forward-looking statements on our current view with respect to future events and financial performance. These views involve a number of risks and uncertainties which could cause actual results to differ materially from those we predict in our
forward-looking statements and from our past performance. Although we believe that the estimates and projections reflected in our forward-looking statements are reasonable, they may prove incorrect, and our actual results may differ, as a result of
the following uncertainties and assumptions:



| |  |  | our business development, operating development and financial condition;
| | - |  | ------------------------------------------------------------------------



| |  |  | our expectations of growth in demand for our products and services;
| | - |  | -------------------------------------------------------------------



| |  |  | our expansion and acquisition plans;
| | - |  | ------------------------------------



| |  |  | the impact of expansion on our revenue potential, cost basis and margins;
| | - |  | -------------------------------------------------------------------------



| |  |  | the effects of regulatory developments and legal proceedings on our business;
| | - |  | -----------------------------------------------------------------------------



| |  |  | the impact of exchange rate fluctuations; and
| | - |  | ---------------------------------------------



| |  |  | our ability to obtain additional financing.
| | - |  | -------------------------------------------

We do not intend to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise except to the extent required by law. You should interpret all subsequent
written or oral forward-looking statements attributable to us or persons acting on our behalf as being expressly qualified by the cautionary statements in this Report. As a result, you should not place undue reliance on these forward-looking
statements.

THE COMPANY

OVERVIEW

Private Media Group, Inc., a US incorporated company, and its subsidiaries (together referred to hereinafter as
Private Media Group, Private, the company we or us) is a leading international provider of high quality adult media content for a wide range of media platforms. Any references in this
report to Milcap Media Group refers to Milcap Media Group S.L. (Spain), and Milcap Media Limited refers to Milcap Media Limited (Cyprus).

Private Media Group, Inc. is incorporated in the State of Nevada. In accordance with Nevada law we maintain a registered office at 3230 Flamingo Road, Suite 156, Las Vegas, Nevada. Our European headquarters are located at the offices of one
of our principal operating subsidiaries, Milcap Media Group, S.L. ,whose address is Carretera de Rubí 22, 08173 Sant Cugat del Vallès, Barcelona, Spain, telephone + 34-93-590-7070.

We acquire worldwide rights to still photography and motion pictures tailored to our specifications from independent directors and process these images
into products suitable for popular media formats such as print publications, DVDs and electronic media content for Internet, mobile and broadcasting distribution. We distribute our adult media content directly, and through a network of local
affiliates and independent distributors, through multiple channels, including (1) newsstands, video rental stores, travel retail and adult bookstores, (2) mail order catalogues, (3) cable, satellite and hotel television programming,
(4) over the Internet via proprietary websites and broadband delivery services and (5) wireless telephony. 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. In the fiscal year ended December 31, 2006, we had net sales of EUR 29.2 million and net income of EUR 0.5 million.



- 2 -



---

Our business was founded in 1965 and achieved initial success through our flagship publication,
Private, the first full color, hard-core sex publication in the world. Today, we produce four X-rated periodical magazines: Private, Pirate, Triple X and Private Sex, as well as several special feature publications each year. As
of December 31, 2006, we had compiled a digital archive of more than two million photographs and all of our 490 print publications. We expect to add two additional issues and hundreds of photographs each month to this archive. Approximately
125,000 copies of our print publications are distributed each month at an average retail price of approximately Euro 11.50. We distribute our publications over a network of approximately 250,000 points of sale in more than 40 countries, with strong
market positions in Europe, Latin America, Australia and Canada.

Since 1992, we have also acquired, processed and distributed adult motion
picture entertainment. We acquire worldwide rights to motion pictures that meet our exacting standards for entertainment content and production value from independent directors, either under exclusive contracts or on a freelance basis. We then edit
and process these motion pictures to ensure consistent image quality and prepare and customize them for distribution in several formats, including DVDs, broadcasting, which includes cable, satellite, broadband and hotel television programming, and
the Internet. Our proprietary motion pictures and those produced by joint ventures in which we participate have received more than 100 industry awards since 1994, evidencing our success in setting high quality standards for our industry. As of
December 31, 2006, our movie library contained 1,042 titles. We expect to add more than 100 titles in 2007.

We launched our first
Internet website, www.private.com, in 1997. We now own a number of sites directed at specific customer bases, including www.privatespeed.com and www.private.com/shop. We also generate incremental sales by licensing our
trademarks and proprietary adult media content for use on the websites of other companies.

Since 1997, we have expanded our presence in
emerging electronic markets such as the Internet, broadcasting and hand-held devices including both mobile phones, iPods and other MP4 players. We believe that these technologies represent a substantial growth opportunity for us in the future.

We license our content to cable & satellite television operators and broadband IPTV platforms as well as to hotels. Either
directly or through different partnerships, we have also launched several television channels, Private Gold, Private One, Private TwoandPrivateSpice, that broadcast our content. Consumers pay for these products either on a
video-on-demand, pay-per-view or subscription basis.

We operate in a highly regulated industry. This requires us to be socially aware and
sensitive to government strictures, including laws and regulations designed to protect minors and to prohibit the distribution of obscene material. We take great care to comply with all applicable governmental laws and regulations in each
jurisdiction where we conduct business. Moreover, we do not knowingly engage the services of any business or individual that does not adhere to the same standards. Since 1965, we have never been held to have violated any laws or regulations
regarding obscenity or the protection of minors.

Private, Private Media, our Private logo, Pirate, Triple-X, Triple-X
Files, Private Black Label, Private XXX, Gaia, Private Sex, Private Life, Private Style, www.privatespeed.com, Private Gold, Private Blue, www.private.com, www.prvt.com, www.privatelive.com, www.privatechannels.com, www.sex.se,
www.privatepda.com, www.privatenightclub.com, www.privateathome.com, www.privatestars.com, www.private.com/shop, and www.privategold.com are some of our trademarks and trade names. Other marks used in
this Report are the property of their owners, which includes us in some instances. Information on these websites is not a part of this Report.

Market Opportunity

Demand for adult entertainment products has grown substantially in recent years. We believe that the
total worldwide adult entertainment market exceeds $56 billion annually. Of this market, we believe that our target market, including print publications, DVDs, broadcasting, wireless and the Internet, comprises more than $40 billion. We believe that
two principal factors are driving growth in our industry: the relaxation of social and legal restrictions on distribution of adult entertainment products and new technologies that facilitate the distribution of high quality adult media content to
consumers in the privacy of their own homes. As a result of liberalized regulation of adult entertainment products, we now distribute our products in physical form in more than 40



- 3 -



---

countries worldwide with an aggregate current population of 1.1 billion, as compared to six European countries with a population of 144 million when the
current management took over in 1991. We expect this liberalizing trend to continue.

The proliferation of easy to use electronic
equipment, such as VCRs and DVD players, which allow consumers to view high quality video products in the privacy of their home, has boosted demand for adult media content compatible with these formats. For example, DVD players have been adopted by
consumers faster than any other electronic device ever, including the cell phone and personal computer.

Also, the evolution of the
Internet as a channel of commerce and content distribution has stimulated additional demand for adult media content. In addition, advances in cable, satellite and hotel communications systems furnish another relatively new channel for the delivery
of media content, including adult entertainment, into private homes, hotels and businesses.

More recently, the telecommunications industry
has shown considerable interest in the use of adult content on hand-held devices such as mobile telephones and other wireless activated devices. This provides an additional and exciting new source of potential revenues for us as one of the principal
providers of adult content.

We expect these regulatory and technological developments to fuel increasing demand worldwide for adult media
content, including demand for our products. In addition, we believe that market demand for content to fill new media outlets will lead mainstream media content providers to seek still more adult media content in the future. We expect that the high
quality standards of the mainstream media, technological demands of multiple delivery formats and global marketing and distribution costs will increase capital requirements for providers of adult media content. While the adult entertainment industry
is currently characterized by a large number of relatively small producers and distributors, we believe that the factors discussed above will cause smaller, thinly capitalized producers to seek partners or exit the adult entertainment business,
leading to a consolidation of the adult entertainment industry.

Our Competitive Strengths

We believe the following strengths, among others, will enable us to exploit the growing global market for adult entertainment:

Extensive library of high quality adult media content

We have an extensive library of high quality adult media content. As of December 31, 2006, our library included still photographs developed for more than 450 back-issues of magazines and 1,000 movie titles. We
hold exclusive worldwide rights to this entire content archive. This has enabled us to enter into distribution arrangements with a wide range of media content providers, including leading international telecoms and broadcasting companies. To
facilitate electronic distribution of our products, we have converted our entire archive of print images into a digital format. We are currently digitizing our motion picture archive as well, and have now stored most of our existing motion pictures
in digital form. We believe that this electronic archive constitutes one of the largest libraries of high quality adult media content in the world.

Recognized brand name

We believe that our target customers associate the Private brand name with high quality adult
entertainment products and services. This name recognition attracts leading producers of adult media content, as well as distributors and prospective joint venture partners interested in working with Private Media Group. We believe that the strength
of our brand name leads to more favorable economic terms than we could otherwise obtain in our processing and distribution contracts, and enables us to negotiate favorable revenue sharing arrangements and joint ventures from which we derive
significant licensing fees and royalty income. We have entered into joint venture and co-branding agreements with leading participants in our industry and other related industries, including Playboy and Penthouse. We seek to strengthen awareness of
our brand name by consistently featuring the Private label prominently in our product packaging, cross-promoting our own products, selectively sponsoring athletes and distributing under the Private label complementary or ancillary
non-media products that are consistent with an adult entertainment lifestyle. We believe that these activities engender a loyal customer base which, in turn, enables us to grow even with relatively modest external advertising and marketing
expenditures.



- 4 -



---

Established market position and distribution network

We have a well-established worldwide distribution network which has been built up over the past 40 years, including some 250,000 points of sale in over 40
countries as of December 31, 2006. In many markets, we believe that our established presence hinders our competitors ability to break into the market. In some cases, exclusive distribution agreements improve our market position further.
This broad distribution network provides an effective channel to introduce new products and services and new formats for existing products and services. In electronic media categories, we have entered into strategic alliances with a number of
leading international service providers. In addition, we have assembled an internal team of Internet specialists to maintain and improve our Internet infrastructure and electronic products and services. We believe that our broad, multi-format
distribution network affords our customers convenient access to high quality adult media content in the format of their choice.

Flexible operating structure and access to substantial capital

We acquire adult media content from third-party
producer/directors on a project basis. This approach gives us substantial flexibility in terms of production volume and delivery time, significantly reduces our fixed production overhead and largely eliminates the risk to us of cost overruns in
production. Because of our multiple product and service formats and broad distribution network, we can afford to hire top directors in the industry, which we believe results in a higher quality product for our customers. Similarly, we reduce our
fixed processing costs by outsourcing editing and duplication functions for most of our products, although we retain oversight of the overall production process for cost and quality control purposes. As a public company with access to the capital
markets we believe that we will have sufficient financial resources to increase our production and grow through acquisitions without sacrificing our high quality standards. However, we cannot guarantee that funds will be available from the capital
markets when needed.

Experienced professional management

Our management team has extensive experience in the production and distribution of adult media content and in general business administration. Berth H.
Milton, our Chairman of the Board and Chief Executive Officer, has extensive knowledge of our industry and has successfully founded and developed other profitable businesses. Other members of our management team have broad expertise in content
production, sales and marketing, technology and finance, and have contributed to our record of growth in our core business and in acquiring and integrating companies in related businesses.

Our Strategy

Our vision is to be the
worlds preferred content provider of adult entertainment to consumers anywhere, at any time and across all distribution platforms and devices. We have developed the strategies described below to increase sales and operating margins while
maintaining the quality of our products and services and the integrity of our brand name.

Develop strategic alliances and joint
ventures with businesses outside of the adult entertainment industry to broaden our distribution channels. We are entering into strategic alliances and joint ventures with leading media companies outside of the adult entertainment industry to
distribute our adult media content for use on popular and newly developing media formats, including revenue sharing relationships with cable and satellite television operators, telecoms and Internet service providers with significant market
positions. We expect these initiatives to widen the scope of our distribution network, enabling us to reach new customers while supplying our partners and licensees with content.

To be at the forefront of the adult entertainment industry in adapting new technology and
distribution channels such as wireless and IPTV1distribution of our content.By actively seeking out and utilizing advanced technologies such as broadband Internet, cable and satellite television, IPTV and wireless devices to distribute
our content, we expect to increase revenues with minimal incremental cost.

---

|1 | IPTV (Internet Protocol Television) describes a system where a digital television service is delivered to subscribing consumers using the Internet Protocol over a broadband
connection.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 5 -



---

To complete the digitalization of our entire movie library in order to prepare our library for
distribution in new electronic media. We have developed an extensive library of motion pictures and other pictorial content. Until recently, this library was archived on a master print, which would allow duplication in traditional media. New
forms of electronic distribution provide us with an opportunity to use this content by distributing it through new forms of media, such as, Internet broadband, IPTV broadcasting and wireless devices. To facilitate electronic distribution of our
products, we have converted our entire archive of print images into a digital format. We are currently digitizing our motion picture archive as well, and have now stored most of our existing motion pictures in digital form.

Continue to increase and strengthen brand awareness. We have developed strong brand awareness within each of our magazines and videos
targeted markets. We own the worldwide rights to all of our content. We seek to strengthen awareness of our brand name by consistently featuring the Private label prominently in our product packaging, cross-promoting our own products,
selectively sponsoring sports and distributing under the Private label complementary or ancillary non-media products that are consistent with an adult entertainment lifestyle.

Our Principal Products and Markets

Movie Productions

Since 1992, we have acquired and distributed adult motion picture entertainment. These productions generally feature men and women in a variety of erotic
and sexual situations, in hardcore and softcore versions. We distribute these movies primarily on DVDs, through cable, satellite and hotel television programming, IPTV and over the Internet. We maintain the ownership and copyrights of every movie we
finance and produce.

We expect to release more than 100 movie titles in 2007, with distribution through a worldwide network, including
primarily video shops, newsstands and adult book stores. We have also worked together with other recognized brands, including, in 2000 the introduction of a the Private Penthouse Video label in conjunction with Penthouse.

As of December 31, 2006, our movie library contained more than 1,000 movie titles. These products are sold by distributors, primarily to retail
stores and wholesalers worldwide. Our motion picture programs are also licensed to IPTV, cable, satellite and hotel television operators.

Internet

We launched our first Internet website, private.com, in 1997. We now own a number of sites directed at
specific customer bases, including privatespeed.com and private.com/shop. We also generate incremental sales by licensing our trademarks and proprietary adult media content for use on the websites of other companies.

The Internet team has combined Private Media Groups extensive media library with the most advanced technology to take advantage of the growth of
broadband Internet access and new distribution methods. Private has developed several key product offerings which include video on demand, live sex chat, adult personals and e-commerce.

Wireless - Mobile Entertainment

We
launched our mobile content program in 2003 and it has been growing rapidly since. We generate revenues from wireless deals both on and off portal and our current principal market is Europe. Our product offering currently consist of games and
rich-media mobile downloads including; MMS, wallpapers, screensavers, video clips and video streaming.



- 6 -



---

Magazine Publications

We are the publisher of Private, an international X-rated magazine. Private was founded in 1965, and was the first full color, hardcore sex
publication in the world. Today, we produce four X-rated magazines which are released bi-monthly: Private, Pirate, Triple X and Private Sex. In addition, special editions are released monthly and a book, The Best of
Private, is released annually. We distribute these magazines through newsstands and other retail outlets.

History

The parent company, Private Media Group, Inc., was originally incorporated in 1980 as a Utah corporation under the name Glacier Investment Company,
Inc. for the purpose of acquiring or merging with an established company. In 1991, we changed our domicile to the State of Nevada. The parent company had no material business activity prior to its acquisition of Milcap Media Limited and Cine Craft
Limited in June 1998.

On December 19, 1997 Private Media Group, Inc. entered into acquisition agreements with Milcap Media Limited
and Cine Craft Limited to acquire all of their outstanding capital stock in exchange for 22,500,000 shares of Common Stock, 7,000,000 shares of the $4.00 Series A Preferred Stock, and 2,625,000 common stock purchase warrants. Private Media Group,
Inc. completed these acquisitions on June 12, 1998. In connection with these acquisitions, in December 1997 the parent company changed its corporate name to Private Media Group, Inc. and declared a one for five reverse split of its Common
Stock.

On January 28, 2000, we acquired all of the outstanding shares of Extasy Video B.V. for total consideration of Euro 3.2
million. The consideration consisted of 208,464 shares of common stock and warrants to purchase 208,464 shares of common stock. The warrants were exercisable during the period January 28, 2001 to January 28, 2004 at an exercise price of
$9.63.

In May 2000, we authorized a three-for-one stock dividend on our common stock, which was distributed to holders of record of common
stock on May 30, 2000.

As of January 1, 2001, we acquired Coldfair Holdings Ltd., a company incorporated and organized under the
laws of the Republic of Cyprus, for a total consideration of Euro 1.5 million payable in 248,889 shares of common stock. Coldfair Holdings is our Internet company which is engaged in online marketing and sale of adult entertainment products and
services.

Effective April 1, 2001, we acquired the inventory and certain contracts of our U.S. distributor, Private USA, in exchange
for Euro 1.0 million and the assumption of Private USAs obligations under some contracts.

On April 8, 2001, Peach
Entertainment Distribution AB (Sweden), a subsidiary of Private Media Group, Inc., sold its interest in Private Circle, Inc., a company engaged in the design, production and marketing of trendy casual apparel, for an adjusted consideration of Euro
2.9 million as of May 2001.

On December 31, 2002, we acquired all of the outstanding shares of Barbuda B.V., a company owning a
building, for total consideration of Euro 10.0 million. The consideration consisted of cash and a note payable in the amount of Euro 6.6 million. The purpose of this transaction was to acquire this property as its European headquarters. Since the
acquisition, the Company has been reevaluating its need for additional space and as of February 2005, the Company no longer owns this property.

On May 30, 2003 the Company acquired certain assets, including governmental film board approvals and distribution rights from its former Canadian distributor, Software Entertainment Ltd. In exchange for Euro 0.7 million.

On November 26, 2003 the Company entered into an Asset Purchase Agreement to acquire certain intangible assets from International Film Production
and Distribution Limited, including certain rights and distribution and licensing agreements. The transaction closed on November 28, 2003. The consideration for the transaction was Euro 2.5 million.



- 7 -



---

INDUSTRY OVERVIEW

The adult entertainment industry has evolved rapidly in recent years. In spite of often intense political campaigning, there has been a general trend towards wider acceptance of adult entertainment content among the
general public and mainstream media channels. New technologies have lowered costs and changed the way in which adult content is produced, distributed and viewed. Lower costs, in particular, have lowered barriers to entry and increased competition in
the adult entertainment industry. The trend toward wider acceptance of sexually-explicit material and ongoing technological developments has created a large and growing global market for adult content.

Historically, the adult entertainment industry has attracted a considerable level of government and regulatory attention primarily due to obscenity,
which has led to limitations on either the explicitness of content or the availability. Traditionally, to view adult material, consumers were required to purchase movies in a public environment or to go to an adult movie theatre or peepshow.

Through a process of evolution rather than revolution the adult entertainment industry has become more acceptable over time, with a
relaxation of the regulations and guidelines governing the industry. For example, in the United Kingdom, one of Europes more restrictive countries with respect to adult entertainment, there has been a gradual relaxation of what is suitable for
public viewing. The British Board of Film Classification, BBFC, has introduced the `R18 category, allowing distribution of hardcore adult videos through licensed sex shops for the first time. The approval from the BBFC, and subsequent
theatrical release of movies such as The Idiots and Intimacy have also broadened what is regarded as acceptable adult content.

New
technologies have helped to legitimize the industry and increase the size of the market. During the 1980s, the introduction of adult movies on videocassette and through broadcasting on cable and satellite television increased acceptance of adult
media content by confining it to the privacy of the consumers home. More recently, the Internet has become a primary distribution platform for both suppliers and consumers of adult media content providing low-cost delivery and increased
privacy. Although currently under-exploited, third generation mobile and handheld devices are likely to increase the market even further in the future, making adult media content viewing mobile.

The production and distribution of adult media content is very competitive. Hundreds of companies are now producing and distributing movies to
wholesalers and retailers, as well as directly to consumers. The low cost of high quality digital video cameras and equipment has significantly lowered the barrier to entry for production of adult media content. According to Adult Video News, annual
worldwide release of adult movie titles peaked at 25,000 and is currently at 11,000 of which 4000 in US alone vs. 500 mainstream movies produced by Hollywood. The bulk of this production is represented by low quality, amateur productions, made for
only a few thousand dollars, as opposed to the larger, professionally produced movies with high production values. Around 20 major producers, such as Private Media Group, Vivid, Video Company of America and Metro, release most high budget adult
movies. See Business-Competition. In addition, because it costs as little as $5,000 to establish an Internet presence, there is significant competition among distributors of adult media content over the Internet. The proliferation of
websites distributing adult media content has itself fueled a greater and ongoing demand for the creation and licensing of new adult media content.

We believe that the global adult entertainment market exceeds $56 billion annually. This covers memberships and subscriptions, escort services, magazines, sex clubs, telephone sex lines, cable and satellite pay-per-view programming, adult
videos and toys and other related products and services. In 1998, Forrester Research estimated the U.S. adult entertainment market at $10 billion annually. This compares to total U.S. cinema domestic box office receipts for mainstream motion
pictures of over $9.3 billion in 2004, indicating the size and importance of the adult market within the entertainment industry.

Video
and DVD Sales & Rental

Bringing adult movies into the privacy of the home through the introduction of videocassettes along
with cable and satellite services all but eliminated the adult theatre business. The introduction of the DVD and its rapid acceptance by the public quickly replaced videocassettes. DVDs offer better picture and sound quality than videocassettes and
other add-ons. The DVD format also benefits suppliers and retailers. Several languages can be combined onto one DVD, so only the DVD cover needs to be changed for different territories.



- 8 -



---

According to DEG (Digital Entertainment Group - US) DVD players have been adopted by consumers faster
than any other electronic device, including the cell phone and personal computer. 34 million DVD players were sold in the United states in 2006 and the installed base of DVD players reached 88 million households, with a total of
196 million players sold. DEG also reports that fifty percent of DVD owners now have more than one player. Consumers spent a record $24.1 billion renting and buying DVDs in 2006. DVD sell through sales grew to $16.6 billion in 2006. Total
consumer spending on home video in the US, including DVD/VHS - rental/sell through, has gone from $14.0 billion in 2000 to $24.2 billion in 2006.

In 2005, total sales and rentals of adult videos and DVDs in the United States were approximately $ 4.3 billion according to Adult Video News estimates.

Broadcasting

Cable and satellite television has brought adult media content into the privacy of the
home. Technological developments, in particular the evolution of digital broadcasting, has not only increased the number of channels that can be delivered directly to the home via satellite (DTH or DBS) and cable, but has also led to the development
of on-demand technologies such as Video On Demand (VOD) and Near Vide On Demand (NVOD). The development of these services is benefiting the adult entertainment industry by providing a greater number of special interest channels allowing platform
providers to target niche audience and also provide premium tier, Pay-Per-View (PPV) and subscription services.

General growth in the PPV/VOD market in the US and Western Europe is expected to result in part from cable system digitization upgrades utilizing fiber-optic, digital compression technologies or other bandwidth
expansion methods that provide cable operators additional channel capacity. Cable operators are shifting from analog to digital technology in order to upgrade their cable systems and to respond to competition from DBS (Digital Broadcast Satellite)
providers who offer programming in a 100% digital environment. When implemented, digital compression technology increases channel capacity, improves audio and video quality, provides fully secure scrambled signals, allows advanced set-top boxes for
increased interactivity, and provides for integrated electronic programming guides (EPG). Cable operators are also using their upgraded plants to provide their digital customers with VOD (Video-On-Demand) services. For the most part, the
appeal of VOD to adult video consumers is no different than it is to consumers of other genres: VOD gives subscribers the opportunity to purchase movies impulsively, and the ability to watch movies exactly when, where and as often as they want.
However, the ability to pause, rewind and fast-forward a VOD program  essentially mimicking the functionality of a DVD  may hold even more appeal for adult video consumers. In addition, broadband pipes and Internet protocol are allowing
video-delivery upstarts to challenge cable players in the digital on-demand arena. IPTV2-based video-on-demand
(IP-VOD), while still an emerging market, is beginning to gain traction and its potential is huge. Although IP-VOD is still in its absolute infancy and VOD via cable is the default delivery pipe at the moment, it is interesting to note that
forecasts3see the global number of IPTV subscribers grow from 8.0 million in 2006 to 50.7 million in
2010, a compound annual growth rate of 58 percent.

Adult services will serve as an important driver to cable and IPTV systems
in their efforts to attract subscribers to digital services, including VOD. Private Media Group expects that all of its future broadcasting will be on digital platforms.

United States

According to the National Cable and Telecommunications Association (NCTA),
Cable MSOs deliver service to approximately 65.4 million basic households in the United States as of December 2005 and approximately 28.5 million received digital cable service. Kagan World Media (Kagan) estimates that by 2015
there will be 64.9 million digital cable subscribers. According to public information provided by DirecTV and EchoStar Communications Corporation (EchoStar) there was a total of 27.2 million DBS households as of end of 2005
with DirecTV and EchoStars DISH Network (DISH) providing services to 15.1 and 12 million households, respectively. Based on the above, we estimate the number of digital cable and satellite subscribers for 2015 to be
approximately 98.6 million households, a growth of 77%.

---

|2 | IPTV (Internet Protocol Television) describes a system where a digital television service is using the Internet Protocol via broadband.
|- | ---------------------------------------------------------------------------------------------------------------------------------------

|3 | MRG, Inc. ̈IPTV Global Forecast 2006 to 2010, Semiannual IPTV Global
Forecast, October 2006.
|- | --------------------------------------------------------------------------------------------



- 9 -



---

VOD availability is becoming increasingly widespread and is now on its way to becoming a mainstream
content-delivery platform. Kagan research indicates that nearly 20 mil. homes had VOD by the end of 2004, a number that is on track to nearly double to 39.2 mil. by the end of 2008. Kagan further projects that there will be 62.9 million VOD
enabled households by the end of 2014. In addition, Kagan estimates that in 2007 cable VOD revenue (from all sources, including adult and SVOD) will cross the $2 billion mark on its way to $6 billion in 2013.

With respect to IP-VOD Kagan estimates the number of subscribers to IP-VOD services to increase from about ten thousand in 2004 to nearly seven million
in 2013, while the number of households renting films a la carte via Internet protocol could grow from nearly one million in 2004 to more than ten million in 2013. Kagan projects total IP-VOD revenues could grow from $5.5 mil. in 2004 to more
than $860 mil. in 2013 better than 75% compound annual growth.

Turning to the adult entertainment segment, content distribution has
evolved over the past twenty-five years from home video platforms (videocassette) to cable television systems and DBS providers via PPV, and more recently to VOD. In the early 1980s, cable television operators began offering subscription and
PPV adult programming from network providers such as Playboy Enterprises, Inc. Kagan estimates that adult PPV and VOD revenue generated by cable systems and DBS providers in 2004 was $761 million. As more cable operators add adult and distributors
continue to expand their offerings, Kagan projects revenues from the adult category will grow to $1.4 billion by the year 2014.

Europe

Adoption of digital TV (DTV) is growing more rapidly than ever in Western
Europe, driven by the success of new delivery platforms such as Digital Terrestrial (DTT) broadcasting and IP-based TV from telcos and other providers. Strategy Analytics estimated4that the number of households using some form of digital TV in Western Europe was 75 million in 2006, up from 56 million at the end of 2005. Strategy
Analytics forecasts that by 2010, DTV will be used by almost 127 million households in the region  close to 77 percent of all TV homes. The growth of DTT and IPTV threatens cable and satellite operators who have historically dominated pay
TV in Europe and other regions. These new platforms will also spur millions of consumers to access TV programming from multiple sources, especially in countries where hybrid services combining free DTT channels with broadband-delivered IPTV content
are being launched.

According to MRG (Multimedia Research Group, Inc.), the number of global IPTV subscribers will grow from
8.0 million in 2006 to 50.7 million in 2010, a compound annual growth rate of 58 percent. Europe is leading the market and the number of IPTV subscribers will grow from approximately 4 million in 2006 to 22 million in 2010. At
present, a large majority of all new IPTV platforms include adult entertainment in their VOD offering.

Internet

The adult entertainment industry was among the first to commercially exploit the Internet as a distribution channel and is, together with gambling and
online games, among the few industries which generate profit on the Internet. The Internet offers relative privacy for users, a seemingly endless selection of adult media content and can provide immediate delivery.

Pay sites contain most of the adult media content on the Internet, but free sites are also common and are primarily supported by advertising from pay
sites. Free sites get a few cents for each viewer who clicks on an advertising banner. The banner then transports these viewers to a site that tries to entice the user into paying for content using their credit cards. However, the bulk of revenues
come from pay sites.

As of March 2007 the number of Internet users in the European Union and United States, our principal markets, was
253 million and 211 million, respectively, which represent a growth over the past seven years of 168% and 121%, respectively. The total number



---

|4 | Strategy Analytics - Digital TV Subscriber Market Forecast Data - Western Europe Aug 2006
|- | -----------------------------------------------------------------------------------------



- 10 -



---

of Internet users in the world as of March 2007 was 1.1 billion. Based on information from RHK Inc. the Company estimates global adult entertainment Internet
revenues to have grown from nothing to more than US$3 billion in 2004, in less than ten years. Furthermore, RHK Inc. estimates global adult entertainment Internet revenues, exclusive of revenues from online Video-on-Demand (IP-VOD), to grow to more
than US$5 billion by 2007.

The use of the Internet for viewing adult media content
is expected to increase significantly. Broadband Internet access is transforming the way that millions of consumers use and pay for news, entertainment, music and other media. Consumers will use their Internet high-speed, always-on broadband
connections to access and pay for entertainment content, including adult content, and services. According to analysis and forecasts, global broadband subscriptions were estimated to have grown by 31% to 281 million5during 2006 and by 2010 the number of broadband subscribers is expected to grow to more than 420 million6.

The increased availability of adult media
content on the Internet has attracted considerable attention. Concerns have arisen with respect to child protection and the distribution of illegal material. In response to the issue of child protection, a number of software packages have become
available that control the content that can be accessed from a personal computer. Products such as Surfcontrol, NetNanny, Websense and others can be employed to filter sites for inappropriate material, blocking access for unauthorized users.

MAGAZINE PUBLICATIONS

Our publishing
operations include the publication of the adult magazines identified in the table below, special editions consisting of previously published material and occasional newsstand specials, calendars and paperback books. All of these magazines, together
with local editions, are printed under various trade names and are distributed in over 40 countries. We publish several customized editions of our four principal magazines. Each edition contains the same editorial material but provides locally
targeted content reflecting local governmental regulation regarding explicit adult publications. Most of our magazines feature pictures of men and women engaged in erotic and sexually explicit situations. We distribute approximately 125,000 copies
of our print publications per month at an average retail price of approximately (Euro) 11.50. Our most popular publications are Private, Pirate, Private Sex and Triple X.



|                        |  |                    |  |             
|----------------------- |  | ------------------ |  | ------------
|MAGAZINE LIBRARY        |  | As of December 31,
|                        |  | 2006               |  | 2005        
|Title                   |  | No of Issues       |  | No of Issues
|Private                 |  | 198                |  | 192         
|Pirate                  |  | 100                |  | 94          
|Triple-X                |  | 74                 |  | 68          
|Private Sex             |  | 64                 |  | 59          
|Private Man             |  | 4                  |  | 4           
|Mansize                 |  | 4                  |  | 4           
|Special Editions        |  | 30                 |  | 25          
|Best of Private (Book)  |  | 15                 |  | 15          
|Special Editions (Book) |  | 1                  |  | 1           
|                        |  |                    |  |             
|Total                   |  | 490                |  | 462         
|                        |  |                    |  |             

---

|5 | Point Topic Ltd's (UK) World Broadband Statistics Q4/05 of March 2006.
|- | ----------------------------------------------------------------------

|6 | Forecasted by Ovum-RHK, Inc. (USA)
|- | ----------------------------------



- 11 -



---

|                 |  |                                                      |  |          
|---------------- |  | ---------------------------------------------------- |  | ---------
|                 |  | Quantities of Magazines Produced (Printed, not
sold)
|Title            |  | 2006                                                 |  | 2005     
|Private          |  | 334,255                                              |  | 447,014  
|Pirate           |  | 223,615                                              |  | 307,402  
|Triple-X         |  | 209,250                                              |  | 260,663  
|Private Sex      |  | 154,806                                              |  | 229,860  
|Special Editions |  | 159,095                                              |  | 311,356  
|                 |  |                                                      |  |          
|Total            |  | 1,081,021                                            |  | 1,556,295
|                 |  |                                                      |  |          

Our publications offer a variety of features and have gained a loyal customer base. We believe we
have earned a reputation for excellence by providing a high standard of quality to the adult entertainment industry, while we maintain circulation leadership as the leading hardcore magazine publisher. All of our publications have long been known
for their graphic excellence and features, and publish the work of top artists and photographers in the field. They are also renowned for their pictorials of beautiful people. Our magazines are the best selling in the industry while being among the
highest priced.

All of our publications are printed by independent third parties. We have a longstanding relationship with several
printers in Spain We believe that generally there is an adequate supply of printing services available to us at competitive prices, should the need for an alternative printer arise. All of our production and printing activities are coordinated
through our operating facility maintained by our wholly owned subsidiary, Milcap Media Group.

Circulation

Our magazines have historically generated most of their revenues from firm sales distribution. However, during the past two years distributors with rights
to return has come to represent more than 50% of the distribution of our production. Single copy retail sales normally occur in adult book stores and newsstands. Newsstand retail sales are permitted in most of Europe and we distribute our magazines
to newsstands in: Norway, Sweden, Finland, Denmark, the Netherlands, Germany, Austria, Switzerland, Belgium, France, Italy, Portugal and Spain.

Our magazines are distributed to newsstands and other public retail outlets through a network of national distributors, who maintain a local network of wholesale and retail distributors. We ship copies of each issue in bulk to our
wholesalers, who distribute on to local retailers. Independent distributors who distribute our magazines do so under individual firm sales distribution agreements. Agreements with both national and independent distributors are normally subject to
automatic yearly extensions unless either party terminates the arrangement.

Since 1998 we have sought to expand the use of our
magazines content and other assets across different media formats. All issues of all our publications are available on our websites. In 2000 we completed the digitization of our still photo archive and previously unpublished photos are also
published on our websites. Our magazines are also available for subscription on third party websites as electronic magazines.

Production, Distribution and Fulfillment

Several independent printers in Spain currently print most of our magazines,
books, brochures and DVD covers. Printing costs vary based upon the price of component raw materials. The principal raw materials necessary for publication of our magazines are coated and uncoated paper. Paper prices are affected by a variety of
factors, including demand, capacity, pulp supply and by general economic conditions. Our printers have a number of paper supply arrangements and we believe that those arrangements provide an adequate supply of paper for our needs. In any event, we
believe that alternative sources are available at competitive prices. With respect to pre-press and related services, we currently use our own scanning facilities. We are also using the latest technologies in this field, such as digital imposition
and computer-to-plate process technology, or CTP.



- 12 -



---

We print and ship all of our proprietary magazines from Barcelona, Spain. We determine the amount of
printed publications bi-monthly with input from each of our national distributors. Most of our products are packaged and delivered directly by the printer or supplier, while Milcap Media Group provides warehousing, customer service and payment
processing.

Our full-time editorial and post-production staff consists of an editor-in-chief and three editors who oversee the quality and
consistency of the artwork and editorial copy and manage the production schedule and printing of each issue. The majority of this work is performed on our premises in Barcelona, Spain. We have entered into agreements with some photographers and
writers under which such people have agreed to provide their services to us on an exclusive basis, generally for a period of one to three years.

MOVIE
PRODUCTIONS

In 1992, we began releasing movies under the Private label. Our adult movies are in genres similar to our magazines
and books under the titles listed in the table below. Normally, we spend between $ 50,000 and $ 150,000 per movie. This amount excludes the computation of the post-production, master production, duplication and distribution costs. Generally,
Milcap Media Group creates and designs all artwork for promotional items and packaging and contracts for printing services. Since 1999 all DVDs have been duplicated by independent laboratories. A number of our labels, including Private Gold,
Private Black Label, Private Movies, The Private Life of and Private Reality Video are released on a monthly or bimonthly basis. As of December 31, 2006, our movie library contained 1,042 movie titles. During 2007, we expect
the total to increase by more than 100 titles. Almost all titles are available on DVD. We presently market our DVDs in over 40 countries.



- 13 -



---

|                                         |  |                    |  |             
|---------------------------------------- |  | ------------------ |  | ------------
|MOVIE LIBRARY                            |  | As of December 31,
|                                         |  | 2006               |  | 2005        
|Title                                    |  | No of Titles       |  | No of Titles
|Amandas Private Diary                   |  | 5                  |  | 5           
|Best - End of Year                       |  | 10                 |  | 9           
|Bukkakke                                 |  | 6                  |  | 6           
|C on my face                           |  | 7                  |  | 5           
|Phantom Seducer                          |  | 2                  |  | 2           
|Gaia                                     |  | 6                  |  | 6           
|Horny Housewives                         |  | 9                  |  | 9           
|Ionie Luvecoxxx                          |  | 17                 |  | 3           
|Mansize                                  |  | 9                  |  | 5           
|Peepshow Special                         |  | 12                 |  | 12          
|Pirate Fetish Machine                    |  | 27                 |  | 22          
|Pirate Video                             |  | 12                 |  | 12          
|Pirate Video de Luxe                     |  | 16                 |  | 16          
|Private Black Label                      |  | 49                 |  | 39          
|Private Castings                         |  | 50                 |  | 50          
|Private Films                            |  | 28                 |  | 28          
|Private Gold                             |  | 84                 |  | 73          
|Private Interactive                      |  | 1                  |  | 1           
|Private Lust Treasures                   |  | 9                  |  | 9           
|Private Man                              |  | 10                 |  | 7           
|Private Man  Stars                      |  | 8                  |  | 5           
|Private Movies                           |  | 30                 |  | 23          
|Private Porn Vacation                    |  | 3                  |  | 1           
|Private Reality Video                    |  | 26                 |  | 26          
|Private Sports                           |  | 9                  |  | 6           
|Private Stories                          |  | 27                 |  | 27          
|Private Superf**kers                     |  | 12                 |  | 12          
|Private Tropical                         |  | 29                 |  | 19          
|Private Video Magazine                   |  | 26                 |  | 26          
|Private X-Treme                          |  | 30                 |  | 22          
|Private XXX                              |  | 33                 |  | 27          
|Private-Ninn                             |  | 4                  |  | 4           
|Private-Penthouse Movies                 |  | 12                 |  | 12          
|The Best by Private                      |  | 70                 |  | 69          
|The Best of the Year                     |  | 12                 |  | 11          
|The Matador Series                       |  | 15                 |  | 15          
|The Private Adventures of Pierre Woodman |  | 10                 |  | 10          
|The Private Life of                      |  | 37                 |  | 28          
|The Private Story of                     |  | 9                  |  | 9           
|Triple X Files                           |  | 12                 |  | 12          
|Triple X Video                           |  | 32                 |  | 32          
|Virtualia                                |  | 6                  |  | 6           
|When Pornstars Play                      |  | 6                  |  | 4           
|Erotica (soft titles)                    |  | 215                |  | 175         
|                                         |  |                    |  |             
|Total                                    |  | 1,042              |  | 900         
|                                         |  |                    |  |             

We finance all of our adult movies, and we contract with movie producers on a flat fee basis. We
have entered into agreements with some movie directors under which they have agreed to provide their services to us on an exclusive basis, generally for a period of one to three years. All producers generally assume production costs and obligations,
including among other things, the delivery of rights and model releases.



- 14 -



---

Video Duplication/Production Techniques

Masters are customized and duplicated by our subsidiary Peach Entertainment Distribution and from there they are sent to different distributors and DVD
duplication centers. Some distributors receive a master directly and do their own duplication. All artwork to print the video covers is created at Milcap Media Group.

Distribution

We distribute our productions worldwide via masters and DVDs that are sold or rented in
video stores, sex shops, newsstands and other retail outlets, and where permitted, through direct mail. We do also sell DVDs directly to consumers via our website.

We have entered into distribution agreements in over 40 countries. Under these distribution agreements, and according to the territory, one of our subsidiaries, Peach Entertainment Distribution or Milcap Media Group,
agrees to provide a specific minimum number of new titles each month during the term of the agreement, and a licensee normally serves as the exclusive distributor throughout its own country or language territory. Under the various distribution
agreements, licensees are normally required to purchase a minimum number of units for each monthly period during the term of the agreement. In countries such as Germany, we have expanded our relationships with our national distributor by entering
into exclusive multi-year, multi-product output agreements. In countries such as the Benelux countries, France and Spain, we have established local subsidiaries for the purpose of owning or controlling local distribution. In general, however, we
believe that national distribution agreements enable us to have an ongoing branded presence in international markets and to generate higher and more consistent revenues, than we could achieve selling directly to retailers.

We have licensed many of our original programs to cable and satellite television networks and adult pay-per-view television channels. These licenses
generally grant the television channel owner a specific right of transmission and we retain the intellectual property rights of every production. We edit many of our new feature movie releases into several versions depending on the media through
which they are to be distributed. In general, versions edited for cable, satellite and hotel television programming are less sexually explicit than the versions edited for home video distribution.

The DVD Market

Distribution of DVDs
represents our main source of revenues. We believe we set a high standard for DVDs in the adult entertainment industry, with each DVD released by us possessing five language options as well as four other subtitled languages. We believe that our
multi-language DVD format provides a significant competitive advantage for us because it attracts consumers worldwide and expands our international marketing and sales potential. This global format allows us to reduce our overall unit production
costs and increase profit margins. Currently, the majority of DVDs released by our competitors in the United States and worldwide are produced in only one language since they either license titles country-by-country or manufacture each title in
separate languages, thus losing out on economies of scale, which further drives down our competitors profit margins.

Currently,
mainstream movie titles are released on DVD in six Regional Codes or Zones. This is required primarily because producers often do not control the worldwide rights to their titles. Our DVDs are playable in any region, in every country in the world,
because we own and control the global rights to everything we have produced. Our DVDs are also Internet Activated, which means that when a consumer plays the DVD in a personal computer, that person also gets a direct link to our
websites, where they can view our content by purchasing a subscription or visit our extensive on-line shopping area. We also sometimes add `extras to our DVDs, including additional scenes and photos, interviews with the stars, biographical
data on the actors, their roles in other in-house productions and publications.



- 15 -



---

Broadcasting  Satellite & Cable

Since launching the broadcasting business in 2000, we have rapidly expanded in Eastern and Western Europe, Latin America and the United States. The
broadcasting business was launched through an exclusive joint venture agreement with International Film Productions and Distributions, Ltd., (IFPD). IFPD is a European-based television broadcasting company associated with major content
providers that specializes in the distribution of adult cable and satellite television channels. Under the joint venture agreement, IFPD was responsible for promoting and broadcasting the Companys two adult channels, namely Private Gold
(hardcore) and Private Blue (soft core), globally. The agreement provided the Company with 65% of the gross profits generated from the broadcast of, and advertising on, these channels. In 2003 the joint venture was dissolved and the Company acquired
the channel names Private Gold and Private Blue, but continued licensing them to affiliated companies of IFPD under a two-year agreement with a minimum guarantee. The license was worldwide excluding North and Latin America and expired in 2005 when
we entered into two new license agreements with RHF Productions Ltd for the UK and Playboy TV International for Europe excluding the UK. In May 2006, the Private Spice Channel was launched in Europe under the agreement with Playboy.

The Private Blue Channel & The Private Channel

The Private Blue channel was launched in United Kingdom under an exclusive joint venture agreement with Zone Vision Enterprises (ZV), a UK-based television company, and IFPD. As mentioned above, the
Company acquired the channel name Private Blue, and continued licensing it to an affiliate company of IFPD for a fixed fee. Until the end of 2005, Private Blue was available through the analog and digital satellite platforms of BSkyB and the
Telewest cable network in the United Kingdom. In 2006 the channel was re-launched as a fresh new channel in combination with the launch of an additional Private channel on the BSkyB Digital Satellite platform together RHF Productions Ltd, a member
of the Portland Television Group of companies. The Portland Television Group of companies is a leading operator of adult channels in the UK. The channels are available to more than 8.3 million subscribers.

The Private Gold and Private Spice Channels

The Private Gold channel was launched in Europe under an exclusive joint venture agreement with IFPD. As mentioned above, the Company acquired the channel name Private Gold, and continued licensing it to an affiliate company of IFPD for a
fixed fee. By the end of 2005, Private Gold had become the leading Adult Pay-TV channel in Europe and was distributed via satellite and cable in 25 countries in the region. In November 2005 the agreement with IFPD expired and the Company and Playboy
TV International signed a five-year agreement to merge their two adult pay-TV channels, Private Gold and Spice Platinum, and thereby consolidating their market leadership in Europe. The new channel is called Private Spice and under the terms of the
agreement, Playboy TV International is operating, distributing and marketing the new channel and Private provides content, brand and marketing support. Prior to the merging of the two channels, Spice Platinum has rapidly become one of Europes
most sought after and fastest growing premium adult networks reaching in over 15 countries. The new channel makes available unique and proprietary quality content, offering flexible language tailoring and market localization and platforms are be
able to offer their viewers a unique channel developed and serviced by the worlds leading adult television brands, while ensuring professional reliability and continuity.

The Private Gold was launched in Latin America in 2001, via the joint venture agreement with IFPD, and under a distribution agreement with Pramer S.C.A.
Until recently, the Company held this agreement directly with Pramer. In May 2005, the Company and Playboy TV Latin America, signed an exclusive agreement to operate and distribute Private branded channel throughout Latin America. Under the terms of
the agreement, Playboy TV Latin America, a Claxson Interactive Group affiliate, is operating and distributing the channel via Claxsons Pay TV distribution network. Claxsons aggregated distribution accounts for 56 million cable and
satellite subscribers in the region.

Broadcasting Growth Potential

General growth in the PPV/VOD market in the US and Western Europe is expected to result in part from cable system digitization upgrades utilizing fiber-optic, digital compression technologies or other bandwidth
expansion methods that provide cable operators additional channel capacity. Cable operators are shifting from analog to digital technology in order to upgrade their cable systems and to respond to competition from DBS (Digital Broadcast Satellite)
providers who offer programming in a 100% digital environment. When implemented, digital compression technology increases channel capacity, improves audio and video quality, provides fully



- 16 -



---

secure scrambled signals, allows advanced set-top boxes for increased interactivity, and provides for integrated electronic programming guides
(EPG). Cable operators are also using their upgraded plants to provide their digital customers with VOD (Video-On-Demand) services. For the most part, the appeal of VOD to adult video consumers is no different than it is to consumers of
other genres: VOD gives subscribers the opportunity to purchase movies impulsively, and the ability to watch movies exactly when, where and as often as they want. However, the ability to pause, rewind and fast-forward a VOD program 
essentially mimicking the functionality of a DVD  may hold even more appeal for adult video consumers. In addition, broadband pipes and Internet protocol are allowing video-delivery upstarts to challenge cable players in the digital on-demand
arena. IPTV7-based video-on-demand (IP-VOD), while still an emerging market, is beginning to gain traction and its
potential is huge. Although IP-VOD is still in its absolute infancy and VOD via cable is the default delivery pipe at the moment, it is interesting to note that forecasts8see the global number of IPTV subscribers grow from 8.0 million in 2006 to 50.7 million in 2010, a compound annual growth rate of 58 percent.

Adult services will serve as an important driver to cable and IPTV systems in their efforts to attract subscribers to digital
services, including VOD. In response to the development and rollout of IPTV and cable based TVOD, the Company is aggressively targeting all major TVOD platforms and we are currently in the process of contracting with several platforms. As of
December 2006, we had contracted with 9 platforms and during the first six months of 2007 we expect to add a total of nine new TVOD platforms, including three in Germany, two in France and one each in the Netherlands, Belgium and Spain. By the end
of 2007, the Company expects to reach a subscription base of at least 16 million TVOD enabled subscribers on a minimum of 28 new platforms in Western Europe (17), North America (7), the Far East (3) and Australia (1). We have reason to
believe that our revenue from TVOD platforms will grow in line with the addition of platforms and their subscriber growth and consequently we expect a significant contribution to operating profit going forward.

Digital IPTV, Cable and Satellite Development in the United States

According to the National Cable and Telecommunications Association (NCTA), Cable MSOs deliver service to approximately 65.4 million basic households in the United States as of December 2005 and
approximately 28.5 million received digital cable service. Kagan World Media (Kagan) estimates that by 2015 there will be 64.9 million digital cable subscribers. According to public information provided by DirecTV and EchoStar
Communications Corporation (EchoStar) there was a total of 27.2 million DBS households as of end of 2005 with DirecTV and EchoStars DISH Network (DISH) providing services to 15.1 and 12 million households,
respectively. Based on the above, we estimate the number of digital cable and satellite subscribers for 2015 to be approximately 98.6 million households, a growth of 77%.

VOD availability is becoming increasingly widespread and is now on its way to becoming a mainstream content-delivery platform. Kagan research indicates
that nearly 20 mil. homes had VOD by the end of 2004, a number that is on track to nearly double to 39.2 mil. by the end of 2008. Kagan further projects that there will be 62.9 million VOD enabled households by the end of 2014. In addition,
Kagan estimates that in 2007 cable VOD revenue (from all sources, including adult and SVOD) will cross the $2 billion mark on its way to $6 billion in 2013.

With respect to IP-VOD Kagan estimates the number of subscribers to IP-VOD services to increase from about ten thousand in 2004 to nearly seven million in 2013, while the number of households renting films a la
carte via Internet protocol could grow from nearly one million in 2004 to more than ten million in 2013. Kagan projects total IP-VOD revenues could grow from $5.5 mil. in 2004 to more than $860 mil. in 2013 better than 75% compound annual growth.

Turning to the adult entertainment segment, content distribution has evolved over the past twenty-five years from home video platforms
(videocassette) to cable television systems and DBS providers via PPV, and more recently to VOD. In the early 1980s, cable television operators began offering subscription and PPV adult programming from network providers such as Playboy
Enterprises, Inc. Kagan estimates that adult PPV and VOD revenue generated by cable systems and DBS providers in 2004 was $761 million. As more cable operators add adult and distributors continue to expand their offerings, Kagan projects revenues
from the adult category will grow to $1.4 billion by the year 2014.

---

|7 | IPTV (Internet Protocol Television) describes a system where a digital television service is using the Internet Protocol via broadband.
|- | ---------------------------------------------------------------------------------------------------------------------------------------

|8 | MRG, Inc. ̈IPTV Global Forecast 2006 to 2010, Semiannual IPTV Global
Forecast, October 2006.
|- | --------------------------------------------------------------------------------------------



- 17 -



---

Digital Cable and Satellite Development in Europe

Adoption of digital TV (DTV) is growing more rapidly than ever in Western Europe, driven by the
success of new delivery platforms such as Digital Terrestrial (DTT) broadcasting and IP-based TV from telcos and other providers. Strategy Analytics estimated9that the number of households using some form of digital TV in Western Europe was 75 million in 2006, up from 56 million at the end of 2005. Strategy Analytics forecasts that by 2010, DTV
will be used by almost 127 million households in the region  close to 77 percent of all TV homes. The growth of DTT and IPTV threatens cable and satellite operators who have historically dominated pay TV in Europe and other regions. These
new platforms will also spur millions of consumers to access TV programming from multiple sources, especially in countries where hybrid services combining free DTT channels with broadband-delivered IPTV content are being launched.

According to MRG (Multimedia Research Group, Inc.), the number of global IPTV subscribers will grow from 8.0 million in 2006 to 50.7 million in
2010, a compound annual growth rate of 58 percent. Europe is leading the market and the number of IPTV subscribers will grow from approximately 4 million in 2006 to 22 million in 2010. At present, a large majority of all new IPTV platforms
include adult entertainment in their VOD offering.

Wireless - Mobile Entertainment

We generate revenues from wireless deals both on and off portal. Our ability to effectively use and re-use our content creates a high-margin business
model for wireless since distribution costs are almost non-existent. As of December 2006, Private content was available to over 544 million handsets in 31 countries via 62 operators, of which 35 operators went live during 2006. The Company is
scheduled to go live with 12 additional operators in the first quarter 2007 and is expecting to grow steadily with at least 10 additional operators each remaining quarter during 2007. Asia and the Americas are currently underexploited and therefore
represent a significant growth potential to the Company. More distribution channels, advanced technology development, and the implementation of age verification systems offers us further significant growth potential in 2007 and beyond.

The market currently consist of SMS, games and rich-media mobile downloads including; MMS, wallpapers, screensavers, video clips and video streaming.
Analysts Juniper Research expect the worldwide mobile adult content market to be worth $3.3bn by 2011, up from its current level of $1.4bn. Europe is considered the most lucrative market, according to the Juniper study, with the Asia Pacific region
the next most valuable to the industry. A total of $14.5bn in revenue is expected to be generated by the adult mobile content sector over the next five years with Europe accounting for 39% revenue over this period. The study estimates that
video-based services will account for over 70 per cent of revenue in the mobile adult content market by 2011.

In-Room
Entertainment

The Company licenses the right to use its content to In-Room Entertainment operators.

INTERNET SERVICES

Overview

Internet access is transforming the way that millions of consumers use and pay for news,
entertainment, music and other media. Consumers are increasingly using their Internet high-speed, always-on broadband connections to access and pay for entertainment content, including adult content, and services. According to analysis and
forecasts, global broadband subscriptions were estimated to have grown by 31% to 281 million10during 2006 and by
2010 the number of broadband subscribers is expected to grow to more than 420 million11.

---

|9 | Strategy Analytics - Digital TV Subscriber Market Forecast Data - Western Europe Aug 2006
|- | -----------------------------------------------------------------------------------------

|10 | Point Topic Ltd's (UK) World Broadband Statistics Q4/05 of March 2006.
|-- | ----------------------------------------------------------------------

|11 | Forecasted by Ovum-RHK, Inc. (USA)
|-- | ----------------------------------



- 18 -



---

Private Media Groups Internet team has combined its extensive media library with the most advanced
technology to take advantage of the growth of Internet access and new distribution methods. Private has developed several key product offerings which include a subscription based service, broadband video on demand sites, live sex chat service, adult
personals, DVD rental service, and e-commerce shop. During 2006, we had 10.8 million unique visits to our websites, an increase of 24% compared to 2005.

Key Products

Private.com (www.private.com) is the flagship site of Private Media Groups
Internet offerings. The site offers access to high-quality adult content that includes full-length Private movies, photosets, sex-stories, a full library of Private magazines in image and downloadable PDF format, and third-party content. In
addition, subscribers receive access to live webcam, live sex shows performed by couples, and adult personals. Premium content is also accessible through Private.com in a variety of different formats. The ability to purchase full-length DVD quality
movies on a rental basis is available through Divx technology at a discounted rate for subscribers. One on one live chat is also accessible to members at a discounted rate. The site offers various payment methods to suit the ever-changing demands of
the end-users that include credit card subscriptions, pay-per-minute dialers, debit cards, online checks, and SMS payments. All payments are made through a secured system and verification process that are in-line with the International and local
e-commerce regulations. The Private.com website features the most advance technology to enable Private to protect its digital assets from theft and file sharing through usage of Microsoft digital rights encryption and protection. Private also goes
the extra step to protect its library by digitally watermarking all images. Private.com acquires customers primarily through advertising in DVDs, videos, magazines and broadcast programming with minimal incremental cost. It also acquires new
customers by establishing partnerships with leading international portals.

Private Shop (www.private.com/shop) offers a complete
catalogue of Private products including Private DVDs and magazines, and adult toys available for purchase online. The site provides free pictures and free video clips to those who register with the shop. The site is built upon an extensive technical
platform that utilizes real-time, secure transaction processing. In addition, the Shop is available in multi-lingual format and currency options based on a users locale. In 2006, the average order value was US$100.

PrivateSpeed (www.privatespeed.com) is the broadband video on demand channel for Private. PrivateSpeed features an extensive collection of more
than 500 full length Private movies in both streaming and downloadable formats for rental online. Users of PrivateSpeed are offered a free membership to view trailers of movies and other premium content through a simple sign up process that collects
their email address. In 2003, Private licensed the technology of Go Internet for the backend platform for PrivateSpeed. The complete site was redone to include a new design that features a simplified user interface, new streaming, advance account
management, and searchable information. Through the partnership with Go Internet, Private has been able to significantly lower costs on it streaming and hosting solution.

TRADEMARK LICENSING

Private Licensing is a division of Private Media Group which coordinates a range
of products associated with the Private brand, which includes: the Private Clothing Line, Private Beverages (Private Energy Drink, Private Wines and Private Vodka). Other licensed product lines include novelties, accessories, lingerie, fragrances,
leather goods, nutritional supplements, aphrodisiacs and condoms.

The carefully developed Private Center concept for retailers was
introduced a few years ago. Through its Licensing Division, Private is offering a unique opportunity for adult specialist and other retailers to buy into the Private brand through licensing agreements to either upgrade their existing retail points
of sale or develop new outlets in order to satisfy the increasingly sophisticated and broad demands of adult consumers. Licensees are required to follow guidelines set by Private and the product range on offer will



- 19 -



---

span from traditional adult products such as sex toys, magazines and DVDs to lifestyle Private-branded products, ranging from street wear to lingerie. The
Private brand, valued by consumers and retailers alike thanks to its enduring focus on quality and innovation, thereby continues to meet new consumer demands, in both niche markets and broader sectors, such as the ever increasing number of female
customers.

PROPRIETARY RIGHTS

General

We believe that our branded magazine titles and logos are valuable assets and are vital to the success and future
growth of our businesses. We have filed trademark registration applications with respect to most of our trade names and logos. We believe that the name recognition and image that we have developed in each of our markets significantly enhance
customer response to our sales promotions. We intend to aggressively defend our trademarks throughout the world, and we constantly monitor the marketplace for counterfeit products. We initiate legal proceedings from time to time to prevent
unauthorized use of our trademarks.

Piracy Problems

According to figures from the Motion Picture Association of America, annual losses from video piracy are an estimated $250 million a year in the United States alone, and close to $ 3.0 billion a year worldwide.

Piracy involving adult entertainment products and services is most prevalent in markets/territories where pornography is either illegal
and/or the economy is poor. Several of these territories are typically located in Eastern Europe and the Far East. We believe that piracy is so prevalent in many of these territories that we cannot distribute our products there, as piracy undercuts
our price structure and eliminates profit margins. It is very difficult to enforce our proprietary rights in these markets.

Another piracy
problem concerns the Internet. We are currently unable to confirm that all mail order sites selling Private products actually sell our original products and not pirated copies. The problem stems from distribution procedures, which in the case of
Internet, is straight from the Internet providers order page to the consumer. Also, video streaming over the Internet renders it difficult for us to control the origin of what is shown.

Our legal counsel handles most piracy problems and attempts to resolve these matters or litigate them on a case-by-case basis.

COMPETITION

General Considerations

Our products compete with other products and services that utilize leisure time or disposable income of adult consumers. The businesses
in which we compete are highly competitive and service-oriented. We have few long-term or exclusive service agreements with our customers. Business generation is based primarily on customer satisfaction with key factors in a purchase decision,
including reliability, timeliness, quality and price. We believe that our extensive and longstanding international operations, our brand name, image and reputation, as well as the quality of our content and our distributors, provide a significant
competitive advantage over many of our competitors.

Although we believe our magazines and videos are well-established in the adult
entertainment industry, we compete with entities selling adult oriented products in retail stores, as well as through direct marketing. Many of these products are similar to ours. Over the past few years, the adult entertainment industry has
undergone significant change. Traditional producers of softcore content as well as mainstream providers of media content have shifted to producing hardcore content. As a result, we face greater competition to distribute hardcore content. This shift
has also led to industry consolidation, creating fewer, more financially formidable competitors.



- 20 -



---

Magazines

We meet with minimal direct competition from other publishers of hardcore adult magazines and paperback books. We believe that our print publications are dissimilar to other adult publications in style and format. The
only similar business of which we are aware was represented by Rodox N.V., a Dutch/ Danish corporation, which has discontinued its publishing operation. We do not believe there is presently any significant competition in this segment of our
business. Magazines such as Playboy and Penthouse and similar print publications do not compete directly with our publications, since we consider them to be softcore publications. There are several hardcore publications in each country where our
magazines are sold. In general, these are printed in limited editions and are of lower quality than our publications.

DVDs

The distribution of adult entertainment DVDs is a highly competitive business. Revenue generation for motion picture entertainment
products depends, in part, upon general economic conditions, but the competitive position of a producer or distributor is still greatly affected by the quality of, and public response to, the entertainment product it makes available to the
marketplace. Competition arises from established adult video producers and from independent companies distributing low-quality material.

Our primary competitors in the movie industry are adult motion picture studios, with in-house production and post-production capabilities. These include U.S. producers such as Video Company of America, Hustler, Vivid Film, Wicked Pictures,
Evil Angel Productions and Metro Global Media Inc. Some competitors are smaller, but locally or regionally they are capable of quickly identifying niche markets that could compete for our customers. In addition, we also compete with other forms of
media, including broadcast, cable and satellite television, direct marketing, electronic media and adult entertainment websites.

Broadcasting

The distribution of adult movies on cable and satellite television systems and hotel pay-per-view systems is
highly competitive. Competition in this area is increasing in line with increasing consumer demand for hardcore adult entertainment generally. Our strongest geographical market position for cable and television and distribution is in Europe and
Latin America, with the channels, Private Spice, Private Gold and The Private Channel, and licensing arrangements with established European television networks, such as Canal+.

The strength of consumer demand for adult oriented cable programming is evidenced by the acquisition by Playboy of two hardcore U.S. cable channels from
Vivid Film in July 2001. Until then, Playboys business had been largely confined to softcore adult entertainment and it had resisted entry into hardcore markets. Competition in this market has also been impacted by an increase in the number
and availability of satellite direct-to-home transmission channels.

In licensing, we experience competition from our video and DVD
competitors. Our position in U.S. markets is not well established, and competition in this market is strong.

Internet

The Internet market for adult oriented content has expanded dramatically over the past years. There are numerous adult media content websites competing
with ours, operated by companies that possess global distribution, broadcasting and branding.

EMPLOYEES

As of December 31, 2004, 2005 and 2006 we employed 141, 135 and 137 people, respectively. Our employees in Spain are represented by two labor unions
and we have never experienced a work stoppage. We believe that we have a good relationship with our employees.



- 21 -



---

GOVERNMENT REGULATION

We operate in a highly regulated industry. This requires us to be socially aware and sensitive to government strictures, including laws and regulations designed to protect minors or which prohibit the distribution of
obscene material. We take great care to comply with all applicable governmental laws and regulations in each jurisdiction where we conduct business. Moreover, we do not knowingly engage the services of any business or individual that does not adhere
to the same standards. Since 1965, we have never been held to have violated any laws or regulations regarding obscenity or the protection of minors.

Regulation of the Adult Entertainment Industry in the U.S.

The following is a description of some of the laws and
regulations in the United States which impact the adult entertainment industry. It is not an exhaustive description of all such laws. Moreover, we conduct business in over 35countries around the world, each of which has its own regulatory framework.
This regulatory environment is constantly changing in the geographical areas in which we conduct business, and in some instances laws which are enacted are subsequently determined by the courts to be unconstitutional.

The Classification and Rating Administration of the Motion Picture Association of America, MPAA, a motion picture industry trade association, assigns
ratings for age group suitability for theatrical and home video distribution of motion pictures. Submission of a motion picture to the MPAA for rating is voluntary, and we do not submit our motion pictures to the MPAA for review. However, with the
exception of several titles which have been re-edited for cable television, most of the movies distributed by us, if so rated, would most likely fall into the NC-17 - No Children Under 17 Admitted rating category because of their depiction of nudity
and sexually explicit content.

The right to distribute adult videocassettes, magazines and DVD products in the United States is protected
by the First and Fourteenth Amendments to the United States Constitution, which prohibits Congress or the several States from passing any law abridging the freedom of speech.

The First and Fourteenth Amendments, however, do not protect the dissemination of obscene material, and several states and communities in which our
products are distributed have enacted laws regulating the distribution of obscene material, with some offenses designated as misdemeanors and others as felonies, depending on numerous factors. The consequences for violating these state statutes are
as varied as the number of states enacting them. Similarly, specific U.S. federal regulations prohibit the dissemination of obscene material. The potential penalties for individuals (including directors, officers and employees) violating the Federal
obscenity laws include fines, community service, probation, forfeiture of assets and incarceration. The range of possible sentences requires calculations under the Federal Sentencing Guidelines, and the amount of the fine and the length of the
period of the incarceration under those guidelines are calculated based upon the retail value of the unprotected materials. Also taken into account in determining the amount of the fine, length of incarceration or other possible penalty are whether
the person accepts responsibility for his or her actions, whether the person was a minimal or minor participant in the criminal activity, whether the person was an organizer, leader, manager or supervisor, whether multiple counts were involved,
whether the person provided substantial assistance to the government, and whether the person has a prior criminal history. In addition Federal law provides for the forfeiture of: (1) any obscene material produced, transported, mailed, shipped
or received in violation of the obscenity laws; (2) any property, real or personal, constituting or traceable to gross profits or other proceeds obtained from such offense; and (3) any property, real or personal, used or intended to be
used to commit or to promote the commission of such offense, if the court in its discretion so determines, taking into consideration the nature, scope and proportionality of the use of the property in the offense.

With respect to the realm of potential penalties facing an organization such as ours, the forfeiture provisions detailed above apply to corporate assets
falling under the statute. In addition, a fine may be imposed, the amount of which is tied to the pecuniary gain to the organization from the offense or determined by a fine table tied to the severity of the offense. Also factored into determining
the amount of the fine are the number of individuals in the organization and whether an individual with substantial authority participated in, condoned, or was willfully ignorant of the offense; whether the organization had an effective program to
prevent and detect violations of the law; and whether the organization cooperated in the investigation and accepted responsibility for its criminal conduct. In addition, the organization may be subject to a term of probation of up to five years.



- 22 -



---

Federal and state obscenity laws define the legality or illegality of materials by reference to the U.S.
Supreme Courts three-prong test set forth in Miller v. California, 413 U.S. 1593 (1973). This test is used to evaluate whether materials are obscene and therefore subject to regulation. Miller provides that the following must be
considered: (a) whether the average person, applying contemporary community standards would find that the work, taken as a whole, appeals to the prurient interest; (b) whether the work depicts or describes, in a patently offensive way,
sexual conduct specifically defined by the applicable state law; and (c) whether the work, taken as a whole, lacks serious literary, artistic, political or scientific value. The Supreme Court has clarified the Miller test in recent
years, advising that the prurient interest prong and patent offensiveness prong must be measured against the standards of an average person, applying contemporary community standards, while the value prong of the test is to be judged according to a
reasonable person standard.

We are engaged in the wholesale distribution of our products to U.S. wholesalers and/or retailers. We have
taken steps to ensure compliance with all Federal, State and local regulations regulating the content of motion pictures and print products, by staying abreast of all legal developments in the areas in which motion pictures and print products are
distributed and by specifically avoiding distribution of motion pictures and print products in areas where the local standards clearly or potentially prohibit these products. In light of our efforts to review, regulate and restrict the distribution
of our materials, we believe that the distribution of our products does not violate any statutes or regulations.

Many of the communities
in the areas in which we offer or intend to offer products or franchises, have enacted zoning ordinances restricting the retail sale of adult entertainment products. We supply products only in locations where the retail sale of adult entertainment
products is permitted.

In February 1996, the U.S. Congress passed the Telecommunications Act. Some provisions of the Telecommunications
Act are directed exclusively at cable programming in general and adult cable programming in particular. In some cable systems, audio or momentary bits of video of premium or pay-per-view channels may accidentally become available to non-subscribing
cable customers. This is called bleeding. The practical effect of Section 505 of the Telecommunications Act is to require many existing cable systems to employ additional blocking technology in every household in every cable system that offers
adult programming, whether or not customers request it or need it, to prevent any possibility of bleeding, or to restrict the period during which the programming is transmitted from 10:00 p.m. to 6:00 a.m. Penalties for violation of the
Telecommunications Act are significant and include fines and imprisonment. Surveying of cable operators and initial results indicate that most will choose to comply with Section 505 by restricting the hours of transmission. We believe that our
revenues will be marginally adversely affected as a result of enforcement of Section 505. However, as digital technology (which is unaffected by Section 505) becomes more available, we believe that ultimately the impact will be
insignificant.

As discussed above, federal and state government officials have targeted sin industries, such as tobacco, alcohol, and
adult entertainment for special tax treatment and legislation. In 1996, U.S. Congress passed the Communications Decency Act of 1996, or the CDA. Recently, the U.S. Supreme Court, in ACLU v. Reno, held certain substantive provisions of the CDA
unconstitutional. Businesses in the adult entertainment and programming industries expended millions of dollars in legal and other fees in overturning the CDA. Investors should understand that the adult entertainment industry may continue to be a
target for legislation. In the event we must defend ourselves and/or join with other companies in the adult programming business to protect our rights, we may incur significant expenses that could have a material adverse effect on our business and
operating results.

Child Pornography and Non-Mainstream Content

We believe that roughly 90% of the adult material produced and distributed over the past 15 years contains mainstream sexual acts between consenting
adults. The rest could be classified as specialty material which does not contain explicit sex, but which still involves consenting adults (i.e. fetish, bondage, etc.). Mainstream sex acts means intercourse, oral sex, anal sex, group sex, etc. Our
adult movies do not contain any depictions, let alone actual performances of rape, sex with coercion, animals, urination, defecation, violence, incest or child pornography.



- 23 -



---

Since 1990, the Free Speech Coalition has worked with the U.S. government to create a workable regulatory
system designated to prevent minors from working in the adult industry. Child Protection Restoration and Penalties Enhancement Act of 1990 (18 U.S.C. section 2257) requires, in essence, that no one can work without having copies of their passport or
drivers license, and a declaration under perjury of their age and true name, on file with a designated Custodian of Records, and available for inspection by law enforcement.

As indicated above, all of our products are all in compliance with 18 U.S.C. Section 2257 and all models performing in our productions are 18 years
of age or older.

Internet Regulation

Government regulation of the Internet is a rapidly developing area and, therefore, adds additional uncertainty to our business. New laws or regulations relating to the Internet, or more aggressive application of existing laws, could
decrease the growth of our websites, prevent us from making our content available in various jurisdictions or otherwise have a material adverse effect on our business, financial condition and operating results. These new laws or regulations could
relate to liability for information retrieved from or transmitted over the Internet, taxation, user privacy and other matters relating to our products and services. For example, the U.S. government has recently enacted laws regarding website
privacy, copyrights and taxation. Moreover, the application to the Internet of other existing laws governing issues such as intellectual property ownership and infringement, pornography, obscenity, libel, employment and personal privacy is uncertain
and developing.

Regulation of the Internet outside the United States

We may also be subject to claims based upon the content that is available on our websites through links to other sites and in jurisdictions that we have
not previously distributed content in. For example, a recent French ruling banning the sale of Nazi memorabilia in France suggests that website operators may be forced to undertake expensive security measures to block certain users or face
significant fines. Implementing such security measures to reduce our exposure to this liability may require us to take steps that would substantially limit the attractiveness of our websites and/or their availability in various geographic areas,
which could negatively impact their ability to generate revenue.

SEASONALITY

Our businesses are generally not seasonal in nature. However, June, July and August are typically impacted by smaller orders from some European and U.S.
distributors, due to the holiday season.



- 24 -



---

|ITEM 1A. | RISK FACTORS
|-------- | ------------

You should carefully consider the
risks described below, together with all of the other information contained in this Annual Report on Form 10-K in evaluating our business and us. The risks and uncertainties below are not the only ones we face. Additional risks and uncertainties not
presently known to us, or that we currently deem immaterial, may also impair our business operations. If any of the following risks actually occur, our business, financial condition or results of operations could be materially and adversely
affected. In that case, the trading price of our common stock could decline, and you may lose all or part of your investment.

Our future capital requirements and needs for additional financing are uncertain. We believe that current and future available capital resources, including cash flow from operations, will be adequate to fund our working
capital requirements based upon our present level of operations for the 12 month period following the date of this annual report. However, future events may cause us to seek additional capital sooner. If additional capital resources are required,
these funds may not be available on favorable terms, or at all. If we raise additional capital through the sale of equity or convertible debt securities, the issuance of these securities could result in dilution to existing shareholders. The
unavailability of funds could have a material adverse effect on our financial condition, results of operations and our ability to expand operations.

Our business involves the provision of sexually explicit content which can create negative publicity, lawsuits and boycotts.We are engaged in the business of providing adult-oriented, sexually explicit
products worldwide. Many people regard our primary business as unwholesome. Various national and local governments, along with religious and childrens advocacy groups, consistently propose and enact legislation to restrict the provision of,
access to, and content of such entertainment. These groups also often file lawsuits against providers of adult entertainment, encourage boycotts against such providers and mount negative publicity campaigns. In this regard, our magazines, and some
of our distribution outlets and advertisers, have from time to time been the target of groups who seek to limit the availability of our products because of their content. We expect to continue to be subject to these activities.

The adult-oriented content of our websites may also subject us to obscenity or other legal claims by third parties. We may also be subject to claims
based upon the content that is available on our websites through links to other sites and in jurisdictions that we have not previously distributed content in. Implementing measures to reduce our exposure to this liability may require us to take
steps that would substantially limit the attractiveness of our websites and/or their availability in various geographic areas, which could negatively impact their ability to generate revenue.

In addition, some investors, investment banks, market makers, lenders and others in the investment community may refuse to participate in the market for
our common stock, financings or other activities due to the nature of our primary business. These refusals may negatively impact the value of our common stock and our opportunities to attract market support.

We face online security risks in connection with our Internet business.Online security breaches could materially adversely affect our
business. Any well-publicized compromise of security could deter use of the Internet in general or use of the Internet to conduct transactions that involve transmitting confidential information or downloading sensitive materials in particular. For
example, events such as the November 2001 security breach of the Playboy.com website that allowed a computer hacker to steal customers credit card numbers could deter current and future subscribers from using or subscribing to our website. In
offering online payment services, we will increasingly rely on technology licensed from third parties to provide the security and authentication necessary to effect secure transmission of confidential information, such as consumer credit card
numbers. Advances in computer capabilities, new discoveries in the field of data encryption or other developments could compromise or breach the methods and procedures that we use to protect our consumers transaction data. In addition,
experienced programmers may attempt to steal proprietary information or cause interruptions in our services. To prevent such developments we may need to expend significant capital and other resources to protect against these problems.

Continued imposition of tighter processing restrictions by credit card associations and acquiring banks would make it more difficult to generate
revenues from our websites.Our ability to accept credit cards as a form of payment for our online products and services is critical to us. There are ongoing efforts by credit card associations to restrict the processing of credit cards for
online adult-



- 25 -



---

related content. To protect against such restrictions, we must invest heavily in new technologies to protect against fraud. Unlike a merchant handling a
sales transaction in a non-Internet environment, e-commerce merchants are fully responsible for all fraud perpetrated against them.

Our
ability to accept credit cards as a form of payment for our online products and services could be restricted or denied for many reasons, including:



| |  |  | Visa Tier 1 capital ratio requirements for financial institutions have significantly reduced the total dollar sales volume of Visa credit card activity that any
bank can process in any given month;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | if we experience excessive chargebacks and/or credits;
| | - |  | -------------------------------------------------------



| |  |  | if we experience excessive fraud ratios;
| | - |  | ----------------------------------------



| |  |  | if there is a breach of our security resulting in a theft of credit card data;
| | - |  | ------------------------------------------------------------------------------



| |  |  | if there is a change in policy of the acquiring banks and/or credit card associations with respect to the processing of credit card charges for adult-related
content;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | tightening of credit card association chargeback regulations in international commerce;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | banks might choose not to accept accounts with adult-related content, in a similar manner to one bank in Spain which we previously used.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------

American Express has instituted a policy of not processing credit card charges for online, adult-related content. If
other credit card processing companies were to implement a similar policy, this could have a material adverse effect on our business, results of operations and financial condition.

We outsource our production and distribution. We acquire still photography and motion pictures from independent directors and we rely on
third-party distributors to deliver our products to end-users through multiple distribution channels, including newsstands, the Internet and broadcasting. Our relationship with such directors and distributors is contractually based. We cannot
guarantee that our contracts with directors will be fulfilled or that we will enter into new ones, in which case we may not have adequate content for our magazines and movies. Also, we cannot guarantee that our contracts with distributors will be
renewed, in which case we may not be able to sell new products through some or all channels or into some countries. Failure to secure new production contracts, to secure the fulfillment of current contracts or to maintain our current distribution
contracts could have a material adverse effect on our business, results of operations and financial condition.

We are dependent upon
key employees. Our future success depends, to a significant degree, on the continued services of our executive officers and other key personnel, including Berth Milton, Peter Cohen, Javier Sánchez and Johan Gillborg. We have not
procured key-man life insurance and there is no guarantee that we will be able to obtain such insurance in the future should we so desire. Mr. Milton is the founder of our principal operating division, the Milcap Group, and has taken part in
our management since the acquisition of the trademark Private in 1990. We cannot guarantee that we will be successful in retaining his services in the future. We do not presently have employment agreements with many of our executive officers or key
personnel described. The loss of the services of any of them or an inability to continue to attract, motivate and retain highly qualified and talented personnel, including software development technical personnel, could have a material adverse
effect on our business and operating results.

Our business is highly competitive.We compete in all aspects of our business,
including price, promptness of service and product quality. We compete with a number of other businesses, offering various adult-oriented leisure-time activities, including Playboy Enterprises, Inc., Vivid Entertainment, Larry Flynt Publications,
Inc. (Hustler), Video Company of America and Beate Uhse AG. Some of our competitors have significantly greater market presence, name recognition and financial and technical resources than we do. In addition, these companies may develop products or
services that are more effective than our products or services and/or they may be more successful than us in marketing their products or services. We believe that the adult entertainment market will continue to shift towards the use of explicit
sexual content, our principal market, resulting in increased competition in this area of our business. In our Internet business, we compete with other adult media content websites as to the content of their programming and the subscription fees that
are offered to members. In addition, if free adult media content on the Internet becomes more widely available, this may negatively impact our ability to attract fee-paying members. To the extent that current and potential competitors compete on the
basis of price, this could result in lower margins for our products.



- 26 -



---

We are subject to rapidly changing technology.We are engaged in businesses that have
undergone rapid technological change over the past few years. Therefore, we face risks inherent in businesses that are subject to rapid technological advancement and changes in consumer demands. This includes the possibility that a technology that
we have invested in may become obsolete, requiring us to invest in new technology. For example, we recently discontinued production of our CD-Rom lines and video cassette products in favor of DVDs. Our future success will depend, in part, on our
ability to adapt to rapidly changing technologies, to enhance existing services and to develop and introduce a variety of new services to address changing demands of our consumers.

New technological discoveries may render our equipment uneconomical or obsolete.As technologies change, the equipment used in our markets
may become obsolete. As a result, we subcontract and intend to continue to subcontract capital intensive or technically complex businesses such as editing, DVD replication and other similar businesses. However, we may not have access to these
subcontractors when their services are required, and their services may not be available on favorable terms.

Increased government
regulation in the United States or abroad could limit our ability to deliver content and expand our business. New laws or regulations relating to the Internet, or more aggressive application of existing laws, could decrease the growth of our
websites, prevent us from making our content available in various jurisdictions or otherwise have a material adverse effect on our business, financial condition and operating results. These new laws or regulations could relate to liability for
information retrieved from or transmitted over the Internet, taxation, user privacy and other matters relating to our products and services. For example, the U.S. government has recently enacted laws regarding website privacy, copyrights and
taxation. Moreover, the application to the Internet of other existing laws governing issues such as intellectual property ownership and infringement, pornography, obscenity, libel, employment and personal privacy is uncertain and developing.

Cable system operators could also become subject to new governmental regulations that could further restrict their ability to broadcast
our programming. If new regulations make it more difficult for cable operators to broadcast our programming, our operating performance would be adversely affected.

We are currently in a significant legal dispute with the Swedish tax authority.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.

We face risks relating to our proprietary intellectual property rights.We rely on a combination of copyright and trademark laws, trade secrets, software security measures, license agreements and
non-disclosure agreements to protect our proprietary products. Despite these precautions, it may be possible for unauthorized third parties to copy parts of, or otherwise obtain and use, our products without authorization, or to substantially use
our concepts and market them, trading on our established customer base. Products sold over the Internet are particularly vulnerable to piracy, particularly in some developing countries. In addition, we cannot be certain that others will not develop
substantially equivalent or superseding products, thereby reducing the value of our proprietary rights. Confidentiality agreements with our employees or license agreements with our customers may not provide meaningful protection for our proprietary
information in the event of any unauthorized use or disclosure of that proprietary information.

We do not believe that our products
infringe the proprietary rights of third parties, and we are not currently engaged in any intellectual property litigation or proceedings. Nonetheless, in the future we could become the subject of infringement claims or legal proceedings by third
parties with respect to current or future products. In addition, we may initiate claims or litigation against third parties for infringement of our proprietary rights or to establish the validity of our proprietary rights. We cannot be sure that any



- 27 -



---

lawsuits or other actions brought by us will be successful or that we will not be found to infringe the intellectual property rights of third parties. In
addition, to the extent we may desire, or are required, to obtain licenses to patents or proprietary rights of others, there can be no guarantee that any such licenses will be made available on terms acceptable to us, if at all.

Enforcement of civil liabilities against Private Media Group and its management may be difficult.Private Media Group, Inc. is a
corporation organized under the laws of the State of Nevada. Our agent for service of process in the United States is Gateway Enterprises, Inc., whose address is 3230 Flamingo Road, Suite 156, Las Vegas, Nevada 89121. Presently, all of our directors
and officers reside outside the United States. As a result, it may not be possible for investors to effect service of process within the United States upon them or to enforce, in courts outside the United States, judgments against these persons
obtained in U.S. courts based upon the civil liability provisions of the U.S. federal securities laws. In addition, since the large majority of our assets are located outside the United States, any judgment obtained in the United States against us
may not be collectible within the United States.

There are risks associated with our foreign operations.Most of our
operations are conducted outside the United States. In addition, our growth strategy contemplates increased services to foreign customers and to domestic customers distributing programming to international markets. As a consequence of the global
nature of our business, we will be exposed to market risks from changes in interest rates and foreign currency exchange rates that may adversely affect our results of operations and financial condition. By virtue of our significant operations
outside the United States, we will be subject to the risks normally associated with cross-border business transactions and activities, including those relating to delayed payments from customers in some countries or difficulties in the collection of
receivables generally.

In addition, we will be exposed to the risk of changes in social, political and economic conditions in the
countries where we engage in business. Political and economic instability in these countries could adversely affect our business activities and operations. Unexpected changes in local regulatory requirements, tariffs and other trade barriers and
price or exchange controls could limit operations and make the repatriation of profits difficult. In addition, the uncertainty of differing legal environments could limit our ability to effectively enforce our rights in some markets.

We are subject to risks relating to performers.Our movie, video and photo productions are subject to U.S. and foreign regulations which
govern the terms and conditions under which sexually explicit media productions may occur. We have adopted practices and procedures intended to ensure compliance with these regulations. Although these measures are intended to protect us from
liability under applicable U.S. and foreign laws governing sexually explicit media productions, we cannot guarantee that we will not be subject to successful legal attacks in the future.

We do not expect to pay dividends on our common stock in the foreseeable future. Although our shareholders may receive dividends if, as and
when declared by our board of directors, we do not intend to pay dividends on our common stock in the foreseeable future. Therefore, you should not purchase our common stock if you need immediate or future income by way of dividends from your
investment.

We may issue additional shares of our capital stock that could dilute the value of your shares of common stock.
We are authorized to issue 110,000,000 shares of our capital stock, consisting of 100,000,000 shares of our common stock and 10,000,000 shares of our preferred stock. At March 23, 2007, 53,148,165 shares of our common stock and no shares of our
preferred stock were issued and outstanding, and approximately 3,004,436 shares of our common stock were issuable upon the exercise of options or warrants.

Should we obtain additional financing, we may issue authorized and unissued shares of common stock at below current market prices or preferred stock that could dilute the earnings per share and book value of your
shares of our common stock.

There are risks relating to the issuance of additional shares of preferred stock, including deterring
attempts by third parties to acquire us.Our board of directors has the authority to issue up to 10,000,000 shares of preferred stock, none of which are currently issued and outstanding, and to determine their price, and other rights,
preferences, privileges and restrictions without any further vote or action by our stockholders. The rights of the holders of common stock are subject to, and may be adversely affected by, the rights of the holders of any preferred stock, including
preferred stock that we may issue in the future. If preferred stock is issued, it may



- 28 -



---

rank senior to our common stock in respect of the right to receive dividends and to participate in distributions or payments in the event of our liquidation,
dissolution or winding up. The provisions in our articles of incorporation authorizing preferred stock could delay, defer or prevent a change of control and could adversely affect the voting and other rights of holders of our common stock, including
the loss of voting control to others, which could make it more difficult for a third party to acquire control of us.

We are
controlled by existing management and shareholders. Our officers and directors beneficially own or control more than 50% of our issued and outstanding stock. These shareholders effectively exercise control over all matters requiring approval
by our shareholders, including the election of directors and the approval of significant corporate transactions. Their interests may differ from the interests of other shareholders and, therefore, result in corporate decisions that may be
disadvantageous to other shareholders. This concentration of ownership may also have the effect of delaying or preventing a change in control, which could have a material adverse effect on our stock price.

There may be adverse consequences to our shareholders and our business if our common stock ceases to be quoted on the NASDAQ Stock Market or a
principal stock exchange. To continue to be listed on the NASDAQ Stock Market, we must maintain certain requirements. If we fail to satisfy one or more of the requirements, our common stock may be delisted. If our common stock is delisted,
and does not become listed on another stock exchange, then it will be traded, if at all, in the over-the-counter market commonly referred to as the NASD OTC Bulletin Board or the pink sheets. If this occurs, it may be more difficult for
you to sell our common stock. In addition, under the terms of the convertible notes issued by us, the holders of these notes are entitled to accelerate the payment of these notes if we fail to maintain our listing on NASDAQ or a principal stock
exchange.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

Not applicable



|ITEM 2. | PROPERTIES
|------- | ----------

Private Media Group maintains an office
in the United States at 3230 Flamingo Road, Suite 156, Las Vegas, Nevada 89121.

In January 2002 Milcap Media Group renewed the lease for
the building it currently occupies, located at Carretera de Rubi 22, 08173 Sant Cugat del Valles, Barcelona, Spain, for a further term of five years. Average monthly base rental expense is approximately $ 28,000. The building is currently used by
all of our operating departments, primarily for marketing, administration and post production. In addition, the building serves as the European headquarters of Private Media Group, Inc. In addition, Milcap Media Group leases warehouse space also
located on Carretera de Rubi. The lease expires in 2007 and the average monthly base rental expense is approximately $ 21,000. We recognize the rent expense on a straight-line basis over the term of the leases. Additionally, the leases requires us
to pay our proportionate share of the buildings real estate taxes and operating expenses.

Currently, in addition to Barcelona,
Spain, the groups subsidiaries lease office and warehouse space in Sweden; Stockholm, Knegsel, the Netherlands; Paris, France and Montreal, Canada.



|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------

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



- 29 -



---

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.

We are from time to time a defendant in suits
for defamation and violation of rights of privacy, many of which allege substantial or unspecified damages, which we vigorously defend.

We
are presently engaged in litigation, most of which is generally incidental to the normal conduct of our business and is immaterial in amount. We believe that our reserves are adequate and that no such action will have a material adverse impact on
our financial condition. However, there can be no assurance that our ultimate liability will not exceed our reserves.

Except as disclosed
above, neither Private Media Group, Inc. nor its subsidiaries is or has been, during the last two fiscal years, involved in any other litigation or arbitration proceedings which have had or might have a material influence on our financial condition
or results of operations.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

Our 2006 Annual Meeting of Shareholders was held on December 18, 2006. At the Annual Meeting each of our five nominees was elected to serve as a director until the next Annual Meeting of Shareholders. The election results were as
follows:

Election of Five Directors:



|                  |  |            |  |         
|----------------- |  | ---------- |  | --------
|Name              |  | For        |  | Withheld
|Berth H. Milton   |  | 35,701,791 |  | 2,335   
|Bo Rodebrant      |  | 35,872,987 |  | 2,335   
|Lluis Torralba    |  | 35,870,894 |  | 2,335   
|Johan G. Carlberg |  | 35,871,040 |  | 2,335   
|Daniel Sánchez    |  | 35,870,927 |  | 2,335   

No other matter was submitted to a vote at the 2006 Annual Meeting.



- 30 -



---

PART II



|ITEM 5. | MARKET FOR THE REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ----------------------------------------------------------------------------------------------------------------

Market for Private Media Group, Inc. Common Stock

The
common stock of Private Media Group, Inc. has traded on the NASDAQ National and Global Markets since February 1, 1999 under the symbol PRVT. Previously, our common stock traded on the NASD, Inc. OTC Bulletin Board since
March 29, 1996. The following table sets forth the range of representative high and low bid prices for the common stock for the periods indicated, as reported by the NASDAQ Stock Market. Quotations represent inter-dealer prices, do not include
retail markups, markdowns or commissions and may not represent actual transactions.



|               |  |      |      |     |   |     
|-------------- |  | ---- | ---- | --- | - | ----
|               |  | High |      | Low
|Fiscal 2006:   |  |      |      |     |   |     
|First Quarter  |  | $    | 5.55 |     | $ | 2.30
|Second Quarter |  | $    | 4.87 |     | $ | 3.68
|Third Quarter  |  | $    | 4.71 |     | $ | 3.70
|Fourth Quarter |  | $    | 4.20 |     | $ | 3.30
|               |  |     
|Fiscal 2005:   |  |      |      |     |   |     
|First Quarter  |  | $    | 5.22 |     | $ | 4.04
|Second Quarter |  | $    | 4.15 |     | $ | 2.06
|Third Quarter  |  | $    | 3.85 |     | $ | 1.99
|Fourth Quarter |  | $    | 2.25 |     | $ | 2.14

On March 23, 2007, the last sales price reported on the NASDAQ Stock Market was $ 2.26. On
November 17, 2006, there were 178 shareholders of record and approximately 1,800 beneficial owners of our common stock.

Dividend Policy

We did not pay any cash dividends during our last two fiscal years and we do not contemplate doing so in the near future. We currently
intend to retain all earnings to finance the development and expansion of our operations, and do not anticipate paying cash dividends on our shares of common stock in the foreseeable future. Our future dividend policy will be determined by our Board
of Directors on the basis of various factors, including results of operations, financial condition, business opportunities and capital requirements. The payment of dividends will also be subject to the requirements of Nevada Law, as well as
restrictive financial covenants which may be required in credit agreements.

Sale of Unregistered Securities in the Fourth Quarter of 2006

During the three months ended December 31, 2006, we sold no unregistered securities.

Performance Graph

The following graph compares on a
cumulative basis the yearly percentage change, assuming dividend reinvestment, over the five fiscal years in (a) the total shareholder return on common stock of Private Media Group, Inc. with (b) the total return on the Standard &
Poors SmallCap 600 index and (c) the total return on a peer group. The Standard & Poors SmallCap 600 index covers approximately 3% of the US domestic equities market and includes a total of 600 companies with a market
capitalization ranging from $70 million to $3.7 billion. The average market capitalization per company is approximately $ 0.97 billion. The peer group is an



- 31 -



---

index weighted by the relative market capitalization of the following two companies, which were selected for being in an industry related to that of Private
Media Group, Inc. (provider of adult content). The companies are Playboy and New Frontier Media. The comparisons in the graph are required by the SEC and are not intended to forecast or be indicative of possible future performance of Private Media
Group, Inc. common stock.

LOGO

COMPARISON OF FIVE YEAR CUMULATIVE TOTAL RETURN (*)



|                          |  |      |  |      |  |      |  |      |  |      |  |     
|------------------------- |  | ---- |  | ---- |  | ---- |  | ---- |  | ---- |  | ----
|                          |  | 2001 |  | 2002 |  | 2003 |  | 2004 |  | 2005 |  | 2006
|Private Media Group, Inc. |  | 100  |  | 33   |  | 22   |  | 43   |  | 25   |  | 41  
|S&P SmallCap 600 Index    |  | 100  |  | 85   |  | 116  |  | 142  |  | 151  |  | 172 
|Peer Group                |  | 100  |  | 56   |  | 112  |  | 132  |  | 123  |  | 125 

---

|(*) | $ 100 invested on December 31, 2001 in stock or index, including reinvestment of dividends. Fiscal year ending December 31.
|--- | ---------------------------------------------------------------------------------------------------------------------------

Stock Dividend

We implemented a 3:1 stock dividend
whereby each holder of record of our common stock on May 30, 2000, received two additional shares of common stock for each share owned on the record date. Corresponding adjustments have been made to the warrants and options outstanding on the
record date as well as the Series A Preferred Stock to reflect adjusted conversion and dividend terms. Accordingly, all share and per share values reflected have been adjusted to give effect to the stock dividend.

Transfer Agent

The transfer agent and registrar for
our common stock is InterWest Transfer Co., Inc., 1981 East 4800 South, Suite 100, Salt Lake City, Utah 84117.



- 32 -



---

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 twelve months ended December 31, 2006



|                |  |                                   |  |                                |      |                                                                                  |   |                                                                                                                  |  
|--------------- |  | --------------------------------- |  | ------------------------------ | ---- | -------------------------------------------------------------------------------- | - | ---------------------------------------------------------------------------------------------------------------- | -
|Period          |  | (a) TotalNumber ofSharesPurchased |  | (b) AveragePrice PaidPer Share |      | (c) Total Number ofShares Purchasedas Part of
PubliclyAnnounced Plans orPrograms |   | (d) Maximum Number (orApproximate Dollar Value)of Shares That May Yet BePurchased Under
the Plansor Programs (1)
|January, 2006   |  | 10,935                            |  | $                              | 3.57 |                                                                                  |  |                                                                                                                  | 
|February, 2006  |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|March, 2006     |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|April, 2006     |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|May, 2006       |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|June, 2006      |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|July, 2006      |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|August, 2006    |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|September, 2006 |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|October, 2006   |  | 32,000                            |  | $                              | 4.75 |                                                                                  |  |                                                                                                                  | 
|November, 2006  |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|December, 2006  |  |                                  |  |                                |     |                                                                                  |  |                                                                                                                  | 
|                |  |                                   |  |                                |      |                                                                                  |   |                                                                                                                  |  
|Total (1)       |  | 42,935                            |  | $                              | 4.45 |                                                                                  |  |                                                                                                                  | 
|                |  |                                   |  |                                |      |                                                                                  |   |                                                                                                                  |  

---

|(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 2,999 shares of common stock under this arrangement.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 33 -



---

|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

The following table
presents selected consolidated financial information for the five years ended December 31, 2006. The selected financial information has been derived from our audited consolidated financial statements. This selected consolidated financial
information should be read along with our historical consolidated financial statements and related notes, and Managements Discussion and Analysis of Financial Condition and Results of Operations included in or appearing elsewhere
in this Report.



|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|------------------------------------------------------------------ |  | ------------------------------------- | - |  | ---------- | - |  | ---------- | - |  | ---------- | - |  | ---------- | - |  | ---------- | -
|                                                                   |  | Years ended December 31,              |  
|                                                                   |  | 2006                                  |   |  | 2006       |   |  | 2005       |   |  | 2004       |   |  | 2003       |   |  | 2002       |  
|                                                                   |  | USD                                   |   |  | EUR        |   |  | EUR        |   |  | EUR        |   |  | EUR        |   |  | EUR        |  
|                                                                   |  | (in thousands, except per share data) |  
|Statement of Income Data:                                          |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Net sales                                                          |  | 38,417                                |   |  | 29,197     |   |  | 27,771     |   |  | 35,612     |   |  | 38,491     |   |  | 39,410     |  
|Cost of sales                                                      |  | 18,610                                |   |  | 14,144     |   |  | 14,597     |   |  | 19,198     |   |  | 19,081     |   |  | 17,031     |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Gross Profit                                                       |  | 19,806                                |   |  | 15,053     |   |  | 13,175     |   |  | 16,415     |   |  | 19,411     |   |  | 22,379     |  
|Selling, general and administrative expenses                       |  | 18,477                                |   |  | 14,043     |   |  | 14,430     |   |  | 17,976     |   |  | 19,871     |   |  | 20,562     |  
|Offering expenses                                                  |  |                                      |   |  |           |   |  |           |   |  |           |   |  |           |   |  | 1,569      |  
|Gain on sale of building                                           |  |                                      |   |  |           |   |  | 1,279      |   |  |           |   |  |           |   |  |           |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Operating income (loss)                                            |  | 1,329                                 |   |  | 1,010      |   |  | 24         |   |  | (1,561     | ) |  | (461       | ) |  | 249        |  
|Interest expense                                                   |  | 767                                   |   |  | 583        |   |  | 742        |   |  | 768        |   |  | 761        |   |  | 366        |  
|Interest income                                                    |  | 303                                   |   |  | 230        |   |  | 234        |   |  | 165        |   |  | 147        |   |  | 327        |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Income (loss) before income taxes                                  |  | 865                                   |   |  | 657        |   |  | (484       | ) |  | (2,164     | ) |  | (1,075     | ) |  | 210        |  
|Income taxes (benefit) from continuing operations                  |  | (622                                  | ) |  | (473       | ) |  | (548       | ) |  | (1,327     | ) |  | (504       | ) |  | (130       | )
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Income (loss) from continuing operations                           |  | 1,487                                 |   |  | 1,130      |   |  | 60         |   |  | (837       | ) |  | (570       | ) |  | 340        |  
|                                                                   |  |                                       |   |  |            |  
|Discontinued operations:                                           |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Loss from discontinued operations                                  |  | (1,187                                | ) |  | (902       | ) |  | (22        | ) |  |           |   |  |           |   |  |           |  
|Income tax (benefit)                                               |  | (330                                  | ) |  | (251       | ) |  | (8         | ) |  |           |   |  |           |   |  |           |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Loss on discontinued operations                                    |  | (856                                  | ) |  | (651       | ) |  | (14        | ) |  |           |   |  |           |   |  |           |  
|Net income (loss)                                                  |  | 630                                   |   |  | 479        |   |  | 50         |   |  | (837       | ) |  | (570       | ) |  | 340        |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Other Comprehensive Income:                                        |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Unrealized loss on short-term investment                           |  |                                       |   |  |            |   |  |           |   |  |           |   |  |           |   |  | (67        | )
|Foreign currency translation adjustments                           |  | (164                                  | ) |  | (124       | ) |  | (626       | ) |  | (318       | ) |  | 642        |   |  | 666        |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Comprehensive income                                               |  | 467                                   |   |  | 355        |   |  | (576       | ) |  | (1,155     | ) |  | 72         |   |  | 939        |  
|Income (loss) applicable to common shareholders                    |  | 630                                   |   |  | 479        |   |  | 50         |   |  | (1,155     | ) |  | (718       | ) |  | (1,107     | )
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Weighted average of shares outstanding:                            |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Basic                                                              |  | 52,858,131                            |   |  | 52,858,131 |   |  | 51,720,180 |   |  | 50,136,203 |   |  | 43,493,163 |   |  | 28,626,327 |  
|Diluted                                                            |  | 53,483,094                            |   |  | 53,483,094 |   |  | 53,155,311 |   |  | N/A        |   |  | N/A        |   |  | N/A        |  
|Basic income (loss) per share from continuing operations           |  | 0.03                                  |   |  | 0.02       |   |  | 0.00       |   |  | (0.02      | ) |  | (0.02      | ) |  | (0.04      | )
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Fully diluted income (loss) per share from continuing operations   |  | 0.03                                  |   |  | 0.02       |   |  | 0.00       |   |  | (0.02      | ) |  | (0.02      | ) |  | (0.04      | )
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Basic income (loss) per share from discontinued operations         |  | (0.02                                 | ) |  | (0.01      | ) |  | 0.00       |   |  |           |   |  |           |   |  |           |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Fully diluted income (loss) per share from discontinued operations |  | (0.02                                 | ) |  | (0.01      | ) |  | 0.00       |   |  |           |   |  |           |   |  |           |  
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Basic income (loss) per share                                      |  | 0.01                                  |   |  | 0.01       |   |  | 0.00       |   |  | (0.02      | ) |  | (0.02      | ) |  | (0.04      | )
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Fully diluted income (loss) per share                              |  | 0.01                                  |   |  | 0.01       |   |  | 0.00       |   |  | (0.02      | ) |  | (0.02      | ) |  | (0.04      | )
|                                                                   |  |                                       |   |  |            |   |  |            |   |  |            |   |  |            |   |  |            |  
|Dividends declared per common Share                                |  |                                      |   |  |           |   |  |           |   |  |           |   |  |           |   |  |           |  



- 34 -



---

|                                 |  |                     |  |        |  |        |  |        |  |        |  |       
|-------------------------------- |  | ------------------- |  | ------ |  | ------ |  | ------ |  | ------ |  | ------
|Selected financial data (contd) |  |                    
|                                 |  | As per December 31,
|                                 |  | 2006                |  | 2006   |  | 2005   |  | 2004   |  | 2003   |  | 2002  
|                                 |  | USD                 |  | EUR    |  | EUR    |  | EUR    |  | EUR    |  | EUR   
|                                 |  | (in thousands)     
|Balance Sheet Data:              |  |                     |  |        |  |        |  |        |  |        |  |       
|Cash and cash equivalents        |  | 3,065               |  | 2,329  |  | 3,112  |  | 3,261  |  | 856    |  | 1,694 
|Working capital                  |  | 27,715              |  | 21,064 |  | 20,150 |  | 17,166 |  | 13,293 |  | 15,287
|Total assets                     |  | 74,823              |  | 56,866 |  | 58,901 |  | 62,205 |  | 68,149 |  | 68,989
|Total debt                       |  | 5,187               |  | 3,942  |  | 5,918  |  | 9,756  |  | 13,732 |  | 16,486
|Total shareholders Equity       |  | 60,965              |  | 46,333 |  | 44,889 |  | 44,951 |  | 44,157 |  | 43,451



|ITEM 7. | 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.

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, video cassettes and digital media content for Broadcasting, Broadband 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.

In June 1998, we acquired Milcap Media Limited, its subsidiaries and Cine Craft. Prior to these acquisitions, we were a holding company. Milcap Media
Limited, its subsidiaries and Cine Craft were the acquirees, but for accounting purposes they were deemed to be the acquirors. We became a U.S. reporting company following the 1998 acquisitions.

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 DVD and videocassette formats;
|- |  | -------------------------------------------------



| |  | 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.
|- |  | --------------------------------------------



- 35 -



---

The following table illustrates our net sales by product group for the periods indicated.



|                           |  |                          |  |        |  |       
|-------------------------- |  | ------------------------ |  | ------ |  | ------
|                           |  | Years ended December 31,
|                           |  | 2004                     |  | 2005   |  | 2006  
|                           |  | EUR                      |  | EUR    |  | EUR   
|                           |  | (in thousands)          
|Net sales by product group |  |                         
|Magazine                   |  | 5,121                    |  | 3,739  |  | 2,275 
|Video                      |  | 2,130                    |  | 270    |  |      
|DVDs                      |  | 19,488                   |  | 15,087 |  | 12,571
|Internet                   |  | 4,859                    |  | 4,098  |  | 4,326 
|Broadcasting               |  | 3,463                    |  | 3,574  |  | 8,057 
|Wireless                   |  | 551                      |  | 1,006  |  | 1,968 
|                           |  |                          |  |        |  |       
|Total                      |  | 35,612                   |  | 27,774 |  | 29,197
|                           |  |                          |  |        |  |       

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, Internet, broadcasting and wireless. We expect net sales from DVDs, Internet, wireless and broadcasting to grow during the coming years.

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 $1.00 per unit. Our DVDs are duplicated on an all region format, playable on both NTSC and PAL with multiple languages and
sub-titles.

We released 110 titles on DVD during 2006, 113 titles on DVD during 2005 and 104 titles during 2004 , including both new and
archival material. We plan to release approximately 110 proprietary titles on DVDs in 2007.

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, DVD broadcasting and wireless. 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

In December 2003, a group-wide review of operations was initiated. The objective of the review was to restructure our operations to focus on our core business and reduce or abandon spending on, and investments in, activities not generating
sufficient gross profits and/or operating profits. The review resulted in reduced selling, general and administrative expenses in the areas targeted and had a positive impact on the results of operations in both in 2004, 2005 and 2006.

The group-wide review initiated in 2003 also resulted in the restructuring of our US operations and our US subsidiary



- 36 -



---

outsourced its distribution of physical products, inclusive of Internet shop fulfillment. The restructuring started September 30, 2004 and was completed
during the first quarter of 2005. The impact of the restructuring increased operating profit in 2005 compared to 2004, however, the restructuring reduced sales from the US compared to 2004 since we are reporting sales net of agents commission
as from January 1, 2005.

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.

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 and 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 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.



- 37 -



---

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.

In 2004, the company 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 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. 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 to the Company until approximately 60 - 90 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. Adjustments made to adjust revenue from estimated to actual have historically been immaterial.

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.

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.

Other Intangible Assets represents the value attributable to certain acquisitions (see Note 7 to the consolidated financial statements). Amortization
expense is calculated on a straight-line basis over 10 years.



- 38 -



---

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, 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.

Results of Operations

2006 compared to 2005

Net
sales. Our net sales in 2006 were EUR 29.2 million compared to EUR 27.8 million in 2005, an increase of EUR 1.4 million, or 5%. The increase was attributed to an increase in Internet, broadcasting and wireless sales of EUR
5.7 million, or 65%, which was offset by a reduction in sales of magazines, DVDs and videocassettes of EUR 4.3 million, or 22%.

Broadcasting sales increased EUR 4.5 million, or 125%, to EUR 8.1 million as a result of a new Pay-TV licensing agreement for German speaking Europe and 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 (see discussion under Outlook below). Wireless sales increased 96% to EUR 2.0 million as a result our content being available with more operators. Internet
sales increased EUR 0.2 million, or 6%, to EUR 4.3 million as a result of improved conversion rates. DVD sales decreased EUR 2.5 million, or 17%, to EUR 12.6 million. The decrease in DVD sales was attributable to a reduction in points
of sales carrying our DVD products and an industry wide decrease in DVD consumer prices. The reduction of points of sales occurred during the second half of 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 2007, we expect to regain points of sales and improve our margins as a result of having more higher priced new movie
productions on sale. The industry wide drop in DVD consumer prices is partly the result of offline sales/rental competing with online sales/rental. Magazine sales decreased EUR 1.5 million, or 39% to EUR 2.3 million as a result of lower
quantities sold through certain retail channels during the twelve month period. Videocassette sales decreased EUR 0.3 million to nothing.

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

Net sales in general were unaffected by changes in exchange rates. Fluctuations in exchange rates between the euro and the dollar can affect the comparability of our results from year to year. 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 was no change in average exchange rate for the fiscal year
2006 compared to 2005. 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.

Cost of Sales. Our cost of sales was EUR 14.1 million for 2006 compared to EUR 14.6 million for 2005, a
decrease of EUR 0.5 million, or 3%. Cost of sales as a percentage of sales was 48% for 2006, a decrease of 5% compared to 2005.



- 39 -



---

Included in cost of sales is printing, processing and duplication, amortization of library and
broadcasting costs. Printing, processing and duplication cost was EUR 6.6 million for 2006 compared to EUR 7.6 million for 2005, a decrease of EUR 1.0 million, or 13%. The decrease was primarily the result of a decrease in sales of
magazines and DVDs. Printing, processing and duplication cost as a percentage of sales was 22% for 2006, compared to 27% in 2005. Amortization of library was EUR 6.7 million for 2006 compared to EUR 6.4 million for 2005, an increase of EUR
0.3 million, or 5%. 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. The increase was the result of higher
amounts invested in content released during the period subject to amortization in 2006 compared to 2005. Broadcasting cost was EUR 0.9 million for 2006 compared to EUR 0.6 million for 2005, an increase of EUR 0.3 million. Broadcasting cost
represents programming, transmission cost and sales commissions. The increase relates to higher sales commission recorded in the period.

Gross Profit. Our gross profit for 2006 was EUR 15.1 million, or 52% of net sales, compared to EUR 13.2 million, or 47% of net sales for 2005. This represented an increase of EUR 1.9 million, or 14%, compared to 2005.
Gross profit as a percentage of sales was up 5% for 2006 compared to 2005. The increase in gross profit in both money and as a percentage of sales was primarily the result of the increase in sales of non-physical products carrying no printing,
processing and duplication cost and the decrease in sales of physical products carrying printing, processing and duplication cost.

Selling, general and administrative expenses. Our selling, general and administrative expenses were EUR 14.0 million for 2006 compared to EUR 14.4 million for 2005, a decrease of EUR 0.4 million, or 3%. We attribute
the decrease in selling, general and administrative expenses to a reduction in general expenses, depreciation and bad debt provision of EUR 0.5 million offset by an increase in payroll of EUR 0.1 million.

Gain on sale of building. We reported gain on sale of building of EUR 1.3 million for 2005.

Operating profit/loss. We reported operating profit of EUR 1.0 million for 2006 compared to an operating profit of EUR 0.0 million for 2005,
an improvement of EUR 1.0 million. The increase in operating profit was primarily the result of an increase in gross profit offset by the absence of gain on sale of building we had in 2005. Discounting the non-recurring effect of gain on sale of
building of EUR 1.3 million in 2005, operating profit improved by EUR 2.3 million in the period.

Interest expense. Our
interest expense was EUR 0.6 million for 2006, compared to EUR 0.7 million for 2005. The decrease is the result of less average borrowings outstanding in 2006 compared to 2005 and we expect interest expense to continue to decrease in 2006
as our average borrowings outstanding are expected to be less in 2006.

Income tax benefit from continuing operations. Our income
tax benefit was EUR 0.5 million for 2006, compared to 0.5 million for 2005.

Income from continuing operations. Our income
from continuing operations was EUR 1.1 million for 2006, compared to EUR 0.1 million for 2005. We attribute this increase in 2006 of EUR 1.0 million primarily to increased operating profit.

Loss from discontinued operations. Our loss from discontinued operations was EUR 0.9 million for 2006, compared to EUR 0.0 million for 2005.

Income tax benefit from discontinued operations. Our income tax benefit from discontinued operations was EUR 0.3 million for
2006, compared to 0.0 million for 2005.

Net Income/loss. Our net income was EUR 0.5 million for 2006, compared to EUR 0.0
million for 2005. We attribute this increase in net income in 2006 of EUR 0.5 million primarily to increased income from continuing operations offset by loss from discontinued operations.



- 40 -



---

2005 compared to 2004

Net sales. Our net sales in 2005 were EUR 27.8 million compared to EUR 35.6 million in 2004, a decrease of EUR 7.8 million, or 22%.

DVD sales decreased EUR 4.4 million, or 23%, to EUR 15.1 million. The decrease in DVD sales compared to 2004 was primarily
attributable to a non-recurring sale of inventory of EUR 1.3 million in 2004 to our new US distributor and to one months loss of sales of new releases equal to approximately EUR 1.0 million. The loss of sales was the result of our DVD
duplicator suffering a logistics and delivery breakdown in February 2005. In addition DVD sales were affected by the outsourcing in the US where we now report sales net of agents commission (see discussion under Overview above). The
negative impact of reporting US sales net of agents commission was EUR 1.8 million. Video sales decreased 87%, to EUR 0.3 million. The decrease in video sales was the result of a general industry decrease in video sales due to the migration
from video to DVD. Magazine sales decreased EUR 1.4 million, or 27% to EUR 3.7 million as a result of lower quantities sold through certain retail channels during the twelve month period. Internet sales decreased EUR 0.8 million, or
16%, to EUR 4.1 million as a result the closing down of our third party payment processor for US transactions. Subsequently, we temporarily transferred our US transactions to our payment processor for European transactions, however, this did
not fully replace the number of transactions. As of July 2005 we have a new payment processor for US transactions online. In addition to the reorganization of our US payments, we have also been experiencing lower conversion rates as result of new
securer but less user friendly payment processes for credit cards, e.g. Verified by VISA. We believe conversion rates will revert to prior levels as consumers get used to the new payment processes. Broadcasting sales increased EUR 0.1 million,
or 3%, to EUR 3.6 million. Wireless sales increased 83% to EUR 1.0 million as a result our content being available with more operators.

Going forward, we expect DVD, Internet and Broadcasting sales to increase.

Net sales in general were unaffected by changes in
exchange rates. Fluctuations in exchange rates between the euro and the dollar can affect the comparability of our results from year to year. 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 was no change in average exchange rate for the fiscal year 2005 compared to 2004. 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.

Cost of Sales. Our cost of sales was EUR 14.6 million for 2005 compared to EUR 19.2 million for 2004, a decrease of EUR
4.6 million, or 24%. Cost of sales as a percentage of sales was 53% for 2005, a decrease of 1% compared to 2004. The decrease in cost of sales as a percentage of sales was primarily the result of the absence of impairment of the value of video
cassettes in inventory made in 2004.

Included in cost of sales is printing, processing and duplication, amortization of library and
broadcasting costs. Printing, processing and duplication cost was EUR 7.7 million for 2005 compared to EUR 12.1 million for 2004, a decrease of EUR 4.4 million, or 36%. Printing, processing and duplication cost as a percentage of
sales was 28% for 2005, compared to 34% in 2004. Amortization of library was EUR 6.4 million for 2005 compared to EUR 6.6 million for 2004, a decrease of EUR 0.2 million, or 3%. 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. The decrease was the result of lower amounts invested in content released during the period subject to amortization in
2005 compared to 2004. Broadcasting cost was EUR 0.5 million for 2005 compared to EUR 0.6 million for 2004, a decrease of EUR 0.1 million. Broadcasting cost represents programming and transmission cost and the increase relates to the
start-up of the Private Fantasy Channel in the United States.

Gross Profit. Our gross profit for 2005 was EUR 13.2 million, or
47% of net sales, compared to EUR 16.4 million, or 46% of net sales for 2004. This represented a decrease of EUR 3.2 million, or 20%, compared to 2004. The decrease was the result of lower sales. Gross profit as a percentage of sales was
up 1% for 2005 compared to 2004. The increase in gross profit as a percentage of sales was the result of the absence of impairment of the value of video cassettes in inventory made in 2004.



- 41 -



---

Selling, general and administrative expenses. Our selling, general and administrative expenses
were EUR 14.5 million for 2005 compared to EUR 18.0 million for 2004, a decrease of EUR 3.5 million, or 20%. We attribute the decrease in selling, general and administrative expenses to reduced bad debt provision and depreciation of
EUR 2.4 million and the impact of our overall program started in 2003 where the objective is to review and reduce all controllable selling, general and administrative expenses in low or non-profitable areas.

Gain on sale of building. We reported gain on sale of building of EUR 1.3 million for 2005.

Operating profit/loss. We reported operating profit of EUR 0 million for 2005 compared to an operating loss of EUR 1.6 million for 2004, an
improvement of EUR 1.6 million. The increase in operating profit was primarily the result of gain on sale of building and reduced selling, general and administrative expenses offset by lower gross profit.

Interest expense. Our interest expense was EUR 0.7 million for 2005, compared to EUR 0.8 million for 2004. The decrease is the result of
less average borrowings outstanding in 2005 compared to 2004 and we expect interest expense to continue to decrease in 2006 as our average borrowings outstanding are expected to be less in 2006.

Income tax expense/benefit. Our income tax benefit was EUR 0.6 million for 2005, compared to 1.3 million for 2004.

Net income/loss. Our net loss was EUR 0.0 million for 2005, compared to a net loss of EUR 0.8 million for 2004. We attribute this increase in
net income in 2005 of EUR 0.8 million primarily to a increased operating profit offset by decreased income tax benefit.

Liquidity and Capital
Resources

We generate cash from our operating activities, borrowings from third parties, the exercise of warrants and private sales of
our equity securities. Our principal uses of cash typically include, building our library of photographs and movies. We reported a working capital surplus of EUR 21.1 million at December 31, 2006, an increase of EUR 1.0 million
compared to the year ended December 31, 2005. The increase is principally attributable to decreases in current liabilities We reported a working capital surplus of EUR 20.1 million at December 31, 2005, an increase of EUR
2.9 million compared to the year ended December 31, 2004. The increase is principally attributable to increases in current assets.

Operating Activities

Net cash provided by our operating activities was EUR 7.4 million for 2006 compared to EUR
4.4 million for 2005, 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. We adjusted our net income of EUR 0.5 million to
reconcile it to net cash flows from operating activities. Adjustments included (1) depreciation of EUR 0.9 million, (2) convertible note adjustment of EUR 0.1 million, (3) bad debt provision of EUR 0.2 million,
(4) amortization of goodwill and other intangible assets of EUR 0.1 million and (5) amortization of photographs and videos of EUR 6.7 million making a total of EUR 8.5 million which was offset by EUR 0.9 million from
deferred income taxes, providing a net balance of EUR 7.6 million. Changes in operating assets and liabilities reduced the net balance by EUR 0.2 million through trade accounts receivable, related party receivable, accounts payable trade and
accrued other liabilities totaling EUR 2.4 million, offset by EUR 2.1 million from inventories, prepaid expenses and other current assets and income taxes payable. The increase in cash provided by operating activities for 2006 compared to
2005 is the result of both net income and adjustments to reconcile net income to net cash flows from operating activities and changes in operating assets and liabilities.

Net cash provided by our operating activities was EUR 4.4 million for 2005 compared to EUR 8.3 million for 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. We adjusted our net income of EUR 0 million to reconcile it to net cash flows from operating activities. Adjustments



- 42 -



---

included (1) depreciation of EUR 1.1 million, (2) convertible note adjustment of EUR 0.2 million, (3) bad debt provision of EUR
0.2 million, (4) amortization of goodwill and other intangible assets of EUR 0.1 million and (5) amortization of photographs and videos of EUR 6.4 million making a total of EUR 7.9 million which was offset by EUR
1.3 million from gain on sale of building and EUR 0.5 million from deferred income taxes, providing a net balance of EUR 6.2 million. Changes in operating assets and liabilities reduced the net balance by EUR 2.7 million through trade
accounts receivable, related party receivable, accounts payable trade, inventories and prepaid expenses and other current assets totaling EUR 2.9 million, offset by EUR 0.8 million from income taxes payable and accrued other liabilities.
The decrease in cash provided by operating activities for 2005 compared to 2004 is primarily the result of both net income and adjustments to reconcile net income to net cash flows from operating activities and changes in operating assets and
liabilities.

Net cash provided by our operating activities was EUR 8.3 million for 2004 compared to EUR 10.3 million for 2003,
and was primarily the result of net income and adjustments to reconcile net income to net cash flows from operating activities. We adjusted our net loss of EUR 0.8 million annual report to reconcile it to net cash flows from operating
activities. Adjustments included (1) depreciation of EUR 2.1 million, (2) convertible note adjustment of EUR 0.1 million, (3) bad debt provision of EUR 1.6 million, (4) amortization of goodwill and other intangible
assets of EUR 0.1 million and (5) amortization of photographs and videos of EUR 6.6 million making a total of EUR 9.7 million annual report which was offset by EUR 0.7 million from deferred income taxes, providing a net
balance of EUR 9.0 million (restated). Changes in operating assets and liabilities reduced the net balance by EUR 0.7 million annual report through trade accounts receivable, related party receivable, accounts payable trade, income taxes
payable and accrued other liabilities totaling EUR 3.1 million, offset by EUR 2.4 million annual report from inventories and prepaid expenses and other current assets.

Investing Activities

Net cash used
in investing activities for the fiscal year ended December 31, 2006 was EUR 7.1 million. The investing activities were investment in library of photographs and videos of EUR 6.5 million, which were carried out in order to maintain the 2006
and 2007 release schedules for magazines, DVDs and broadcasting. In addition to investment in library of photographs and videos, EUR 1.4 million was invested in capital expenditures. The total cash used in investing activities was offset by EUR
0.2 million from sale of part of the building and 0.6 million from note receivable. The increase over the comparable twelve-month 2005 period is principally due to the lower cash flows from sale of building in 2006.

Net cash used in investing activities for the fiscal year ended December 31, 2005 was EUR 1.0 million. The investing activities were investment in
library of photographs and videos of EUR 8.3 million, which were carried out in order to maintain the 2005 and 2006 release schedules for magazines, DVDs and broadcasting. In addition to investment in library of photographs and videos, EUR
0.3 million was invested in capital expenditures. The total cash used in investing activities was offset by EUR 6.9 million from sale of part of the building and 0.8 million from note receivable. The decrease over the comparable
twelve-month 2004 period is principally due to sale of building, offset by a 69% increase in investment in library of photographs and videos in order to return to the optimum level of approx. eight new movie releases per month.

Net cash used in investing activities for the fiscal year ended December 31, 2004 was EUR 5.1 million. The investing activities were investment in
library of photographs and videos of EUR 4.9 million, which were carried out in order to maintain the 2003 and 2004 release schedules for magazines, videos, DVDs and broadcasting. In addition to investment in library of photographs and videos,
EUR 3.3 million was invested in capital expenditures, which was principally related to the completion of our building, and EUR 1.3 million was invested in a note receivable which was acquired in connection with our US subsidiarys
restructuring of its US distribution. The total cash used in investing activities was offset by EUR 4.4 million from sale of part of the building. The decrease over the comparable twelve-month 2003 period is principally due to decreases in
investment in library of photographs and videos and building related activities included in capital expenditures and sale of part of building, offset by the net effect of note receivable and the absence of investment in other intangible assets and
sale of short-term investment. 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. During the latter half of 2004 cash-flow improved and we increased the acquisition of movie productions and the Company expects to attain optimum release frequency of new movie productions during
the first half of 2005.



- 43 -



---

Financing Activities

Net cash used in financing activities for the fiscal year ended December 31, 2006 was EUR 0.9 million, represented primarily by EUR 1.0 million in repayments on short and long-term borrowings offset by
EUR 0.1 million in cash provided by conversion of stock options. The main movements during the twelve-month period ended December 31, 2006 are described as follows:

(1) The balance of EUR 1.0 million on the EUR 1.65 million loan from an institutional lender was reduced by EUR 0.4 million and as of
December 31, 2005 the remaining balance on the loan was EUR 0.5 million. (2) The $4.0 million Note held by Consipio Holding b.v. was reduced by EUR 0.4 million. As of December 31, 2006 the remaining balance on the Note was EUR 2.1
million. (3) The balance of EUR 0.1 million on the EUR 4.2 million loan from an institutional lender was reduced by EUR 0.1 million in connection with the sale of the building and as of December 31, 2006 the loan was repaid
in its entirety. (4) The outstanding borrowings on our credit lines was reduced by EUR 0.1 million and as of December 31, 2006 the outstanding balance was EUR 1.35 million.

Net cash used in financing activities for the fiscal year ended December 31, 2005 was EUR 2.9 million, represented primarily by EUR
3.4 million in repayments on long-term borrowings offset by EUR 0.4 million in cash provided by short-term borrowings. The main movements during the twelve-month period ended December 31, 2005 are described as follows: (1) The
$3.0 million loan from Beate Uhse AG was reduced by EUR 0.7 million, inclusive of exchange rate changes. As of December 31, 2005 loan was repaid in its entirety. (2) The balance of EUR 2.3 million on the EUR 4.2 million loan
from an institutional lender was reduced by EUR 2.2 million in connection with the sale of the building and as of December 31, 2005 the remaining balance on the loan was EUR 0.1 million. (3) The balance of EUR 1.4 million on the
EUR 1.65 million loan from an institutional lender was reduced by EUR 0.4 million and as of December 31, 2005 the remaining balance on the loan was EUR 1.0 million.

Net cash used in financing activities for the fiscal year ended December 31, 2004 was EUR 0.5 million, represented primarily by EUR
4.8 million in repayments on short- and long-term borrowings offset by EUR 2.6 million in cash provided by short- and long-term borrowings and EUR 1.8 million in cash received for conversion of warrants. The main movements resulting
in a net decrease of EUR 2.3 million in borrowings during the twelve-month period ended December 31, 2004 are described as follows: (1) The $2.0 million and $3.0 million loans from Beate Uhse AG were reduced by EUR 2.2 million,
inclusive of exchange rate changes. As of December 31, 2004 the $2.0 million was repaid and the remaining balance on the $3.0 million loan was EUR 0.7 million. (2) The $4.0 million Note held by Consipio Holding b.v. was reduced by EUR
0.4 million inclusive of exchange rate changes. As of December 31, 2004 the remaining balance on the Note was EUR 2.2 million. (3) In May 2003 Euro 1.65 million of the related party note payable to Luthares 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. During the twelve months ended December 31, 2004, the
Company repaid Euro 0.3 million and subsequently the remaining balance was Euro 1.4 million. (4) 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. 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 in 2004 EUR 1.9 million was repaid and as of December 31, 2004 the remaining balance on the loan was EUR 2.3 million.

Non-Cash Transactions

During 2006 the convertible note holders converted the remaining principal of $1,325,000 on the $2.25
million Convertible Note. As of December 31, 2006, the Convertible Note was repaid in its entirety.

The Company had a note payable to
an entity controlled by the Companys principal shareholder. The amount payable at December 31, 2004 was EUR 0.7 million as a result of a claim made in connection with the building in 2005 the amount was netted off the claim and as of
December 31, 2005 the loan was repaid in its entirety.



- 44 -



---

In December 2005 a holder of a convertible note converted $0.6 million (EUR 0.5 million) of principal
into common stock. As of December 31, 2005, the amount recorded under current portion of long term borrowings, after charging debt discount of EUR 0.6 million to additional paid in capital in 2003, was EUR 1.0 million.

Contractual obligations

The table below describes
the Companys future contractual obligations, including items not included in the consolidated balance sheet, as of December 31, 2006:



|                             |  |                   |  |                   |  |                   |  |                      |  |      
|---------------------------- |  | ----------------- |  | ----------------- |  | ----------------- |  | -------------------- |  | -----
|                             |  | Amounts due in   
|                             |  | Less thanone year |  | One to threeyears |  | Three tofiveyears |  | More than five years |  | Total
|                             |  | EUR               |  | EUR               |  | EUR               |  | EUR                  |  | EUR  
|                             |  | (in thousands)   
|Long-term debt:              |  |                   |  |                   |  |                   |  |                      |  |      
|Banks(1)                     |  | 437               |  | 131               |  |                  |  |                     |  | 567  
|Non-institutional debt(1)    |  | 2,196             |  |                  |  |                  |  |                     |  | 2,196
|                             |  |                   |  |                   |  |                   |  |                      |  |      
|Total long-term debt         |  | 437               |  | 131               |  |                  |  |                     |  | 567  
|                             |  |                   |  |                   | 
|Operating leases(2)(3)       |  | 584               |  | 142               |  | 114               |  |                     |  | 840  
|Capital lease obligations(3) |  | 21                |  | 14                |  | 0                 |  |                     |  | 35   
|                             |  |                   |  |                   |  |                   |  |                      |  |      
|                             |  | 3,237             |  | 287               |  | 114               |  |                     |  | 3,638
|                             |  |                   |  |                   |  |                   |  |                      |  |      

---

|(1) | Interest included. Debt with variable interest rate linked to EURIBOR has been calculated at the current
rate since EURIBOR has been reasonably stable during the past years.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes rent for the Companys offices and warehouses.
|--- | -------------------------------------------------------

|(3) | Amounts included in Note 14 in the financial statements.
|--- | --------------------------------------------------------

Description of long-term debt:

Banks

In May 2003 Euro 1.65 million of a 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. The balance outstanding on the loan as of December 31, 2005 was EUR 1.0 million.

Non-institutional debt

In December 2001 the groups holding company, Private Media Group, Inc., borrowed $ 4.0 million from Commerzbank AG pursuant
to a Note originally due on December 20, 2002. The Note bore interest at an annual rate of 7%, payable quarterly, with the entire principal amount and accrued interest originally due on December 20, 2002. The Note is guaranteed by Slingsby
Enterprises Limited, an affiliate of Berth Milton, Privates Chairman, Chief Executive Officer and principal shareholder, and the guaranty is secured by 4,950,000 shares of Private Media Group, Inc. Common Stock. In December 2002 Commerzbank AG
agreed to extend the maturity date of the Note to March 20, 2003. In April 2003 the Note was acquired by Consipio Holding b.v. from Commerzbank AG, and Consipio and Private reached an agreement-in-principle with Consipio to extend the maturity
of the Note for five years, with interest on the Note being increased to 9.9% per annum. However, Consipio and Private have been unable to reach final agreement on other terms and conditions relating to the restructured Note. Accordingly, in
December 2003 Consipio notified Private and Slingsby Enterprises 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



- 45 -



---

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 the guaranty agreement from Slingsby Enterprises Limited. As of December 31, 2006 the outstanding principal under the Note was EUR 2.1 million.

Outlook

During the year ending December 31,
2006, the combined increase in broadcasting, wireless and Internet sales was 65% compared to the same period last year and represented 49% of total sales. We expect growth in this area going forward and subsequently it will significantly affect the
overall growth and operating profit of the Companys business. Below follows a discussion highlighting some important factors which we expect to contribute to the growth:

Broadcasting

During the past twelve months we have seen evidence of a new source of significant future profits in the IPTV based True Video on Demand (TVOD12) market in Europe. Revenues from our initial distributors on this type of platform have increased steadily in line with subscriber growth.

In response to the development and rollout of IPTV and cable based TVOD, the Company is aggressively targeting all major TVOD platforms and we are
currently in the process of contracting with several platforms. As of December 2006, we had contracted with 9 platforms and during the first six months of 2007 we expect to add a total of nine new TVOD platforms, including three in Germany, two in
France and one each in the Netherlands, Belgium and Spain. By the end of 2007, the Company expects to reach a subscription base of at least 16 million TVOD enabled subscribers on a minimum of 28 new platforms in Western Europe (17), North
America (7), the Far East (3) and Australia (1). We have reason to believe that our revenue from TVOD platforms will grow in line with the addition of platforms and their subscriber growth and consequently we expect a significant contribution
to operating profit going forward.

In order to increase growth and profitability in broadcasting, we have restructured our trademark and
content licensing business with respect to the operation and distribution of Private branded TV channels carrying our content in Europe and Latin America. The restructuring included finding new partners in these markets and subsequently we entered
into agreements with Playboy TV Latin America, The Portland Television Group and Playboy TV International. During the switchover phase we were not fully operational in these markets and the third quarter of 2006 was the first full quarter since the
end of 2005 in which all Private branded TV channels were in place. With the restructuring completed, we expect revenues and operating profit to grow going forward.

An additional feature of the restructuring discussed above was the release back to the Company of previously exclusive content rights held by third parties. Subsequently, in May 2006, the Company entered into a
five-year Pay-TV content licensing agreement with Erotic Media AG for the territory of German Speaking Europe. Under the terms of the agreement, the Company is receiving 6 million euro during the licensing period in return for the access to a
certain number of titles in its library. The agreement is highly profitable and it is making a substantial contribution to operating profit. During 2006 the Company recorded EUR 4.0 million in sales and EUR 0.5 million in marketing expense
from this agreement. The Company expects to be able to do additional deals based on the same concept going forward.

Wireless 
Adult Mobile Content

As of December 2006, Private content was available to over 544 million handsets in 31 countries via 62
operators, of which 35



---

|12 | 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
get instant access to the program online and watch it on TV, but also 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.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 46 -



---

operators went live during 2006. The Company is scheduled to go live with 12 additional operators in the first quarter 2007 and is expecting to grow steadily
with at least 10 additional operators each quarter during 2007. Asia and the Americas are currently underexploited and therefore represent a significant growth potential to the Company. More distribution channels, advanced technology development,
and the implementation of age verification systems offers us further significant growth potential in 2007 and beyond13.

Internet

Traffic to our sites has been growing steadily during 2006 and the number of unique visits has
grown by 24% to 10.8 million compared to 2005. Driving the growth in traffic is the development of our affiliate program Private Cash. In February 2007, we launched the new private.com website. The key objective of the design of the new website
is to increase conversion rates by more effectively marketing our products to site visitors prior to them making a purchase.

In the second
quarter we contracted with a third-party in order to employ DivX technology on our sites. DivX is among the worlds most popular video technologies and has been downloaded over 200 million times. DivX enables consumers to both stream
and/or download to own and play highly-compressed, high-quality video content on their PCs and TV sets. Since August 2006, visitors to the Private-to-Own section of our online shop can download to own videos and we expect this new
feature to generate growth going forward.

Liquidity

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.

---

|13 | Juniper Research estimates in its white paper Adult to Mobile: Personal Services  Third Edition (September 2006) that the global mobile adult content market will more
than double over the next five years, to nearly US$3.3 billion by 2011.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 47 -



---

|ITEM 7A. | 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 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 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

Our
audited consolidated financial statements and related notes appear at the end of this Report.



|ITEM 9A. | CONTROLS AND PROCEDURES
|-------- | -----------------------

Evaluation of Disclosure 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 management evaluated, with
the participation of the Companys Chief Executive Officer and Chief Financial Officer, the effectiveness of the Companys disclosure controls and procedures. Based on the evaluation, the Companys Chief Executive Officer and Chief
Financial Officer concluded that the Companys disclosure controls and procedures were effective as of December 31, 2006.

Changes in Internal
Control Over Financial Reporting

There were no changes in the Companys internal control over financial reporting that occurred
during the Companys fiscal quarter ended December 31, 2006 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

The Company does not expect that its disclosure controls and procedures or its internal control over financial reporting will prevent all error and all fraud. A control procedure, no matter how well conceived and operated, can provide only
reasonable not absolute, assurance that the objectives of the control procedure are met. Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of
fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be
circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any control procedure also is based in part upon certain assumptions about the likelihood of future
events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the
policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control procedure, misstatements due to error or fraud may occur and not be detected.



- 48 -



---

Managements Annual Report on Internal Control Over Financial Reporting

The Companys management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule
13a-15(f) of the Securities Exchange Act of 1934. The Companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with United States generally accepted accounting principles. Internal control over financial reporting includes policies and procedures that (i) pertain to the maintenance of records that, in
reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in
accordance with United States generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (iii) provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisitions, use or disposition of the Companys assets that could have a material effect on the financial statements.

Management assessed the effectiveness of the Companys internal control over financial reporting as of December 31, 2006. In making this
assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework . Based on this assessment, and on those criteria,
management concluded that the Companys internal control over financial reporting was effective as of December 31, 2006.

Managements assessment of the effectiveness of the companys internal control over financial reporting as of December 31, 2006 has been audited by BDO Audiberia Auditores, an independent registered public accounting firm, as
stated in their report, which appears herein.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and

Shareholders of Private Media
Group, Inc.

We have audited managements assessment, included in the accompanying Item 9A, CONTROLS AND PROCEDURES Managements Annual
Report on Internal Control Over Financial Reporting, that Private Media Group, Inc.maintained effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control 
Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). Private Media Group, Inc.s management is responsible for maintaining effective internal control over financial
reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the companys internal
control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight
Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining
an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered
necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A companys internal control over financial
reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A
companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the
assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in



- 49 -



---

accordance with generally accepted accounting principles, and that receipts and expenditures of the company are made only in accordance with authorizations
of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the
financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, managements assessment that Private Media Group, Inc. maintained effective internal control over financial reporting as of
December 31, 2006, is fairly stated, in all material respects, based on the COSO criteria. Also in our opinion, Private Media Group, Inc. maintained, in all material respects, effective internal control over financial reporting as of
December 31, 2006, based on the COSO criteria.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight
Board (United States), the consolidated balance sheets of Private Media Group, Inc. as of December 31, 2005 and 2006 and the related consolidated statements of income and comprehensive income, shareholders ́ equity, and cash flows for the
three years in the period ended December 31, 2006, and the schedule listed in the accompanying index, and our report dated March 29, 2007 expressed an unqualified opinion thereon.

/s/ BDO AUDIBERIA AUDITORES

Barcelona, Spain

March 29, 2007



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------

Not
applicable.



- 50 -



---

PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS
|-------- | --------------------------------

Identification of Directors,
Executive Officers and Key Employees

The following table sets forth all of the current directors, executive officers and key employees
of Private Media Group, Inc., their age and the office they hold with Private Media Group or a subsidiary. Executive officers and employees serve at the discretion of the Board of Directors. All directors hold office until the next annual meeting of
shareholders and until their successors have been duly elected and qualified.



|                                           |  |     |  |                                                                                                                                                              
|------------------------------------------ |  | --- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------
|Name                                       |  | Age |  | Position With the Company or Subsidiary                                                                                                                      
|Directors                                  |  |     |  |                                                                                                                                                              
|Berth H. Milton                            |  | 51  |  | President, Chief Executive Officer, Chairman of the Board and Director                                                                                       
|Bo Rodebrant                               |  | 54  |  | Director                                                                                                                                                     
|Lluis Torralba                             |  | 38  |  | Director                                                                                                                                                     
|Johan G. Carlberg                          |  | 47  |  | Director                                                                                                                                                     
|Daniel Sánchez                             |  | 37  |  | Director                                                                                                                                                     
|                                           |  |    
|Other Executive Officers and Key Employees |  |     |  |                                                                                                                                                              
|Peter T. Cohen                             |  | 51  |  | Chief Operating Officer, Private Media Group, Inc.                                                                                                           
|Johan Gillborg                             |  | 44  |  | Secretary and Chief Financial Officer, Private Media Group, Inc.; Chairman, Private France S.A.; Chairman, Private Benelux; Administrator, Milcap Media Group
|Javier Sánchez                             |  | 45  |  | Executive Vice President, Production and Operations of Milcap Media Group                                                                                    
|Philip Christmas                           |  | 45  |  | Chief Financial Officer, Milcap Media Group                                                                                                                  
|Richard Polding                            |  | 43  |  | General Counsel, Private Media Group, Inc.                                                                                                                   

The following sets forth certain information with respect to the persons who are members of the
Board of Directors, executive officers or key employees of Private Media Group, Inc.:

Berth H. Milton was appointed to the Board of Directors of
the Company in February 1998 and was the Corporate Secretary from June 1998 until February 1999. In February 1999 Mr. Milton was appointed Chairman of the Board and Chief Executive Officer of Private, and served as Chief Executive Officer until
May 2002. In November 2003 Mr. Milton was reappointed President and Chief Executive Officer of the Company. Mr. Milton was Administrator of Milcap Media Group from its inception until June 2000 and has been acting as an advisor to the
Milcap Group since 1991. Mr. Milton is also active in several international industry and real estate projects and developments.

Bo Rodebrant
was appointed as a Director of Private Media Group, Inc. in August 1998. Mr. Rodebrant has operated his own accountancy and management consulting services, R&S Ekonomiservice, since 1986. Prior to that time he co-founded an ice cream
business, Hemglass, which was the largest of its kind in Stockholm, Sweden. The business was sold by Mr. Rodebrant in 1986. Mr. Rodebrant holds a degree in construction engineering which he received in 1974.

Lluis Torralba was appointed to the Board of Directors in June 2005. Mr. Torralba is a founding partner of Meriden IPM, an international portfolio management
company, where he currently is managing private clients. From 1997 to 2004 he was responsible for the companys IT systems. Prior to 1997, he worked as an IT manager in Andorra. Mr. Torralba holds a Degree in Information Technology from
Escola Dinformàtica dAndorra.

Johan G. Carlberg was appointed to the Board of Directors in October 2004. Mr. Carlberg has
operated his own import, trading and consulting business in the textile and fashion industry since the seventies. Mr. Carlberg holds a Degree in Business from the Stockholm Institute of Business.



- 51 -



---

Daniel Sánchez was appointed to the Board of Directors in October 2004. Since January 2004,
Mr. Sanchez has been promoting, as a founding partner, the launching of a new private venture capital firm. Prior to entering the venture capital field, he held the position as Deputy Managing Director at Electrodomésticos Taurus, a
consumer electronics company, from 2002 to 2004. Between 1995 and 2002 he worked as a Manager in the field of mergers and acquisitions at Alpha Corporate, a well known international consultancy firm. Mr. Sanchez holds a Masters Degree in
Business Administration from the University of Chicago.

Peter T. Cohen was appointed Chief Operating Officer of Private Media Group in November
2006. From 2003 to 2006 he was a Managing Partner of MPP Ventures LLC, a consultancy firm providing services to major entertainment companies with respect to strategies for digital content production and distribution on multi-media platforms. From
2001 to 2002 he served as Senior Executive Vice President of Media and Entertainment for BillboardLive. From 1997 to 2001 he held the position as Senior Vice President of Programming for The Box Music Network, a state of the art interactive music
video channel distributed throughout the US and select international territories. Prior to this, Mr. Cohen held several senior executive positions at various other media/entertainment companies including HBO, CNN International, MuchMusic and
ACTV Inc. Mr. Cohen has a Bachelors degree in Human Ecology from The College of the Atlantic, Bar Harbor, Maine, USA.

Javier
Sánchez was appointed Executive Vice President, Production and Operations of Milcap Media Group in November 2006. From August 1998 to November 2006, he held the position as Chief Operating Officer of Private Media Group, Inc. He has also
been the General Manager of Milcap Media Group between 1991 and 1997 and has been a member of the Board of Milcap Media Group and Private France S.A. He is a minority shareholder of Milcap Media Group since its incorporation in 1991. He has been a
member of the Board of Milcap Publishing Group AB since its incorporation in 1994 until 1997. From 1988 to 1991 he was the Operations Director of a mid-size printing company near Barcelona. From 1984 to 1987 he was the Production Manager of a major
printing company in Barcelona.

Johan Gillborg was appointed as Chief Financial Officer of Private Media Group, Inc. in August 1998 and has been the
Chairman and Managing Director of Milcap Publishing Group AB from 1994 until January 2000. Mr. Gillborg joined the group in 1992 as Marketing Consultant. From 1991 to 1992 he operated his own business which acted as sub-contracting sales force
for Securitas Direct of Sweden (together with Mr. Kull). From 1988 to 1990, Mr. Gillborg served as a general manager in the hotel business in the United Kingdom and Portugal. Mr. Gillborg holds a Bachelors Degree in Business
Administration from Schiller International University in London.

Philip Christmas was appointed Chief Financial Officer of Milcap Media Group SL,
in August 2001. Prior to this time Mr. Christmas was employed by PricewaterhouseCoopers and its predecessor firm, Coopers & Lybrand, since 1988. While employed by PricewaterhouseCoopers he was responsible for carrying out audits of
multinational and local companies and, more recently, he has provided transaction services to clients acquiring businesses in Spain. Mr. Christmas is a member of the Institute of Chartered Accountants of England and Wales and of ROAC (Official
Register of Auditors) in Spain.

Richard Poldingwas appointed as General Counsel of Private Media Group, Inc. in September 2005.
Mr. Polding ́s first in house position as a legal advisor was with The Burton Group PLC from which he moved to Sony Music Entertainment (UK) Ltd in 1992. In 1996 he joined the Virgin Group as a founding member and Director of Legal and
Business Affairs of the V2 Record label which Sir Richard Branson launched following the sale of Virgin Records to EMI. Mr. Polding has a Bachelors Degree in Law from Liverpool University and is qualified as a barrister at the Bar of
England and Wales.

Certain Relationships

No director or executive officer serves pursuant to any arrangement or understanding between him or her and any other person. There are no family relationships between any of our directors or executive officers.



- 52 -



---

Audit Committee

We maintain an Audit Committee in accordance with applicable SEC and Nasdaq rules. The Audit Committee is currently comprised of Lluis Torralba, Johan Carlberg and Daniel Sánchez. All of the members of the
Audit Committee are independent as defined in applicable Nasdaq listing requirements and SEC regulations, and each of them is able to read and understand fundamental financial statements. The Board has determined that Daniel
Sánchez is an audit committee financial expert as defined under applicable SEC regulations. The Audit Committee reviews and recommends to the Board, as it deems necessary, the internal accounting and financial controls for the
Company and the accounting principles and auditing practices and procedures to be employed in preparation and review of financial statements of the Company. The Audit Committee makes recommendations to the Board concerning the engagement of
independent public accountants and the scope of the audit to be undertaken by such accountants. The Audit Committee has adopted a written Audit Committee Charter.

Code of Ethics

We have adopted a code of ethics that applies to our principal executive officer, principal financial
officer, principal accounting officer and persons performing similar functions. Our code of ethics is filed as Exhibit 14.1 to this Annual Report on Form 10-K. We intend to satisfy the disclosure requirements under Item 10 of Form 8-K,
regarding an amendment to or waiver from our code of ethics, by posting the required information on our corporate Internet website at www.prvt.com or as otherwise permitted under applicable law.

Section 16(a) Beneficial Ownership Reporting Compliance

Based solely upon a review of Forms 3, 4 and 5 furnished to Private covering its 2006 fiscal year filed under Section 16(a) of the Securities Exchange Act of 1934, each of Privates officers and directors complied with the
reporting requirements under Section 16(a) for the 2006 fiscal year, except for Peter Cohen, who did not file Form 3 and Sánchez, Torralba and Carlberg, who did not file Form 4 to report options granted to each of them by Private in
2006.



|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------

COMPENSATION DISCUSSION AND ANALYSIS

Executive Compensation Policy and Objectives

Our policy in compensating executive officers, including the executive officers named in the Summary Compensation Table appearing below (the named executive officers), is to establish methods and levels of
compensation that will



| |  |  | attract and retain highly qualified personnel
| | - |  | ---------------------------------------------



| |  |  | provide meaningful incentives to promote profitability and growth and reward superior performance.
| | - |  | --------------------------------------------------------------------------------------------------

To achieve these policies Private follows the basic principles that annual compensation should be competitive with similar companies and long term
compensation should generally be linked to Privates return to shareholders. Private also believes that compensation for individual executives should be aligned to the performance of areas of the business over which the executive has the most
control.

Executive compensation policies are implemented through a combination of annual and long-term methods of compensation.
Compensation for the named executive officers includes



| |  |  | base salary,
| | - |  | ------------



| |  |  | eligibility to receive annual cash bonuses, and
| | - |  | -----------------------------------------------



| |  |  | stock-based compensation in the form of stock options under the employee stock option plan.
| | - |  | -------------------------------------------------------------------------------------------



- 53 -



---

These primary components are available for flexible use by Private in a manner that will effectively
implement our stated objectives with respect to compensation arrangements for each of the executive officers. Each of these components is discussed in more detail below. When setting the compensation arrangements for each executive officer, the
Compensation Committee considers these components individually, as well as on an aggregate (total compensation) basis. There is no pre-determined relationship between base salary of our executives and any of the other principal components of
compensation. Each element of compensation is considered both individually and in terms of total overall compensation.

Primary Components of Executive
Compensation.

Base Salary

The base salaries of our executive officers are set by the Compensation Committee (and in the case of the CEO, ratified by the independent directors) after consideration of a number of factors, including the executives position, level
of responsibility, tenure and performance. The Compensation Committee also considers the compensation levels of executives in comparable companies, along with the executive compensation recommendations made by our chief executive officer. In
addition, the Compensation Committee evaluates whether the base salary levels of our executives are appropriate relative to our size and financial performance compared with the other companies reviewed. Relying primarily on these factors, the
Compensation Committee sets the base salaries of our executive officers at levels designed to meet its objective of attracting and retaining highly qualified individuals. The Compensation Committee also believes that the continuity of leadership
derived from the retention of well qualified executive officers is in the best interests of our shareholders. The base salaries of our executive officers are not set at any specific level as compared to the compensation levels of companies reviewed
and the Compensation Committee does not assign relative weights or importance to any specific measure of the companys financial performance. During 2006, base salary accounted for all the named executive officers direct cash
compensation.

Annual Cash Incentive Payment

The Compensation Committee considers the use of annual performance bonuses from time to time where appropriate, to motivate participants to achieve company growth and enhance shareholder value. The incentive bonus
plan permits plan participants to receive a cash bonus that is tied to the companys financial performance during a specified fiscal year. We do not presently have in effect an annual cash bonus plan in effect with respect to any of the
named executive officers. However, we have implemented a bonus arrangement for our Chief Operating Officer, Peter Cohen, effective for fiscal year 2007. Information regarding this bonus plan is contained elsewhere in this Item 11 under the
heading Employment Contracts, Termination of Employment Contracts and Change in Control Arrangements.

Long-Term Equity
Based Compensation Awards

To date we have relied upon cash flow from operations as our principal source of working capital. As a
result, we have placed special emphasis on equity-based compensation, in the form of options, to preserve our cash for operations. Long-term equity based compensation awards are granted to our executive officers pursuant to our employee stock option
plan. The Compensation Committee believes that long-term equity based compensation awards are an effective incentive for senior management to increase the long-term value of the companys common stock as well as aiding the company in attracting
and retaining senior management. These objectives are accomplished by making awards under the plan, thereby providing senior management with a proprietary interest in the continued growth and performance of the company and more closely aligning
their interests with those of our shareholders. In addition, because options generally terminate within 90 days after the date an executive leaves the company (other than because of disability or retirement at age 65 or older), we believe that
options are a useful incentive in promoting the retention of executives.

All determinations regarding the granting of options, including
the amount, exercise price and terms of vesting, are made by the Compensation Committee after seeking input from management, subject to the approval of the full Board of Directors acting as the option committee under the employee stock option plan.
The Compensation Committee makes long-term equity based compensation awards after a review of a number of factors, including length of service, the performance of the company, the relative levels of responsibility of the executive and his or her
contributions to the business, including recommendations of supervisors, and prior option grants received by the executive. Awards may be granted to the same executive on more than one occasion.



- 54 -



---

Stock option grants may be subject to a vesting period based upon continued employment during the option
term or may fully vest upon grant. The Compensation Committee may make grants at any particular time during the year, and the full board of directors approves such grants. The exercise price of the options 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 as the option committee specifies.

No options were granted
to any of the named executive officers in 2006, as their current levels of overall compensation were considered adequate.

Other
Benefits

We provide all eligible employees, including executive officers, with certain benefits, including paid time off and paid
holiday programs. We do not presently maintain any deferred compensation or retirement plans.

Employment Agreements. We do not have
employment agreements with any of our named executive officers and generally do not enter into long-term employment agreements with our executive officers.

Severance Agreements. We generally do not enter into severance agreements or similar agreements providing for payments upon termination of employment or change-in-control. Such agreements, when entered into,
are negotiated on a case-by-case basis. We have not entered into any severance agreements or termination agreements with any of the named executive officers.

COMPENSATION COMMITTEE REPORT

The Compensation Committee has reviewed and discussed with management the Compensation
Discussion and Analysis section included in this annual report. Based on this review and discussion, the Compensation Committee recommended to the board of directors that the Compensation Discussion and Analysis section be included
in this annual report.

The Compensation Committee:

Berth H. Milton



- 55 -



---

The following table summarizes all compensation paid to (i) our Chief Executive Officer and Chief
Financial Officer serving during 2006, (ii) our other most highly compensated executive officers who were serving in such capacity at the end of 2006, other than the Chief Executive Officer and Chief Financial Officer, whose total compensation
exceeded $100,000 in 2006, and (iii) our former Chief Operating Officer and Chief Marketing Officer (the named executive officers), for services rendered in all capacities to Private Media Group for the fiscal year ended
December 31, 2006. No other executive officer earned compensation in excess of $100,000 in 2006.

2006 Summary Compensation Table



|                                                                                                                                                              |  |            |  |               |  |                        |  |             
|------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------- |  | ------------- |  | ---------------------- |  | ------------
|Name and Principal Position During Fiscal 2006                                                                                                                |  | FiscalYear |  | Salary ($)(1) |  | OptionAwards($)(1) (2) |  | Total ($)(1)
|Berth H. Milton, President and CEO (3)                                                                                                                        |  | 2006       |  | 118,144       |  |                       |  | 118,144     
|Director, Chairman of the Board                                                                                                                               |  |            |  |               |  |                        |  |             
|Johan Gillborg (4)                                                                                                                                            |  | 2006       |  | 165,000       |  |                       |  | 165,000     
|Chief Financial Officer and Secretary, Private Media Group, Inc.; Chairman, Private France S.A.; Chairman, Private Benelux; Administrator,
Milcap Media Group |  |            |  |               |  |                        |  |             
|Javier Sánchez (5)                                                                                                                                            |  | 2006       |  | 205,000       |  |                       |  | 205,000     
|Chief Operating Officer, Private Media Group, Inc. General Manager, Milcap Media Group                                                                        |  |            |  |               |  |                        |  |             
|Mårten Kull (6)                                                                                                                                               |  | 2006       |  | 147,500       |  |                       |  | 147,500     
|Chief Marketing Officer, Private Media Group, Inc.; Marketing Manager, Milcap Media Group                                                                     |  |            |  |               |  |                        |  |             
|Philip Christmas (7)                                                                                                                                          |  | 2006       |  | 117,500       |  |                       |  | 117,500     
|Chief Financial Officer, Milcap Media Group                                                                                                                   |  |            |  |               |  |                        |  |             

---

|(1) | Salary amounts received in non-US currency have been converted into dollars using the average exchange rate for the applicable year.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(2) | Reflects the amount recognized for financial statement reporting purposes for fiscal year 2006 in accordance with FAS 123(R) using the assumptions set forth in the footnote 16 to
the financial statements included elsewhere in this Annual Report for stock option awards granted during and prior to 2006, assuming no forfeitures.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Salary received in non-US currency, 94,515 euro. Mr. Milton agreed to waive director fees for 2006. Therefore, the amount for 2006 reflects only salary received for services as
President and CEO.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Salary received in non-US currency, 132,000 euro.
|--- | -------------------------------------------------

|(5) | Mr. Sánchez served as Chief Operating Officer of Private Media Group, Inc. from 1998 until November 2006, when Mr. Sánchez was appointed as Executive Vice
President, Production and Operations of Milcap Media Group. Salary received in non-US currency, 164,000 euro.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Mr. Kull resigned as Chief Marketing Officer effective December 12, 2006. Salary received in non-US currency, 118,000 euro.
|--- | ---------------------------------------------------------------------------------------------------------------------------

|(7) | Salary received in non-US currency, 94,000 euro.
|--- | ------------------------------------------------

Compensation
Committee Interlocks and Insider Participation

During the last fiscal year our Compensation Committee was comprised of Messrs. Milton
and Sánchez until November 2006, when Mr. Sánchez ceased to be Chief Operating Officer. Since such time Mr. Milton has acted as the Compensation Committee. Mr. Milton served as our Chief Executive Officer during 2006.
Mr. Sánchez served as our Chief Operating Officer until November 2006. During the last fiscal year, none of our executive officers served on our Board of Directors or Compensation Committee of any other entity whose officers served
either on our Board of Directors or Compensation Committee.

Grants of Plan-Based Awards in the Last Fiscal Year

There were no plan-based awards granted to the individuals named in the Summary Compensation Table above for the year ended December 31, 2006.



- 56 -



---

Outstanding Equity Awards at 2006 Fiscal Year-End

The following table summarizes certain information regarding the number and value of all options to purchase common stock of Private Media Group, Inc.
held by the individuals named in the Summary Compensation Table at December 31, 2006. No stock awards or equity incentive plan awards were issued or outstanding during fiscal 2006.

2006 OUTSTANDING EQUITY AWARDS AT FISCAL YEAR END



|                 |  |                                                         |  |                                                         |  |                                                                                                |  |                           |  |                       
|---------------- |  | ------------------------------------------------------- |  | ------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------- |  | ------------------------- |  | ----------------------
|                 |  | Option Awards                                          
|                 |  | Number of Securities Underlying Unexercised Options (#) |  | Number of Securities Underlying Unexercised Options (#) |  | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |  | Option Exercise Price ($) |  | Option Expiration Date
|Name             |  | Exercisable                                             |  | Unexercisable                                           |  |                                                                                                | 
|Berth H. Milton  |  | 180,000                                                 |  |                                                         |  |                                                                                               |  | 4.75                      |  | Mar 1, 2009           
|Javier Sánchez   |  | 180,000                                                 |  |                                                         |  |                                                                                               |  | 4.75                      |  | Mar 1, 2009           
|Johan Gillborg   |  | 172,500                                                 |  |                                                         |  |                                                                                               |  | 4.77                      |  | Mar 1, 2009           
|Javier Sánchez   |  | 500,000                                                 |  |                                                         |  |                                                                                               |  | 5.00                      |  | Oct 7, 2009           
|Javier Sánchez   |  | 50,000                                                  |  |                                                         |  |                                                                                               |  | 6.00                      |  | Dec 19, 2008          
|Johan Gillborg   |  | 50,000                                                  |  |                                                         |  |                                                                                               |  | 6.00                      |  | Dec 19, 2008          
|Philip Christmas |  | 15,000                                                  |  |                                                         |  |                                                                                               |  | 6.00                      |  | Dec 19, 2008          

Option Exercises and Stock Vesting During 2006

No stock options were exercised during 2006 by the individuals named in the Summary Compensation Table during 2006. No stock awards were issued or
outstanding during fiscal 2006.

Employment Contracts, Termination of Employment Contracts and Change in Control Arrangements

We do not have employment agreements with any of our named executive officers and generally do not enter into long-term employment agreements with our
executive officers. We generally do not enter into severance agreements or similar agreements providing for payments upon termination of employment or change-in-control. Such agreements, when entered into, are negotiated on a case-by-case basis. We
have not entered into any severance agreements or termination agreements with any of the named executive officers.

Effective November
2006, we entered into an employment agreement with Peter Cohen in connection with his employment by Private as its Chief Operating Officer. Mr. Cohens employment is terminable upon not more than 30 days notice. We have agreed to pay him a
salary of $200,000 per annum plus certain relocation costs of up to EUR 24,000. Mr. Cohen is also eligible to receive an annual performance bonus, based upon the achievement of specified goals in each fiscal year, commencing in 2007, based upon
the amount of increase in operating income after 2006. The agreement provides for an annual bonus of between EUR 20,000  100,000, depending upon the amount of increase in operating income in the applicable fiscal year. If Mr. Cohen is
terminated by Private other than for cause, he is entitled to a severance payment equal to one month of salary if terminated prior to October 30, 2007, and three months of salary if terminated at any time thereafter.



- 57 -



---

Director Compensation During 2006

The following table summarizes all compensation paid to our non-employee directors during 2006.

2006
DIRECTOR COMPENSATION TABLE



|                      |  |                                    |  |                  |  |                          |  |                                          |  |                           |  |             
|--------------------- |  | ---------------------------------- |  | ---------------- |  | ------------------------ |  | ---------------------------------------- |  | ------------------------- |  | ------------
|Name                  |  | Fees Earned or Paid in Cash ($)(1) |  | Stock Awards ($) |  | Option Awards ($) (2)(6) |  | Non-EquityIncentive PlanCompensation ($) |  | All OtherCompensation ($) |  | Total ($)(1)
|Bo Rodebrant          |  |                                   |  |                 |  |                         |  |                                         |  |                          |  |            
|Lluis Torralba (3)    |  | 10,000                             |  |                 |  | 13,345                   |  |                                         |  |                          |  | 23,345      
|Johan G. Carlberg (4) |  | 5,000                              |  |                 |  | 3,131                    |  |                                         |  |                          |  | 8,131       
|Daniel Sánchez (5)    |  | 10,000                             |  |                 |  | 10,436                   |  |                                         |  |                          |  | 20,436      

---

|(1) | Fee earned in non-US currency have been converted into dollars using the average exchange rate for the applicable year.
|--- | -----------------------------------------------------------------------------------------------------------------------

|(2) | Reflects the amount recognized for financial statement reporting purposes for fiscal year 2006 in accordance with FAS 123(R) using the assumptions set forth in the footnote 16 to
the financial statements included elsewhere in this Annual Report for stock option awards granted during and prior to 2006, assuming no forfeitures.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The director earned 8,000 euro in non-US currency and, as of December 31, 2006, the director had 8,000 options outstanding.
|--- | ---------------------------------------------------------------------------------------------------------------------------

|(4) | The director earned 4,000 euro in non-US currency and, as of December 31, 2006, the director had 9,000 options outstanding.
|--- | ---------------------------------------------------------------------------------------------------------------------------

|(5) | The director earned 8,000 euro in non-US currency and, as of December 31, 2006, the director had 30,000 options outstanding.
|--- | ----------------------------------------------------------------------------------------------------------------------------

|(6) | In 2006 Messrs. Sánchez, Torralba and Carlberg were each granted options to acquire 10,000, 8,000 and 3,000 shares, respectively, of Privates common stock at an
exercise price of $3.77, $4.73 and $3.77per share, respectively, being the fair market value of our common stock on the date of grant, which options vest in October 2007 and expire in October 2010. The fair market value of these options at the time
of grant, computed in accordance with FAS 123(R), were $13,265 $15,680 and $3,980 respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our Board of Directors may,
at its discretion, compensate directors for attending board and committee meetings and reimburse the directors for out-of-pocket expenses incurred in connection with attending such meetings.

We have agreed to pay Daniel Sánchez and Lluis Torralba a fee of EUR 2,000, and Johan Carlberg a fee of EUR 1,000, for each board and
committee meeting attended. Our directors are also eligible to receive stock option grants under our employee stock option plan.



- 58 -



---

|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|-------- | --------------------------------------------------------------

The following table presents certain information as of March 23, 2007, regarding the beneficial ownership of our common stock by:



| |  |  | each of our directors and executive officers individually,
| | - |  | ----------------------------------------------------------



| |  |  | all persons known by us to be beneficial owners of five percent or more of our common stock, and
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | all of our directors and executive officers as a group.
| | - |  | -------------------------------------------------------

Unless otherwise indicated in the footnotes below, the persons and entities named in the table have sole voting and investment power as to all shares beneficially owned.



|                                                                 |  |                                         |  |                              |  
|---------------------------------------------------------------- |  | --------------------------------------- |  | ---------------------------- | -
|Name and Address                                                 |  | Number of Shares Beneficially Owned (1) |  | PercentBeneficiallyOwned (1) |  
|Berth H. Milton (2)                                              |  | 27,282,985                              |  | 51.2                         | %
|Javier Sánchez (3)                                               |  | 760,000                                 |  | 1.4                          | %
|Johan Gillborg (4)                                               |  | 327,500                                 |  | *                            |  
|Bo Rodebrant (5)                                                 |  | 72,000                                  |  | *                            |  
|Daniel Sánchez (6)                                               |  | 20,000                                  |  | *                            |  
|Philip Christmas (7)                                             |  | 15,000                                  |  | *                            |  
|Johan G. Carlberg (8)                                            |  | 6,000                                   |  | *                            |  
|Lluis Torralba (9)                                               |  |                                        |  |                             |  
|Peter T. Cohen (10)                                              |  |                                        |  |                             |  
|Richard Polding (11)                                             |  |                                        |  |                             |  
|All Executive Officers and Directors as a group (10 people) (12) |  | 28,483,485                              |  | 52.4                         | %

---

|* | Denotes less than 1%
|- | --------------------

|(1) | Beneficial ownership is determined in accordance with rules of the U.S. Securities and Exchange Commission. The calculation of the percentage of beneficial ownership is based upon
53,148,165 shares of common stock outstanding on March 23, 2007. In computing the number of shares beneficially owned by any shareholder and the percentage ownership of such shareholder, shares of common stock which may be acquired by a such
shareholder upon exercise or conversion of warrants or options which are currently exercisable or exercisable within 60 days of March 23, 2007, are deemed to be exercised and outstanding. Such shares, however, are not deemed outstanding for
computing the beneficial ownership percentage of any other person. Except as indicated by footnote, to our knowledge, the persons named in the table above have the sole voting and investment power with respect to all shares of common stock shown as
beneficially owned by them.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes 22,296,909 shares of common stock owned by Slingsby Enterprises Limited, of which Mr. Milton is the sole shareholder. 4,950,000 of these shares are pledged to a third
party to secure payment of a loan from the third party to us. Also includes (i) 2,785,076 shares of common stock owned by Bajari Properties Limited, of which Mr. Milton is the sole shareholder, and (ii) 180,000 shares issuable upon
exercise of Options issued under the Employee Stock Option Plan. His address is c/o Private Media Group, Inc., Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Includes 730,000 shares issuable upon exercise of Options issued under the Employee Stock Option Plan. Mr. J. Sànchez address is c/o Private Media Group, Inc., Carretera
de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 59 -



---

|(4) | Includes 222,500 shares issuable upon exercise of Options issued under the Employee Stock Option Plan owned by Mr. Gillborg. His address is c/o Private Media Group, Inc.,
Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Includes 72,000 shares issuable upon exercise of Options issued under the Employee Stock Option Plan owned by Mr. Rodebrant. His address is c/o Private Media Group, Inc.,
Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Includes 20,000 shares issuable upon exercise of Options issued under the Employee Stock Option Plan owned by Mr. D. Sánchez. His address is c/o Private Media Group,
Inc., Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Includes 15,000 shares issuable upon exercise of Options issued under the Employee Stock Option Plan owned by Mr. Christmas. His address is c/o Private Media Group, Inc.,
Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Includes 6,000 shares issuable upon exercise of Options issued under the Employee Stock Option Plan owned by Mr. Carlberg. His address is c/o Private Media Group, Inc.,
Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | His address is c/o Private Media Group, Inc., Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|--- | ------------------------------------------------------------------------------------------------------------------

|(10) | His address is c/o Private Media Group, Inc., Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|---- | ------------------------------------------------------------------------------------------------------------------

|(11) | His address is c/o Private Media Group, Inc., Carretera de Rubì 22, 08173 Sant Cugat del Vallès, Barcelona, Spain.
|---- | ------------------------------------------------------------------------------------------------------------------

|(12) | Includes 1,245,500 shares issuable upon exercise of outstanding Options under the Employee Stock Option Plan.
|---- | -------------------------------------------------------------------------------------------------------------

Equity Compensation Plan Information

On
March 1, 1999 the Company adopted the 1999 Employee Stock Option Plan. In February 2003 the Plan was amended to provide for the issuance of up to 7,200,000 shares of the Companys common stock to employees, consultants and advisors of the
company, and was approved by the shareholders. Full details of the Plan are included in note 16 to the financial statements and are summarized below as of December 31, 2006:



|      |  |                                                                                                                                                |  |   |          
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------- |  | - | ---------
|( a ) |  | Number of securities to be issued upon exercise of outstanding options, warrants and rights                                                    |  |   | 2,711,936
|      |  |                                                                                                                                               
|( b ) |  | Weighted-average exercise price of outstanding options, warrants and rights                                                                    |  | $ | 5.22     
|      |  |                                                                                                                                               
|( c ) |  | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in row (a) above) |  |   | 2,148,278

We do not maintain any other equity compensation plans.



- 60 -



---

|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------

Related
Transactions

In December 2001 we borrowed $4.0 million from Commerzbank AG pursuant to a Note originally due December 20, 2002 in
order to expand our product portfolio. Subsequently the maturity of the Note was extended to March 2003. The Note bears interest at an annual rate of 7%, payable quarterly, with the entire principal amount and accrued interest due on maturity. The
Note is prepayable in full upon the sale of equity by us. Upon the Note becoming prepayable, we are required to repay the entire principal amount of the Note together with the greater of (1) accrued interest payable on the Note or (2) a
prepayment premium equal to $200,000. The Note is secured by a guaranty from Slingsby Enterprises and a pledge by Slingsby Enterprises of 4,950,000 shares of common stock. The lender and Slingsby Enterprises have also agreed that if the Note remains
unpaid at maturity, Commerzbank may elect to exchange the Note for common stock owned by Slingsby Enterprises with a value of $5.0 million. In April 2003 the Note was acquired by Consipio Holding b.v. from Commerzbank AG, and Consipio and Private
reached an agreement-in-principle with Consipio to extend the maturity of the Note for five years, with interest on the Note being increased to 9.9% per annum. However, we have been unable to reach final agreement with Consipio on other terms
and conditions relating to the restructured Note. Accordingly, in December 2003 Consipio notified Private and Slingsby Enterprises that Private was in default under the Note, and demanded immediate payment of the outstanding principal under the
Note. We continue to make all regularly scheduled interest payments on the Note and believe that we have valid defenses to the demand for immediate repayment of the Note, should Consipio seek to enforce immediate repayment. As of December 31,
2006, the outstanding principal under the Note was EUR 2.1 million. In any event, we do not believe that the acceleration of the Note by Consipio, if not rescinded, will have a material adverse effect on us, as the Note is fully collateralized by
4,950,000 shares of Private Media Group, Inc. common stock pursuant to the guaranty agreement from Slingsby. Slingsby Enterprises is beneficially owned by Berth H. Milton, Chairman of our Board of Directors and CEO.

We have short-term loans to Slingsby Enterprises Limited, an entity controlled by Mr. Milton. The loans bear interest at the rate of EURIBOR+1% per
annum and have no maturity date. During 2006 the highest amount outstanding was EUR 6.4 million. As of December 31, 2006, EUR 6.4 million remained outstanding on these loans, including interest.

In May 2003 Euro 1.65 million of a 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.

The foregoing transactions are believed to be on terms no less favorable to us than we could obtain from unaffiliated third
parties on an arms-length basis.

Review and Approval of Related Party Transactions

Our Audit Committee is responsible for the review and approval of all related party transactions required to be disclosed to the public under SEC rules.
This procedure, which is contained in the written charter of our Audit Committee, has been established by our Board of Directors in order to both meet the requirements of applicable Nasdaq rules requiring review and approval of related party
transactions, and to serve the interests of our shareholders. In addition, we maintain a written Code of Ethics which requires all employees, including our officers, to disclose to the Audit Committee any material relationship or transaction that
could reasonably be expected to give rise to a personal conflict of interest. Related party transactions are reviewed and approved by the Audit Committee on a case-by-case basis. Under existing, unwritten policy no related party transaction can be
approved by the Audit Committee unless it is first determined that the terms of such transaction is on terms no less favorable to us than could be obtained from an unaffiliated third party on an arms-length basis and is otherwise in our best
interest.



- 61 -



---

Director Independence

All of the members of our Board of Directors are independent as defined in Nasdaq Stock Market Rule 4200 other than Berth Milton, who is our Chief Executive Officer.

Our Board of Directors has an Audit Committee and a Compensation Committee. Our Board of Directors does not have a formal nominating committee.
Therefore, all decisions regarding director nominations are addressed by the entire Board of Directors. All of the members of the Audit Committee are independent under applicable SEC and Nasdaq listing rules. Mr. Milton is the only director who
serves on the Compensation Committee who is not independent under applicable Nasdaq listing rules. Mr. Milton also participates in Board of Director deliberations regarding director nominations.

Under applicable Nasdaq listing rules we are a controlled company as Berth Milton beneficially owns more than 50% of our common stock.
Therefore, we are exempt from Nasdaq rules which require that (i) compensation of executive officers be determined by either a majority of the independent directors or a Compensation Committee comprised solely of independent directors, and
(ii) nomination of directors be made by either a majority of independent directors or a committee comprised solely of independent directors.



|ITEM 14. | PRINCIPAL ACCOUNTANT FEES AND SERVICES
|-------- | --------------------------------------

Fees Paid to BDO
Audiberia

Following is information regarding fees billed by BDO Audiberia for services rendered to the Company in 2005 and 2006.

Audit Fees. The aggregate fees billed to the Company by the Companys principal accountant, BDO Audiberia, for the audit of
the Companys annual financial statements and for the review of the financial statements included in the Companys quarterly reports on Form 10-Q totaled $150,000 and $159,000 in 2005 and 2006, respectively. Audit fees consist of fees for
the audit and review of the Companys financial statements, statutory audits, consents and assistance with and review of documents filed with the SEC.

Audit-Related Fees. BDO Audiberia did not provide any assurance or related services which are not included under Audit Fees in 2005 and 2006, respectively.

Tax Fees. BDO Audiberia did not provide any tax compliance, tax advice, or tax planning services in 2005 and 2006, respectively.

Policy on Audit Committee Pre-Approval of Audit and Permissible Non-Audit Services of Independent Auditors

The Audit Committee pre-approves all audit and permissible non-audit services provided by the Companys independent auditors. These services may
include audit services, audit-related services, tax and other services. Pre-approval is generally provided for up to one year, and any pre-approval is detailed as to the particular service or category of services and is generally subject to a
specific budget. The independent auditors and management are required to periodically report to the Audit Committee regarding the extent of services provided by the independent auditors in accordance with this pre-approval, and the fees for the
services performed to date. The Audit Committee may also pre-approve particular services on a case-by-case basis. During 2005 and 2006, all services provided by BDO Audiberia were pre-approved by the Audit Committee in accordance with this policy.



- 62 -



---

PART IV



|ITEM 15. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
|-------- | ---------------------------------------------------------------



| | (a) | Documents filed as part of this Form 10-K:
| | --- | ------------------------------------------



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

See
Consolidated Financial Statements.



| | 2. | Financial Statement Schedules.
| | -- | ------------------------------

See
Schedule II.



| | 3. | Exhibits.
| | -- | ---------

See Exhibit Index.



- 63 -



---

INDEX TO EXHIBITS



|            |  |                                                                                                                                                                                                                                   
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Document                                                                                                                                                                                                           
|***3.1      |  | Restated Articles of Incorporation                                                                                                                                                                                                
|            | 
|***3.2      |  | Articles of Amendment to the Articles of Incorporation                                                                                                                                                                            
|            | 
|(1)3.3      |  | Amended and Restated Bylaws                                                                                                                                                                                                       
|            | 
|*4.1        |  | Specimen Common Stock Certificate.                                                                                                                                                                                                
|            | 
|*4.3        |  | Certificate of Designation re Preferred Stock.                                                                                                                                                                                    
|            | 
|++4.4       |  | Form of Securities Purchase Agreements dated as of September 10, 2003, entered into by the Company with each of Omicron Master Trust, Cranshire Capital L.P., and Solomon Strategic Holdings,
Inc., including as exhibits thereto:
|            | 
|(a)         |  | Exhibit A - Form of Convertible Note.                                                                                                                                                                                           
|            | 
|(b)         |  | Exhibit B - Form of Series A Warrant.                                                                                                                                                                                           
|            | 
|(c)         |  | Exhibit C - Form of Series B Warrant.                                                                                                                                                                                           
|            | 
|(d)         |  | Exhibit D - Form of Registration Rights Agreement dated as of September 10, 2003.                                                                                                                                               
|            | 
|(e)         |  | Exhibit E - Form of Legal Opinion.                                                                                                                                                                                              
|            | 
|++4.5       |  | Form of Securities Purchase Agreement dated as of September 10, 2003, entered into by the Company with CD Investment Partners, Ltd., including as exhibits thereto:                                                               
|            | 
|(a)         |  | Exhibit A - Form of Convertible Note.                                                                                                                                                                                           
|            | 
|(b)         |  | Exhibit B - Form of Series A Warrant.                                                                                                                                                                                           
|            | 
|(c)         |  | Exhibit C - Form of Series B Warrant.                                                                                                                                                                                           
|            | 
|(c)         |  | Exhibit D - Form of Registration Rights Agreement dated as of September 10, 2003.                                                                                                                                               
|            | 
|(e)         |  | Exhibit E - Form of Legal Opinion.                                                                                                                                                                                              
|            | 
|++4.6       |  | Letter Agreement dated October 9, 2003, by and between the Company and CD Investment Partners, Ltd.                                                                                                                               
|            | 
|*10.1       |  | Milcap Acquisition Agreement dated December 19, 1997                                                                                                                                                                              
|            | 
|*10.2       |  | Cinecraft Acquisition Agreement dated December 19, 1997                                                                                                                                                                           
|            | 
|***10.3     |  | 7% Note Due 2002 from the Registrant to Commerzbank AK.                                                                                                                                                                           
|            | 
|+++10.4     |  | Amendment No.1 to the 7% Note Due 2002                                                                                                                                                                                            
|            | 
|+10.5       |  | Share Purchase Agreement dated as of December 9, 2002, by and among Fraserside Holdings Limited, Luthares Investments N.V. and Stichting de Oude Waag.                                                                            
|            | 
|10.6        |  | Consulting Agreement dated September 29, 2006, by and between the Company and Peter Cohen, as amended by letter dated September 29, 2006.                                                                                         
|            | 
|(1)14.1     |  | Code of Ethics                                                                                                                                                                                                                    
|            | 
|21          |  | Subsidiaries.                                                                                                                                                                                                                     
|            | 
|23.1        |  | Consent of BDO Audiberia                                                                                                                                                                                                          
|            | 
|23.2        |  | Consent of Bruce E. Waldman, C.P.A.                                                                                                                                                                                               
|            | 
|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.                                                                                                        

---

|* | Incorporated by reference from the registrants Registration Statement on Form SB-2 (SEC File No. 333-62075).
|- | -------------------------------------------------------------------------------------------------------------



- 64 -



---

|** | Incorporated by reference from the registrants Annual Report on Form 10-KSB for the year ended December 31, 1998.
|-- | ------------------------------------------------------------------------------------------------------------------

|*** | Incorporated by reference from the registrants Registration Statement on Form S-1 (SEC File No. 333-69654).
|--- | ------------------------------------------------------------------------------------------------------------

|+ | Incorporated by reference from the registrants Form 8-K dated January 14, 2003.
|- | --------------------------------------------------------------------------------

|++ | Incorporated by reference from the Companys Registration Statement on Form S-3 (SEC File No. 333-109607) as filed with the U.S. Securities and Exchange Commission on
October 10, 2003.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|+++ | Incorporated by reference from the registrants Annual Report on Form 10-K for the year ended December 31, 2002.
|--- | ----------------------------------------------------------------------------------------------------------------

|(1) | Incorporated by reference from the registrants Annual Report on Form 10-K for the year ended December 31, 2003.
|--- | ----------------------------------------------------------------------------------------------------------------



- 65 -



---

SIGNATURES

In accordance with the requirements of Section 13 or 15(d) of the Exchange Act, the registrant has caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                      |  |                           |  |                                         
|--------------------- |  | ------------------------- |  | ----------------------------------------
|Dated: March 30, 2007 |  | PRIVATE MEDIA GROUP, INC.
|                      |  |                          
|                      |  | By:                       |  | /s/ Berth H. Milton                     
|                      |  |                           |  | Berth H. Milton, Chief Executive Officer

In accordance with the requirements of the Exchange Act, the Report has been signed below by the
following persons on behalf of the registrant in the capacities and on the dates indicated.



|                      |  |                                                             |  |               
|--------------------- |  | ----------------------------------------------------------- |  | --------------
|Name                  |  | Title                                                       |  | Date          
|                      |  |                                                            
|/s/ Berth H. Milton   |  | Chairman of the Board and Chief Executive
Officer, Director |  | March 30, 2007
|Berth H. Milton       |  |                                                             | 
|                      |  |                                                            
|/s/ Johan Gillborg    |  | Chief Financial Officer, Chief Accounting Officer           |  | March 30, 2007
|Johan Gillborg        |  |                                                             | 
|                      |  |                                                            
|/s/ Bo Rodebrant      |  | Director                                                    |  | March 30, 2007
|Bo Rodebrant          |  |                                                             |  |               
|                      |  |                                                            
|/s/ Lluis Torralba    |  | Director                                                    |  | March 30, 2007
|Lluis Torralba        |  |                                                             |  |               
|                      |  |                                                            
|/s/ Johan G. Carlberg |  | Director                                                    |  | March 30, 2007
|Johan G. Carlberg     |  |                                                             |  |               
|                      |  |                                                            
|/s/ Daniel Sánchez    |  | Director                                                    |  | March 30, 2007
|Daniel Sánchez        |  |                                                             |  |               



- 66 -



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and

Shareholders of Private Media
Group, Inc.



|1. | We have audited the accompanying consolidated balance sheets of Private Media Group, Inc. as of December 31, 2005 and 2006 and the related consolidated statements of income and
comprehensive income, shareholders ́ equity, and cash flows for the three years in the period ended December 31, 2006. We have also audited the schedule listed in the accompanying index. These financial statements and schedule are the
responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits. We did not audit the financial statements of Private North America Inc. a wholly-owned
subsidiary, which statements reflect total assets constituting 2% and 3% and total revenues constituting 14%, 14% and 5% of the related consolidated totals. Those statements were audited by other auditors whose report has been furnished to us, and
our opinion, insofar as it relates to data included for Private North America Inc, is based solely on the report of those auditors.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2. | We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|3. | In our opinion, based on our audits and the report of other auditors, the consolidated financial statements referred to above present fairly, in all material respects, the
consolidated financial position of Private Media Group, Inc. at December 31, 2005 and 2006, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2006, in conformity
with accounting principles generally accepted in the United States of America.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|4. | Also, in our opinion, the schedule presents fairly, in all material responses, the information set forth therein.
|-- | -----------------------------------------------------------------------------------------------------------------



|5. | We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Private Media Group, Inc.s
internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control  Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and
our report dated March 29, 2007 expressed an unqualified opinion thereon.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

/s/ BDO Audiberia Auditores

BDO AUDIBERIA AUDITORES

Barcelona, Spain

March 29, 2007



---

To the Board of Directors and

Shareholders of Private North America Ltd.

I have audited the accompanying balance sheets of Private North America Ltd. as
of December 31, 2005 and 2006 and the related statements of income and retained earnings and cash flows for each of the three years in the period ended December 31, 2006. These financial statements are the responsibility of the
Companys management. My responsibility is to express an opinion on these financial statements based on my audit.

I conducted my
audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that I plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. I believe that my audit provides a reasonable basis for my opinion.

In my
opinion, based on my audit, the financial statements referred to above present fairly, in all material respects, the financial position of Private North America Ltd. at December 31, 2005 and 2006 and the results of its operations and its cash
flows for each of the three years ended December 31, 2006, in conformity with generally accepted accounting principles in the United States of America.



|                           
|---------------------------
|/s/ Bruce E. Waldman       
|                           
|Bruce E. Waldman,          
|                           
|Certified Public Accountant
|                           
|Sherman Oaks, California   
|                           
|March 21, 2007             



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | - |  | ------ | - |  | ------ | -
|                                                                                                                                                          |  | December 31,   |  
|                                                                                                                                                          |  | 2005           |   |  | 2006   |   |  | 2006   |  
|                                                                                                                                                          |  | EUR            |   |  | EUR    |   |  | USD    |  
|                                                                                                                                                          |  | (in thousands) |  
|ASSETS                                                                                                                                                    |  |                |   |  |        |   |  |        |  
|Cash and cash equivalents                                                                                                                                 |  | 3,112          |   |  | 2,329  |   |  | 3,065  |  
|Trade accounts receivable  net (Note 3)                                                                                                                  |  | 8,813          |   |  | 8,685  |   |  | 11,427 |  
|Receivable from sale of building                                                                                                                          |  | 225            |   |  |       |   |  |       |  
|Related party receivable (Note 11)                                                                                                                        |  | 5,888          |   |  | 6,423  |   |  | 8,451  |  
|Inventories - net (Note 4)                                                                                                                                |  | 9,780          |   |  | 8,274  |   |  | 10,887 |  
|Deferred income tax asset (Note 10)                                                                                                                       |  | 2,836          |   |  | 3,727  |   |  | 4,904  |  
|Prepaid expenses and other current assets                                                                                                                 |  | 2,953          |   |  | 2,026  |   |  | 2,666  |  
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|TOTAL CURRENT ASSETS                                                                                                                                      |  | 33,607         |   |  | 31,464 |   |  | 41,401 |  
|                                                                                                                                                          |  |                |  
|Library of photographs and videos - net (Note 5)                                                                                                          |  | 17,058         |   |  | 16,909 |   |  | 22,249 |  
|Property, plant and equipment - net (Note 6)                                                                                                              |  | 2,163          |   |  | 2,499  |   |  | 3,288  |  
|Other intangible assets (Note 7)                                                                                                                          |  | 3,343          |   |  | 3,219  |   |  | 4,235  |  
|Goodwill                                                                                                                                                  |  | 2,425          |   |  | 2,425  |   |  | 3,190  |  
|Other assets                                                                                                                                              |  | 304            |   |  | 350    |   |  | 461    |  
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|TOTAL ASSETS                                                                                                                                              |  | 58,901         |   |  | 56,866 |   |  | 74,823 |  
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                      |  |                |   |  |        |   |  |        |  
|Short-term borrowings (Note 8)                                                                                                                            |  | 3,853          |   |  | 3,402  |   |  | 4,477  |  
|Current portion of long-term borrowings (Note 8)                                                                                                          |  | 1,511          |   |  | 408    |   |  | 537    |  
|Accounts payable trade                                                                                                                                    |  | 5,871          |   |  | 4,748  |   |  | 6,248  |  
|Income taxes payable (Note 10)                                                                                                                            |  | 488            |   |  | 733    |   |  | 964    |  
|Deferred income taxes (Note 10)                                                                                                                           |  | 52             |   |  | 55     |   |  | 72     |  
|Accrued other liabilities (Note 9)                                                                                                                        |  | 1,682          |   |  | 1,054  |   |  | 1,387  |  
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|TOTAL CURRENT LIABILITIES                                                                                                                                 |  | 13,457         |   |  | 10,401 |   |  | 13,685 |  
|                                                                                                                                                          |  |                |  
|Long-term borrowing (Note 8)                                                                                                                              |  | 555            |   |  | 132    |   |  | 174    |  
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|TOTAL LIABILITIES                                                                                                                                         |  | 14,012         |   |  | 10,533 |   |  | 13,859 |  
|                                                                                                                                                          |  |                |  
|SHAREHOLDERS EQUITY (Note 12)                                                                                                                            |  |                |   |  |        |   |  |        |  
|                                                                                                                                                          |  |                |  
|$4.00 Series A Convertible Preferred Stock 10,000,000 shares authorized, none issued and outstanding at December 31, 2005 and 2006,
respectively          |  |               |   |  |       |   |  |       |  
|Common Stock, $.001 par value, 100,000,000 shares authorized 52,478,723 and 53,148,166 issued and outstanding at December 31, 2005 and
2006, respectively |  | 885            |   |  | 885    |   |  | 1,164  |  
|Additional paid-in capital                                                                                                                                |  | 19,585         |   |  | 20,675 |   |  | 27,203 |  
|Retained earnings                                                                                                                                         |  | 27,188         |   |  | 27,667 |   |  | 36,404 |  
|Accumulated other comprehensive income                                                                                                                    |  | (2,769         | ) |  | (2,894 | ) |  | (3,807 | )
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|TOTAL SHAREHOLDERS EQUITY                                                                                                                                |  | 44,889         |   |  | 46,333 |   |  | 60,965 |  
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                |  | 58,901         |   |  | 56,866 |   |  | 74,823 |  
|                                                                                                                                                          |  |                |   |  |        |   |  |        |  

See accompanying notes to consolidated financial statements.



F - 1



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME



|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|------------------------------------------------------------ |  | ------------------------ | - |  | ------ | - |  | ------ | - |  | ------ | -
|                                                             |  | Years ended December 31, |  
|                                                             |  | 2004                     |   |  | 2005   |   |  | 2006   |   |  | 2006   |  
|                                                             |  | EUR                      |   |  | EUR    |   |  | EUR    |   |  | USD    |  
|                                                             |  | (in thousands)           |  
|Net sales                                                    |  | 35,612                   |   |  | 27,771 |   |  | 29,197 |   |  | 38,417 |  
|Cost of sales                                                |  | 19,198                   |   |  | 14,597 |   |  | 14,144 |   |  | 18,610 |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Gross profit                                                 |  | 16,415                   |   |  | 13,175 |   |  | 15,053 |   |  | 19,806 |  
|Selling, general and administrative expenses                 |  | 17,976                   |   |  | 14,430 |   |  | 14,043 |   |  | 18,477 |  
|Gain on sale of building                                     |  |                         |   |  | 1,279  |   |  |       |   |  |       |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Operating income (loss)                                      |  | (1,561                   | ) |  | 24     |   |  | 1,010  |   |  | 1,329  |  
|Interest expense                                             |  | 768                      |   |  | 742    |   |  | 583    |   |  | 767    |  
|Interest income                                              |  | 165                      |   |  | 234    |   |  | 230    |   |  | 303    |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Income (loss) from continuing operations before income taxes |  | (2,164                   | ) |  | (484   | ) |  | 657    |   |  | 865    |  
|Income tax (benefit) from continuing operations              |  | (1,327                   | ) |  | (548   | ) |  | (473   | ) |  | (622   | )
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Income (loss) from continuing operations                     |  | (837                     | ) |  | 64     |   |  | 1,130  |   |  | 1,487  |  
|                                                             |  |                          |   | 
|Discontinued operations (Note 19)                            |  |                          |   |  |        |   |  |        |   |  |        |  
|                                                             |  |                          |   | 
|Loss from discontinued operations                            |  |                         |   |  | (22    | ) |  | (902   | ) |  | (1,187 | )
|Income tax (benefit)                                         |  |                         |   |  | (8     | ) |  | (251   | ) |  | (330   | )
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Loss on discontinued operations                              |  |                         |   |  | (14    | ) |  | (651   | ) |  | (856   | )
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Net income (loss)                                            |  | (837                     | ) |  | 50     |   |  | 479    |   |  | 630    |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Other comprehensive income:                                  |  |                          |   |  |        |   |  |        |   |  |        |  
|Foreign currency translation adjustments                     |  | (318                     | ) |  | (626   | ) |  | (124   | ) |  | (164   | )
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Comprehensive income                                         |  | (1,155                   | ) |  | (576   | ) |  | 355    |   |  | 467    |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Income (loss) per share from continuing operations:          |  |                          |   |  |        |   |  |        |   |  |        |  
|Basic                                                        |  | (0.02                    | ) |  | 0.00   |   |  | 0.02   |   |  | 0.03   |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Diluted                                                      |  | (0.02                    | ) |  | 0.00   |   |  | 0.02   |   |  | 0.03   |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Loss per share from discontinued operations:                 |  |                          |   |  |        |   |  |        |   |  |        |  
|Basic                                                        |  |                         |   |  | 0.00   |   |  | (0.01  | ) |  | (0.02  | )
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Diluted                                                      |  |                         |   |  | 0.00   |   |  | (0.01  | ) |  | (0.02  | )
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Net income (loss) per share:                                 |  |                          |   |  |        |   |  |        |   |  |        |  
|Basic                                                        |  | (0.02                    | ) |  | 0.00   |   |  | 0.01   |   |  | 0.01   |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  
|Diluted                                                      |  | (0.02                    | ) |  | 0.00   |   |  | 0.01   |   |  | 0.01   |  
|                                                             |  |                          |   |  |        |   |  |        |   |  |        |  

See accompanying notes to consolidated financial statements.



F - 2



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY



|                                               |  |              |   |                           |         |  |                           |   |  |                   |   |  |                                       |   |  |                            |   |  |        |  
|---------------------------------------------- |  | ------------ | - | ------------------------- | ------- |  | ------------------------- | - |  | ----------------- | - |  | ------------------------------------- | - |  | -------------------------- | - |  | ------ | -
|                                               |  | Common stock |   | Additionalpaid-in capital |         |  | Common stock to be issued |   |  | Retained earnings |   |  | Accumulated othercomprehensive income |   |  | Totalshare-holders equity |  
|                                               |  | Shares       |   |                           | Amounts |  |                           |   |  |                  
|                                               |  |              |   |                           | EUR     |  | EUR                       |   |  | EUR               |   |  | EUR                                   |   |  | EUR                        |   |  | EUR    |  
|Balance at January 1, 2004                     |  | 49,955,057   |   |                           | 883     |  | 17,124                    |   |  |                  |   |  | 27,976                                |   |  | (1,826                     | ) |  | 44,157 |  
|Repurchase of common stock                     |  | (116,051     | ) |                           |        |  | (253                      | ) |  |                  |   |  |                                      |   |  |                           |   |  | (253   | )
|Conversion of bond principal into common stock |  | 153,438      |   |                           |        |  | 236                       |   |  |                  |   |  |                                      |   |  |                           |   |  | 236    |  
|Conversion of bond interest into common stock  |  | 66,245       |   |                           |        |  | 124                       |   |  |                  |   |  |                                      |   |  |                           |   |  | 124    |  
|Cash received for conversion of options        |  |             |   |                           |        |  |                          |   |  | 1,752             |   |  |                                      |   |  |                           |   |  | 1,752  |  
|Conversion of options                          |  | 19,500       |   |                           |        |  | 23                        |   |  |                  |   |  |                                      |   |  |                           |   |  | 23     |  
|Conversion of series A warrants                |  | 45,000       |   |                           |        |  | 67                        |   |  |                  |   |  |                                      |   |  |                           |   |  | 67     |  
|Cashless Conversion of series A warrants       |  | 38,987       |   |                           |        |  |                          |   |  |                  |   |  |                                      |   |  |                           |   |  |       |  
|Translation adjustment                         |  |             |   |                           |        |  |                          |   |  |                  |   |  |                                      |   |  | (319                       | ) |  | (319   | )
|Net loss                                       |  |             |   |                           |        |  |                          |   |  |                  |   |  | (837                                  | ) |  |                           |   |  | (837   | )
|                                               |  |              |   |                           |         |  |                           |   |  |                   |   |  |                                       |   |  |                            |   |  |        |  
|Balance at December 31, 2004                   |  | 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                                     |  |             |   |                           |        |  |                          |   |  |                  |   |  | 50                                    |   |  |                           |   |  | 50     |  
|                                               |  |              |   |                           |         |  |                           |   |  |                   |   |  |                                       |   |  |                            |   |  |        |  
|Balance at December 31, 2005                   |  | 52,478,723   |   |                           | 885     |  | 19,585                    |   |  |                  |   |  | 27,188                                |   |  | (2,769                     | ) |  | 44,889 |  
|Repurchase of common stock                     |  | (42,935      | ) |                           |        |  | (152                      | ) |  |                  |   |  |                                      |   |  |                           |   |  | (152   | )
|Conversion of bond principal into common stock |  | 662,500      |   |                           |        |  | 1,057                     |   |  |                  |   |  |                                      |   |  |                           |   |  | 1,057  |  
|Conversion of bond interest into common stock  |  | 16,128       |   |                           |        |  | 39                        |   |  |                  |   |  |                                      |   |  |                           |   |  | 39     |  
|Conversion of stock options                    |  | 33,750       |   |                           |        |  | 79                        |   |  |                  |   |  |                                      |   |  |                           |   |  | 79     |  
|Stock based compensation                       |  |             |   |                           |        |  | 67                        |   |  |                  |   |  |                                      |   |  |                           |   |  | 67     |  
|Translation adjustment                         |  |             |   |                           |        |  |                          |   |  |                  |   |  |                                      |   |  | (124                       | ) |  | (124   | )
|Net income                                     |  |             |   |                           |        |  |                          |   |  |                  |   |  | 479                                   |   |  |                           |   |  | 479    |  
|                                               |  |              |   |                           |         |  |                           |   |  |                   |   |  |                                       |   |  |                            |   |  |        |  
|Balance at December 31, 2006                   |  | 53,148,166   |   |                           | 885     |  | 20,675                    |   |  |                  |   |  | 27,667                                |   |  | (2,893                     | ) |  | 46,334 |  
|                                               |  |              |   |                           |         |  |                           |   |  |                   |   |  |                                       |   |  |                            |   |  |        |  

See accompanying notes to consolidated financial statements.



F - 3



---

PRIVATE MEDIA GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|-------------------------------------------------------------------------------------- |  | ------------------------ | - |  | ------ | - |  | ------ | - |  | ------ | -
|                                                                                       |  | Years ended December 31, |  
|                                                                                       |  | 2004                     |   |  | 2005   |   |  | 2006   |   |  | 2006   |  
|                                                                                       |  | EUR                      |   |  | EUR    |   |  | EUR    |   |  | USD    |  
|                                                                                       |  | (in thousands)           |  
|Cash flows from operating activities:                                                  |  |                          |   |  |        |   |  |        |   |  |        |  
|Net income (loss)                                                                      |  | (837                     | ) |  | 50     |   |  | 479    |   |  | 630    |  
|Adjustment to reconcile net income to net cash flows provided by operating activities: |  |                          |   |  |        |   |  |        |   |  |        |  
|Deferred income taxes                                                                  |  | (721                     | ) |  | (456   | ) |  | (890   | ) |  | (1,171 | )
|Depreciation                                                                           |  | 2,133                    |   |  | 1,102  |   |  | 898    |   |  | 1,181  |  
|Stock based compensation                                                               |  |                         |   |  |       |   |  | 67     |   |  | 88     |  
|Convertible note adjustment                                                            |  | 64                       |   |  | 91     |   |  | 71     |   |  | 93     |  
|Bad debt provision                                                                     |  | 1,649                    |   |  | 246    |   |  | 209    |   |  | 274    |  
|Amortization of other intangible assets                                                |  | 124                      |   |  | 93     |   |  | 124    |   |  | 163    |  
|Amortization of photographs and videos                                                 |  | 6,568                    |   |  | 6,385  |   |  | 6,691  |   |  | 8,804  |  
|Gain on sale of building                                                               |  |                         |   |  | (1,279 | ) |  |       |   |  |       |  
|Changes in operating assets and liabilities:                                           |  |                          |   |  |        |   |  |        |   |  |        |  
|Trade accounts receivable                                                              |  | (279                     | ) |  | (662   | ) |  | (80    | ) |  | (105   | )
|Related party receivable                                                               |  | (33                      | ) |  | (202   | ) |  | (535   | ) |  | (704   | )
|Inventories                                                                            |  | 1,872                    |   |  | (920   | ) |  | 1,505  |   |  | 1,981  |  
|Prepaid expenses and other current assets                                              |  | 544                      |   |  | (665   | ) |  | 334    |   |  | 440    |  
|Accounts payable trade                                                                 |  | (1,386                   | ) |  | (228   | ) |  | (1,123 | ) |  | (1,478 | )
|Income taxes payable                                                                   |  | (716                     | ) |  | 223    |   |  | 245    |   |  | 322    |  
|Accrued other liabilities                                                              |  | (723                     | ) |  | 615    |   |  | (628   | ) |  | (827   | )
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Net cash provided by operating activities                                              |  | 8,260                    |   |  | 4,392  |   |  | 7,365  |   |  | 9,691  |  
|Cash flows used in investing activities:                                               |  |                          |   |  |        |   |  |        |   |  |        |  
|Investment in library of photographs and videos                                        |  | (4,907                   | ) |  | (8,297 | ) |  | (6,542 | ) |  | (8,608 | )
|Capital expenditures                                                                   |  | (3,278                   | ) |  | (331   | ) |  | (1,353 | ) |  | (1,781 | )
|Sale of part of building                                                               |  | 4,387                    |   |  | 6,897  |   |  | 225    |   |  | 296    |  
|Investment in other assets                                                             |  | (24                      | ) |  | (7     | ) |  | (46    | ) |  | (61    | )
|Note receivable                                                                        |  | (1,262                   | ) |  | 770    |   |  | 592    |   |  | 780    |  
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Net cash used in investing activities                                                  |  | (5,084                   | ) |  | (968   | ) |  | (7,124 | ) |  | (9,374 | )
|Cash flow provided by financing activities:                                            |  |                          |   |  |        |   |  |        |   |  |        |  
|Conversion of stock options and warrants                                               |  | 1,842                    |   |  |       |   |  | 79     |   |  | 104    |  
|Short-term borrowings - repayments                                                     |  | (752                     | ) |  |       |   |  | (450   | ) |  | (593   | )
|Long-term borrowings - repayments                                                      |  | (4,093                   | ) |  | (3,356 | ) |  | (528   | ) |  | (695   | )
|Long-term borrowings - additions                                                       |  | 2,450                    |   |  |       |   |  |       |   |  |       |  
|Short-term borrowings - additions                                                      |  | 100                      |   |  | 410    |   |  |       |   |  |       |  
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Net cash (used in) provided by financing activities                                    |  | (453                     | ) |  | (2,946 | ) |  | (900   | ) |  | (1,184 | )
|Foreign currency translation adjustment                                                |  | (318                     | ) |  | (626   | ) |  | (124   | ) |  | (164   | )
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Net increase (decrease) in cash and cash equivalent                                    |  | 2,405                    |   |  | (148   | ) |  | (783   | ) |  | (1,030 | )
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Cash and cash equivalents at beginning of the year                                     |  | 856                      |   |  | 3,261  |   |  | 3,112  |   |  | 4,095  |  
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Cash and cash equivalents at end of the year                                           |  | 3,261                    |   |  | 3,112  |   |  | 2,329  |   |  | 3,065  |  
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Cash paid for interest                                                                 |  | 637                      |   |  | 556    |   |  | 408    |   |  | 537    |  
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Cash paid for taxes                                                                    |  | 257                      |   |  | 332    |   |  |       |   |  |       |  
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  
|Repurchase of common stock (non-cash transaction)                                      |  | 253                      |   |  | 127    |   |  | 152    |   |  | 200    |  
|                                                                                       |  |                          |   |  |        |   |  |        |   |  |        |  

See accompanying notes to consolidated financial statements.



F - 4



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1. The company and basis of presentation

Private Media Group, Inc. (the Company) was originally incorporated on September 23, 1980 as Glacier Investment Company, Inc. under the
laws of the State of Utah and, effective November 24, 1997, after a series of interim name changes, changed its name to Private Media Group Inc. Effective June 12, 1998 the Company acquired Cine Craft Limited (Cine Craft), a
Gibraltar corporation and Milcap Media Limited (Milcap), a Republic of Cyprus corporation. Prior to the acquisitions the Company was a holding company with no operations. Milcap and its subsidiaries and Cine Craft operate under common
control and are engaged in the acquisition, refinement and distribution of video and photo rights for adult feature magazines and movies (videocassettes and DVDs) through distributors and via the Internet. The acquisition was accounted for as
a reverse acquisition whereby the Company was considered to be the acquiree even though legally it is the acquiror. Accordingly, the accompanying financial statements present the historical combined financial statements of Cine Craft and Milcap from
January 1, 1998 through the acquisition date of June 12, 1998 and the consolidated financial statements of the Company, Cine Craft and Milcap since that date. Since the fair value of the net assets of the Company were equal to their net
book values on June 12, 1998, the assets and liabilities of the Company remained at their historical cost following the acquisition. During the year ended December 31, 2000, the Company established two new wholly owned subsidiaries, one in
Sweden (Peach Entertainment Distribution AB, Peach) and one in the Republic of Cyprus (Fraserside Holdings Ltd., Fraserside). These subsidiaries were formed to carry on the business of Milcap Publishing Group AB (Sweden) and
Milcap (Cyprus), respectively.

Solely for the convenience of the reader, the accompanying consolidated financial statements as of
December 31, 2006 and for the twelve months then ended have been translated into United States dollars (USD) at the rate of EUR 0.76 per USD 1.00 the Exchange Rate of the European Central Bank on December 31, 2006. 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. Summary of significant accounting policies

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and all wholly owned subsidiaries. All significant intercompany transactions and
balances have been eliminated in consolidation.

Foreign Currency

The financial statements of the Companys operations based outside of the euro area have been translated into euro in accordance with SFAS 52.
Management has determined that the functional currency for each of the Companys foreign operations is its applicable local currency. When translating functional currency financial statements into euro, year-end exchange rates are applied to
the balance sheet accounts, while average annual rates are applied to income statement accounts. Translation gains and losses are recorded in other comprehensive income as a component of shareholders equity.

Transactions involving foreign currencies are translated into euro or functional currencies using exchange rates in effect at the time of the
transactions. Monetary assets and liabilities denominated in foreign currencies are translated at period end exchange rates and the resulting gain or loss is charged to income in the period.

Should the Company choose to pay dividends, although the Companys current intention is to re-invest the un-remitted earnings of its foreign
subsidiaries, dividends would be declared and paid in euro.

The aggregate exchange gain included in determining net income amounted to EUR
374 thousand and EUR 229 thousand for the years ended December 31, 2004 and 2005, respectively. In 2006 there was no impact on net income from exchange gains or losses.

Recognition of Revenue

The
Companys revenue recognition policies are in accordance with Staff Accounting Bulletin (SAB) No. 104, Revenue



F - 5



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Recognition in Financial Statements. 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.

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 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 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. 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 to the Company until approximately 60 - 90 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. Adjustments made to adjust revenue from estimated to actual have historically been immaterial.

Use of Estimates

The preparation of
financial statements in conformity with accounting principles generally accepted in the United States of



F - 6



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

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.

Library of Photographs & Videos

The items in the library comprise our content used for distribution on various formats. Currently these are principally DVD and video cassettes, cable & satellite television and broadband (for films) and magazines and internet
narrowband (for photos). All our content is sold or licensed repeatedly, unlike inventory items which are sold only once. Furthermore the content is not only sold on one particular release, or issue, but is also re-edited and included for sale on
compilations such as Best of. titles and publications.

The film library is sold or licensed on various formats such as video
cassettes, DVDs, television, and Internet, in different markets and territories. The current rate of technological advance means that we are continually finding new distribution platforms for our content. Recent examples of this would be broadband
and broadcasting via digital cable and satellite television with pay-per-view (PPV) and video-on-demand (VOD) abilities. The film library includes: a) films, which represent the content, i.e., the edited movie including soundtrack. b) translations,
sound dubbing, & sub-titles, which are required to customize each movie in terms of language for all territories, and c) Digital Manipulation for DVD Masters, which is required to digitize the movie and create menus and language options in
order to produce a master to be used to duplicate DVDs from.

The photo library comprises purchased photographic material used for print
and internet publications. Our photographic material is used initially in one issue of our four principal magazine titles. However it will normally subsequently be used in later special editions. The print publications are typically printed once and
thereafter they are sold over a period of several years, as discussed later. Internet publications are sold via membership fees charged at the Companys websites. Photos are also licensed to other internet and print publishers.

The library of photographs and videos, including rights for photographs and videos as well as translation and dubbing of video material, is reflected at
the lower of amortized cost or net realizable value. The cost is amortized on a straight-line basis over 3-5 years representing the estimated useful life of the asset, except for photos which are amortized on a sliding-scale basis over three years.
Estimated future revenues are periodically reviewed and, revisions may be made to amortization rates or write-downs made to the assets net realizable value as a result of significant changes in future revenue estimates. Net realizable value is
the estimated selling price in the ordinary course of business, less estimated costs to complete and exploit in a manner consistent with realization of that income.

Property, Plant and Equipment

Property, plant and equipment are carried at cost and are generally
depreciated using the straight-line method over the estimated useful lives of the assets. The useful lives range from 3-5 years.

In March
2000 the Emerging Issues Task Force (EITF) of the Financial Accounting Standards Board reached a consensus on Issue 00-2, Accounting for Web Site Development Costs (EITF 00-2). In accordance with the transition
provisions of EITF 00-2, the Company has elected to apply this standard to website development costs incurred from January 1, 2000 forward. Capitalized website development costs including graphics and related software are being amortized on a
straight-line basis over 5 years and are included in property, plant and equipment in the accompanying balance sheet (see Note 6).

Goodwill and Other Intangible Assets

Goodwill represents the excess of the purchase price paid over the fair value of the
net assets of businesses acquired.



F - 7



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Other Intangible Assets represents the value attributable to: a) Customer base, which was acquired
from two of the Companys former distributors in the U.S. and in Canada in 2001 and 2003, respectively, (see Note 7). The amortization expense is calculated on a straight-line basis over 10 years for each acquisition, and b) Broadcasting asset,
which was acquired from International Film Production and Distribution Limited in 2003 (see Note 7). At the time of acquisition, the asset was deemed to have an indefinite life and is not subject to amortization.

In July 2001 the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 142 Goodwill and Other Intangible
Assets (SFAS 142). SFAS 142 was required to be adopted by the company as of January 1, 2002. Under SFAS 142, goodwill and indefinite lived intangible assets are no longer amortized but are reviewed annually for impairment (or
more frequently if indicators of impairment arise). Further separable intangible assets that are not deemed to have an indefinite life will continue to amortized over their expected useful lives with no maximum life specified; whereas under prior
rules a maximum life of 40 years was required.

During 2002, the Company performed the required initial impairment test of goodwill and
indefinite lived intangible assets as of January 1, 2002. There was no effect on the earnings and financial position of the Company as a result of the impairment testing. The company performs periodic impairment reviews in order to ensure that
its accounting treatment is in compliance with SFAS 142  Goodwill and Other Intangible Assets.

Impairment of Long-Lived
Assets

The Company evaluates the carrying value of its long-lived assets when events or circumstances indicate the carrying value may
not be recoverable through the estimated undiscounted cash flows from the use of the asset. An impairment loss is then measured as the amount by which the carrying value of the asset exceeds its estimated fair value.

Advertising Costs

Advertising costs
are charged to income as incurred. The total advertising costs were EUR 2, 146 thousand, EUR 2, 489 thousand and EUR 2,492 thousand for the years ended December 31, 2004, 2005 and 2006, respectively.

Shipping and Handling Costs

Shipping
and handling costs related to the Companys products are recognized in cost of sales.

Income Taxes

The Company accounts for certain income and expense items differently for financial reporting purposes than for tax purposes. Provision for deferred taxes
are made in recognition of such temporary differences, following the requirements of Financial Accounting Standards Board Statement No. 109 Accounting for Income Taxes. The Company assesses the recoverability of deferred tax assets
and records a valuation allowance when it believes it is not more likely than not that they will be recovered.

Cash Equivalents

All highly liquid investments purchased with an original maturity of three months or less at the time of acquisition are considered to
be cash equivalents.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents and trade accounts receivable. The Company does not require collateral on
these financial instruments.

Cash and cash equivalents are maintained principally with major financial institutions in Europe that have
high credit standings and the Companys policy is to limit exposure to any one institution. Management attempts to limit credit risk on trade receivables mainly through establishment and monitoring of credit controls.



F - 8



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Basic and Diluted Earnings Per Share

Basic and diluted earnings per share is calculated in accordance with Financial Accounting Standards Board Statement No. 128, Earnings per
Share (Note 13).

Fair Value of Financial Instruments.

The following methods and assumptions were used by the Company in estimating its fair value disclosures for financial instruments. The estimates presented
herein are not necessarily indicative of the amounts that the Company could realize in a current market exchange.

Cash and cash
equivalents: The carrying amount reported in the balance sheet for cash and cash equivalents approximates its fair value.

Accounts
receivable and accounts payable: The carrying amounts reported in the balance sheet for accounts receivable and accounts payable approximate their fair values.

Long-and short-term debt: The carrying amounts of the Companys borrowings under its short-term credit arrangements approximate their fair value. The fair value of the Companys long-term debt and leasing
contracts are estimated to be equivalent to their carrying values as the rates of interest in these contract represents rates available to the Company for similar types of arrangements.

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 twelve months ending December 31, 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 twelve months ending December 31, 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 twelve months ending
December 31, 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.

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.



F - 9



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



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 2004 and 2005 (in thousands, except per share amounts):



|                                                                                                                                           |  |                          |   |  |      |  
|------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------ | - |  | ---- | -
|                                                                                                                                           |  | Years ended December 31, |  
|                                                                                                                                           |  | 2004                     |   |  | 2005 |  
|                                                                                                                                           |  | EUR                      |   |  | EUR  |  
|Net income, as reported                                                                                                                    |  | (837                     | ) |  | 50   |  
|                                                                                                                                           |  |                          |   |  |      |  
|Deduct: Total stock based employee compensation expense determined under fair value based method for all awards net of related tax
effects |  | (151                     | ) |  | (272 | )
|                                                                                                                                           |  |                          |   |  |      |  
|Pro forma net income                                                                                                                       |  | (988                     | ) |  | (223 | )
|                                                                                                                                           |  |                          |   |  |      |  
|Earnings per share:                                                                                                                        |  |                          |   |  |      |  
|Basic  as reported                                                                                                                        |  | (0.02                    | ) |  | 0.00 |  
|                                                                                                                                           |  |                          |   |  |      |  
|Basic  pro forma                                                                                                                          |  | (0.02                    | ) |  | 0.00 |  
|                                                                                                                                           |  |                          |   |  |      |  
|Diluted  as reported                                                                                                                      |  | (0.02                    | ) |  | 0.00 |  
|                                                                                                                                           |  |                          |   |  |      |  
|Diluted  pro forma                                                                                                                        |  | (0.02                    | ) |  | 0.00 |  
|                                                                                                                                           |  |                          |   |  |      |  

3. Trade accounts receivable

Trade accounts receivable consist of the following:



|                                     |  |                |   |  |        |  
|------------------------------------ |  | -------------- | - |  | ------ | -
|                                     |  | December 31,   |  
|                                     |  | 2005           |   |  | 2006   |  
|                                     |  | EUR            |   |  | EUR    |  
|                                     |  | (in thousands) |  
|Trade accounts receivable            |  | 9,774          |   |  | 9,809  |  
|Allowance for doubtful accounts      |  | (961           | ) |  | (1,124 | )
|                                     |  |                |   |  |        |  
|Total trade accounts receivable, net |  | 8,813          |   |  | 8,685  |  
|                                     |  |                |   |  |        |  

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.



F - 10



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



4. Inventories

Inventories consist of the following:



|                              |  |                |  |      
|----------------------------- |  | -------------- |  | -----
|                              |  | December 31,  
|                              |  | 2005           |  | 2006 
|                              |  | EUR            |  | EUR  
|                              |  | (in thousands)
|Magazines for sale and resale |  | 3,534          |  | 3,341
|Video cassettes               |  | 299            |  | 138  
|DVDs                          |  | 5,484          |  | 4,362
|Other                         |  | 463            |  | 433  
|                              |  |                |  |      
|                              |  | 9,780          |  | 8,274
|                              |  |                |  |      

5. Library of photographs & videos

Library of photographs & videos consist of the following:



|                                           |  |                |  |       
|------------------------------------------ |  | -------------- |  | ------
|                                           |  | December 31,  
|                                           |  | 2005           |  | 2006  
|                                           |  | EUR            |  | EUR   
|                                           |  | (in thousands)
|Gross:                                     |  |                |  |       
|Photographs                                |  | 7,288          |  | 7,579 
|Videos                                     |  | 38,457         |  | 42,558
|Translations, Sound Dubbing, & Sub-Titles  |  | 8,964          |  | 9,808 
|Digital Manipulation for DVD Masters       |  | 7,503          |  | 8,810 
|Digital Manipulation for Broadband Masters |  | 584            |  | 584   
|                                           |  |                |  |       
|                                           |  | 62,797         |  | 69,339
|                                           |  |                |  |       
|Less accumulated depreciation:             |  |                |  |       
|Photographs                                |  | 5,833          |  | 6,440 
|Videos                                     |  | 27,127         |  | 31,099
|Translations, Sound Dubbing, & Sub-Titles  |  | 6,889          |  | 7,690 
|Digital Manipulation for DVD Masters       |  | 5,364          |  | 6,634 
|Digital Manipulation for Broadband Masters |  | 527            |  | 567   
|                                           |  |                |  |       
|                                           |  | 45,739         |  | 52,430
|                                           |  |                |  |       
|Net:                                       |  |                |  |       
|Photographs                                |  | 1,455          |  | 1,139 
|Videos                                     |  | 11,331         |  | 11,459
|Translations, Sound Dubbing, & Sub-Titles  |  | 2,075          |  | 2,118 
|Digital Manipulation for DVD Masters       |  | 2,139          |  | 2,176 
|Digital Manipulation for Broadband Masters |  | 58             |  | 17    
|                                           |  |                |  |       
|                                           |  | 17,058         |  | 16,909
|                                           |  |                |  |       



F - 11



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



6. Property, Plant and Equipment

Property, plant and equipment consist of the following:



|                                         |  |                |   |  |        |  
|---------------------------------------- |  | -------------- | - |  | ------ | -
|                                         |  | December 31,   |  
|                                         |  | 2005           |   |  | 2006   |  
|                                         |  | EUR            |   |  | EUR    |  
|                                         |  | (in thousands) |  
|Equipment & Furniture                    |  | 8,272          |   |  | 9,074  |  
|Website Development                      |  | 1,453          |   |  | 1,886  |  
|E-commerce software system               |  | 471            |   |  | 471    |  
|Accumulated depreciation                 |  | (8,034         | ) |  | (8,932 | )
|                                         |  |                |   |  |        |  
|Total Property, Plant and Equipment, net |  | 2,163          |   |  | 2,499  |  
|                                         |  |                |   |  |        |  

In March 2000 the Emerging Issues Task Force (EITF) of the Financial Accounting Standards Board
reached a consensus on Issue 00-2, Accounting for Web Site Development Costs (EITF 00-2). EITF 00-2 requires that all costs incurred in the website planning stage should be expensed as incurred.

The EITF also concluded that costs incurred in the website application and infrastructure development stage (including the initial graphics) and costs
relating to software used to operate a website are to be accounted for in accordance with Statement of Position No. 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use (SOP
98-1) unless a plan exists or is being developed to market the website software externally.

The EITF further concluded that costs
incurred to operate an existing website including training, administration, maintenance, and other costs should be expensed as incurred. However, costs incurred in the operation stage that involve providing additional functions or features to the
website should be accounted for as, in effect, new software and the costs of upgrades and enhancements that add functionality being expensed or capitalized based on the guidance in SOP 98-1.

In accordance with the transition provisions of EITF 00-2, the Company has elected to apply this standard to website development costs incurred from
January 1, 2000 forward and accordingly in the years ended December 31, 2005 and 2006 the Company has capitalized EUR 130 thousand and EUR 433 thousand respectively of costs related to the development of its website including
graphics and related software.



F - 12



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



7. Other Intangible Assets

Other intangible assets consist of the following:



|                              |  |                          |  |               |  |       |       |  |       |   |  |       |   |  |       |  
|----------------------------- |  | ------------------------ |  | ------------- |  | ----- | ----- |  | ----- | - |  | ----- | - |  | ----- | -
|                              |  | Years ended December 31, | 
|                              |  | 2005                     |  | 2006          |  | 2005  |       |  | 2006  |   |  | 2005  |   |  | 2006  |  
|                              |  | Broadcasting asset       |  | Customer Base |  |       | Total | 
|                              |  | EUR                      |  | EUR           |  | EUR   |       |  | EUR   |   |  | EUR   |   |  | EUR   |  
|                              |  | (in thousands)           | 
|Beginning of year             |  | 2,525                    |  | 2,525         |  | 1,240 |       |  | 1,240 |   |  | 3,765 |   |  | 3,765 |  
|Acquisition value (cost)      |  |                         |  |              |  |      |       |  |      |   |  |      |   |  |      |  
|                              |  |                          |  |               |  |       |       |  |       |   |  |       |   |  |       |  
|End of year                   |  | 2,525                    |  | 2,525         |  | 1,240 |       |  | 1,240 |   |  | 3,765 |   |  | 3,765 |  
|                              |  |                          |  |               |  |      
|Accumulated amortization, beg |  |                         |  |              |  | (298  | )     |  | (422  | ) |  | (298  | ) |  | (422  | )
|Amortization                  |  |                         |  |              |  | (124  | )     |  | (124  | ) |  | (124  | ) |  | (124  | )
|                              |  |                          |  |               |  |       |       |  |       |   |  |       |   |  |       |  
|Accumulated amortization, end |  |                         |  |              |  | (422  | )     |  | (546  | ) |  | (422  | ) |  | (546  | )
|                              |  |                          |  |               |  |       |       |  |       |   |  |       |   |  |       |  
|Net book value                |  | 2,525                    |  | 2,525         |  | 818   |       |  | 694   |   |  | 3,343 |   |  | 3,219 |  
|                              |  |                          |  |               |  |       |       |  |       |   |  |       |   |  |       |  

Broadcasting asset is deemed to have an indefinite life and is not subject to amortization. The
estimated amortization expense for customer base for the five years ended December 31, 2007 to 2011 is EUR 124 thousand per year.

8.
Borrowings

Short- and long-term borrowings are comprised of the following:



|                                         |  |                |  |      
|---------------------------------------- |  | -------------- |  | -----
|                                         |  | December 31,  
|                                         |  | 2005           |  | 2006 
|                                         |  | EUR            |  | EUR  
|                                         |  | (in thousands)
|Short-term borrowings:                   |  |                |  |      
|Banks                                    |  | 1,400          |  | 1,350
|Non-institutional debt                   |  | 2,453          |  | 2,052
|                                         |  |                |  |      
|                                         |  | 3,853          |  | 3,402
|                                         |  |                |  |      
|Current portion of long-term borrowings: |  |                |  |      
|Banks                                    |  | 502            |  | 408  
|Non-institutional debt                   |  | 1,009          |  |     
|                                         |  |                |  |      
|                                         |  | 1,511          |  | 408  
|                                         |  |                |  |      
|Long-term borrowings:                    |  |                |  |      
|Banks                                    |  | 555            |  | 132  
|Non-institutional debt                   |  |               |  |     
|                                         |  |                |  |      
|                                         |  | 555            |  | 132  
|                                         |  |                |  |      



F - 13



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Banks

In May 2003 Euro 1.65 million of a 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. The balance outstanding on the loan as of
December 31, 2006 was EUR 0.5 million.

The Companys Spanish subsidiary has existing bank line of credit agreements under which
this subsidiary may borrow up to EUR 1.4 million. Borrowings under the lines of credit during 2006 were charged at interest rates of EURIBOR+1.25-1.50%. At December 31, 2005 and 2006 the borrowings outstanding under these agreements amounted to
EUR 1.4 million and EUR 1.3 million, respectively.

Non-institutional debt

In December 2001 the groups holding company, Private Media Group, Inc., borrowed $ 4.0 million from Commerzbank AG pursuant to a Note
originally due on December 20, 2002. The Note bore interest at an annual rate of 7%, payable quarterly, with the entire principal amount and accrued interest originally due on December 20, 2002. The Note is guaranteed by Slingsby
Enterprises Limited, an affiliate of Berth Milton, Privates Chairman, Chief Executive Officer and principal shareholder, and the guaranty is secured by 4,950,000 shares of Private Media Group, Inc. Common Stock. In December 2002 Commerzbank AG
agreed to extend the maturity date of the Note to March 20, 2003. In April 2003 the Note was acquired by Consipio Holding b.v. from Commerzbank AG, and Consipio and Private reached an agreement-in-principle with Consipio to extend the maturity
of the Note for five years, with interest on the Note being increased to 9.9% per annum. However, Consipio and Private have been unable to reach final agreement on other terms and conditions relating to the restructured Note. Accordingly, in
December 2003 Consipio notified Private and Slingsby Enterprises 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 the guaranty agreement from Slingsby Enterprises Limited.
As of December 31, 2006 the outstanding principal under the Note was EUR 2.1 million.

Convertible notes

Effective September 2003, pursuant to securities purchase agreements entered into 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 August 31, 2006, the aggregate principal amount of $2.25 million had been converted into common stock by all investors and
there was no outstanding principal balance due and payable under the convertible note agreements.



F - 14



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



9. Accrued other liabilities

Accrued other liabilities are comprised of the following:



|                          |  |                |  |      
|------------------------- |  | -------------- |  | -----
|                          |  | December 31,  
|                          |  | 2005           |  | 2006 
|                          |  | EUR            |  | EUR  
|                          |  | (in thousands)
|Accrued expenses          |  | 27             |  | 21   
|Deferred income           |  | 373            |  | 411  
|Taxes and social security |  | 939            |  | 517  
|Other                     |  | 343            |  | 105  
|                          |  |                |  |      
|                          |  | 1,682          |  | 1,054
|                          |  |                |  |      

10. Income taxes

Following is a summary of income before income taxes of U.S. and international operations:



|              |  |                          |   |  |        |   |  |        |  
|------------- |  | ------------------------ | - |  | ------ | - |  | ------ | -
|              |  | Years ended December 31, |  
|              |  | 2004                     |   |  | 2005   |   |  | 2006   |  
|              |  | EUR                      |   |  | EUR    |   |  | EUR    |  
|              |  | (in thousands)           |  
|USA           |  | (2,329                   | ) |  | (2,042 | ) |  | (1,410 | )
|International |  | 164                      |   |  | 1,537  |   |  | 1,165  |  
|              |  |                          |   |  |        |   |  |        |  
|              |  | (2,165                   | ) |  | (505   | ) |  | (245   | )
|              |  |                          |   |  |        |   |  |        |  

The provision for income taxes consisted of the following in the years ended December 31,
2004, 2005, and 2006:



|                               |  |                          |   |  |      |   |  |      |  
|------------------------------ |  | ------------------------ | - |  | ---- | - |  | ---- | -
|                               |  | Years ended December 31, |  
|                               |  | 2004                     |   |  | 2005 |   |  | 2006 |  
|                               |  | EUR                      |   |  | EUR  |   |  | EUR  |  
|                               |  | (in thousands)           |  
|Current                        |  |                          |   |  |      |   |  |      |  
|Federal                        |  |                         |   |  |     |   |  |     |  
|State                          |  | 1                        |   |  | (1   | ) |  | 1    |  
|Foreign                        |  | (607                     | ) |  | (56  | ) |  | 165  |  
|                               |  |                          |   |  |      |   |  |      |  
|Current tax expense            |  | 606                      |   |  | (57  | ) |  | 166  |  
|                               |  |                          |  
|Deferred                       |  |                          |   |  |      |   |  |      |  
|Federal                        |  | (595                     | ) |  | (495 | ) |  | (570 | )
|State                          |  | (98                      | ) |  | (81  | ) |  | (94  | )
|Foreign                        |  | (29                      | ) |  | 79   |   |  | (226 | )
|                               |  |                          |   |  |      |   |  |      |  
|Deferred tax expense/(benefit) |  | (722                     | ) |  | (498 | ) |  | (890 | )
|                               |  |                          |   |  |      |   |  |      |  
|Income tax expense/(benefit)   |  | (1,327                   | ) |  | (555 | ) |  | (724 | )
|                               |  |                          |   |  |      |   |  |      |  

A reconciliation of income taxes determined using the United States corporate statutory rate of
35% to actual income taxes provided is as follows:



F - 15



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



|                                      |  |                          |    |  |        |    |  |         |   
|------------------------------------- |  | ------------------------ | -- |  | ------ | -- |  | ------- | --
|                                      |  | Years ended December 31, |   
|                                      |  | 2004                     |    |  | 2005   |    |  | 2006    |   
|US federal statutory income tax rate  |  | 35.00                    | %  |  | 35.00  | %  |  | 35.00   | % 
|                                      |  |                          |   
|Aggregate effect of foreign tax rates |  | 30.47                    | %  |  | 95.34  | %  |  | 253.77  | % 
|                                      |  |                          |   
|Permanent differences                 |  |                          |    |  |        |    |  |         |   
|Items not deductible for tax purposes |  | 3.91                     | %  |  | 13.22  | %  |  | (15.78  | )%
|Prior period adjustments              |  | 140.12                   | %  |  | (14.68 | )% |  | 249.10  | % 
|Other                                 |  | (36.46                   | )% |  | (16.60 | )% |  | 126.02  | % 
|                                      |  |                          |   
|Movement in valuation allowances      |  | (111.73                  | )% |  | 63.53  | %  |  | (353.44 | )%
|                                      |  |                          |    |  |        |    |  |         |   
|Total tax provision                   |  | 61.31                    | %  |  | 175.82 | %  |  | 294.67  | % 
|                                      |  |                          |    |  |        |    |  |         |   

In line with prior years, the Company has recognized a deferred tax asset for the Subpart F income
that has been previously taxed at the US federal and state levels and not included in the US parent companys financial income. This portion of the deferred tax asset was offset in part by the recognition of a valuation allowance.

Deferred tax assets and liabilities reflect the future tax consequences of events that have already been recognized in the consolidated financial
statements or income tax returns. At December 31, deferred tax assets and liabilities consisted of the following:



|                                   |  |                |   |  |        |  
|---------------------------------- |  | -------------- | - |  | ------ | -
|                                   |  | December 31,   |  
|                                   |  | 2005           |   |  | 2006   |  
|                                   |  | EUR            |   |  | EUR    |  
|                                   |  | (in thousands) |  
|Deferred Tax Assets:               |  |                |   |  |        |  
|Provisions for sales returns       |  | 103            |   |  | 26     |  
|Provision for bad debts            |  | 52             |   |  | 58     |  
|Differences in fixed assets        |  | 51             |   |  | 149    |  
|Deferred expenses/revenues         |  | 192            |   |  | 9      |  
|NOL carryforwards                  |  | 3,067          |   |  | 3,475  |  
|Investment in subsidiaries         |  | 1,218          |   |  | 1,195  |  
|Other                              |  | 104            |   |  | 128    |  
|                                   |  |                |   |  |        |  
|                                   |  | 4,787          |   |  | 5,040  |  
|Less: Valuation allowance          |  | (1,952         | ) |  | (1,313 | )
|                                   |  |                |   |  |        |  
|                                   |  | 2,836          |   |  | 3,727  |  
|Deferred Tax Liabilities:          |  |                |   |  |        |  
|Deferred expenses/revenues         |  |                |   |  |        |  
|Spanish leasing benefits           |  | (14            | ) |  | (15    | )
|Investment Incentives              |  | (8             | ) |  | (10    | )
|Swedish Tax Reserves               |  | (30            | ) |  | (30    | )
|                                   |  |                |   |  |        |  
|Net deferred tax asset/(liability) |  | 2,783          |   |  | 3,672  |  
|                                   |  |                |   |  |        |  



F - 16



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Net Operating Loss Carryforward

The companys operating loss carry-forwards are described in the table below:



|              |  |                       
|------------- |  | ----------------------
|              |  | Year ended December 31
|              |  | 2006                  
|              |  | EUR                   
|              |  | (in thousands)        
|United States |  | 6,817                 
|Sweden        |  | 10                    
|Cyprus        |  | 1,030                 
|Spain         |  | 3,672                 
|Holland       |  | 648                   
|Italy         |  | 20                    
|Canada        |  | 126                   
|              |  |                       
|              |  | 12,323                
|              |  |                       

Cyprus, the United States, and Spain are the jurisdictions in which nearly all of the NOLs have
been generated. NOLs in Cyprus post-2000 may be carried forward indefinitely. The NOLs in the United States may be carried back 2 years and carried forward for 20 years, while the NOLs in Spain may only be carried forward for 15 years.

No provision has been made for United States federal and state taxes or foreign taxes that may result from future remittances of undistributed
earnings of the Companys foreign subsidiaries because it is expected that all such earnings will be permanently reinvested in these foreign operations.

11. Related party transactions

The Company has short-term loans receivable from an entity controlled by the Companys
principal shareholder of EUR 5.9 million and EUR 6.4 million at December 31, 2005 and 2006 respectively. The loans bear interest at a rate of EURIBOR+1% payable annually.

In May 2003 Euro 1.65 million of a 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.

12. Shareholders equity

Retained Earnings

The Company is a holding company with no significant operations of its own. Accordingly, the retained
earnings of the Company represent the accumulated earnings of its foreign subsidiaries, principally Cine Craft Ltd, Milcap Media Ltd. and Fraserside Holdings Ltd. The ability of the Company to pay dividends is dependent on the transfer of
accumulated earnings from these subsidiaries. The Company is not currently aware of any significant restrictions that would inhibit its ability to pay dividends should it choose to do so, although the Companys current intention is to re-invest
the unremitted earnings of its foreign subsidiaries. In addition the Company is restricted from payment of dividends under the terms of its short-term note agreement (Note 8).

Common Stock

The Company is
authorized to issue 100,000,000 shares of common stock. Holders of common stock are entitled to one vote per share. The common stock is not redeemable and has no conversion or pre-emptive rights.



F - 17



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



In June, 2000, the Companys shareholders and board of directors approved an increase in the
Companys authorized capital stock, consisting of an increase in the number of authorized common shares from 50,000,000 to 100,000,000. This increase was effected in August 2001 upon the filing of a Certificate of Amendment of the
Companys articles of incorporation with the Nevada Secretary of State.

During 2000 the Companys Board of Directors authorized
the repurchase of up to 10% of the Companys outstanding common shares. Such purchases may be made from time to time in the open market for an indefinite period of time. As of December 31, 2006 no shares had been repurchased.

Preferred Stock

The Company is
authorized to issue 10,000,000 shares of preferred stock with relative rights, preferences and limitations determined at the time of issuance. The Company has issued 7,000,000 shares of $4.00 Series A convertible preferred stock. The Series A
convertible preferred stock is non-voting and provides for a 5% annual stock dividend beginning in 1998 to be paid quarterly in common stock at the average closing price of the Companys common stock for the twenty consecutive days prior to the
quarterly record date. Each preferred share is convertible at any time into common shares on a one-for-three basis (post-split). Additionally, at any time the common stock of the Company has a closing price of less than $1.33 per share for twenty
consecutive days the preferred stock may be converted at the option of the holder thereof into common stock at a 20% discount to the five day average closing price prior to the date of conversion. In accordance with the terms of the Series A
Preferred Stock Agreement, 346,448 shares of common stock were issued in 2003 with respect to dividends on preferred shares relating to 2002 and 2003. On March 18, 2003 and August 8, 2003, Slingsby Enterprises Limited converted 5,350,000
and 1,650,000 shares of $4.00 Series A convertible preferred stock into 16,050,000 and 4,950,000 shares of common stock, respectively. Accordingly, as of August 8, 2003, no shares of Series A Preferred Stock remained outstanding

Common Stock Warrants

The Company
has issued warrants in connection with the issuance of a convertible note, see convertible notes below.

Convertible notes

Effective September 2003, pursuant to securities purchase agreements entered into 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, Series A Warrants exercisable for an aggregate of 337,500 shares of our common stock, and Series B Warrants
exercisable for an aggregate of 225,000 shares of our common stock. The securities purchase agreements each provided for the sale of one-half of the convertible notes ($1.125 million aggregate principal amount) and the issuance of all of the Series
A and B Warrants as of the first closing, September 19, 2003, and obligated each of the investors to purchase, and for us to sell and issue to these investors, the remaining convertible notes ($1.125 million aggregate principal amount)
immediately following the registration with the SEC of the common stock issuable under the convertible notes and the warrants (the second closing), which financing was completed effective October 27, 2003. As of August 31, 2006, the
aggregate principal amount of $2.25 million had been converted into 1,125,000 shares of common stock by the investors and there was no outstanding principal balance due and payable under the convertible note agreements.

In connection with the sale of the convertible notes, effective as of September 19, 2003 we issued to the four investors Series A Warrants
exercisable for an aggregate of 337,500 shares of our common stock, and Series B Warrants exercisable for an aggregate of 225,000 shares of our common stock. The Series A Warrants have an exercise price of $2.00 per share, and are exercisable at any
time from September 19, 2003, through September 19, 2008. The Series B Warrants have an exercise price of $1.00 per share, are exercisable only upon the occurrence of specified events, and expire on September 19, 2004. Events which
entitle the holders of the Series B Warrants to exercise the warrants include the following: (i) a material adverse change in our business, as defined in the securities purchase agreements; or (ii) the market price of our
common stock on March 19, 2004, is less than $2.37, with the market price being defined as the arithmetic average of the five lowest daily volume-weighted average prices of our common stock during the 15 consecutive trading days
immediately preceding March 19, 2004. On March 19, 2004 the Market Price was greater than $2.37. In addition to anti-dilution provisions providing for proportionate adjustments in the event of stock splits, stock



F - 18



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



dividends, reverse stock splits and similar events, the exercise price of the warrants is subject to downward adjustment upon the issuance by us of common
stock or securities convertible into common stock at a price per share of less than the then current exercise price. Payment of the exercise price of the warrants may be made, at the option of the warrant holder, either in cash or by a
cashless exercise. Upon a cashless exercise, in lieu of paying the exercise price in cash, the warrant holder would receive shares of common stock with a value equal to the difference between the market price (the average of the closing
prices of the common stock for the five trading days immediately preceding the exercise date) at the time of exercise and the then current exercise price multiplied by the number of shares so exercised. During 2004 the equivalent of 145,000 Series A
warrants were exercised of which 100,000 were converted into 38,987 shares of commons stock through a cashless conversion.

13. Earnings (loss) per
share

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



|                                                                                             |  |                          |   |  |            |   |  |            |  
|-------------------------------------------------------------------------------------------- |  | ------------------------ | - |  | ---------- | - |  | ---------- | -
|                                                                                             |  | Years ended December 31, |  
|                                                                                             |  | 2004                     |   |  | 2005       |   |  | 2006       |  
|Numerator: (EUR in thousands)                                                                |  |                          |   |  |            |   |  |            |  
|Income (loss) from continuing operations                                                     |  | (837                     | ) |  | 64         |   |  | 1,130      |  
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Loss on discontinued operations                                                              |  |                         |   |  | (14        | ) |  | (651       | )
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Net income (loss)                                                                            |  | (837                     | ) |  | 50         |   |  | 479        |  
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Denominator:                                                                                 |  |                          |   |  |            |   |  |            |  
|Denominator for basic earnings per share  weighted average shares outstanding               |  | 50,136,203               |   |  | 51,720,180 |   |  | 52,858,131 |  
|                                                                                             |  |                          |  
|Effect of dilutive securities:                                                               |  |                          |   |  |            |   |  |            |  
|Common stock warrants, convertible notes, options and other dilutive securities              |  | n/a                      |   |  | 1,435,131  |   |  | 624,963    |  
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Denominator for diluted earnings per share  weighted average shares and assumed conversions |  | n/a                      |   |  | 53,155,311 |   |  | 53,483,094 |  
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Earnings (loss) per share from continuing operations (in EUR)                                |  |                          |   |  |            |   |  |            |  
|Basic                                                                                        |  | (0.02                    | ) |  | 0.00       |   |  | 0.02       |  
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Diluted                                                                                      |  | (0.02                    | ) |  | 0.00       |   |  | 0.02       |  
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Earnings (loss) per share on discontinued operations (in EUR)                                |  |                          |   |  |            |   |  |            |  
|Basic                                                                                        |  |                         |   |  | 0.00       |   |  | (0.01      | )
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Diluted                                                                                      |  |                         |   |  | 0.00       |   |  | (0.01      | )
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Earnings (loss) per share (in EUR)                                                           |  |                          |   |  |            |   |  |            |  
|Basic                                                                                        |  | (0.02                    | ) |  | 0.00       |   |  | 0.01       |  
|                                                                                             |  |                          |   |  |            |   |  |            |  
|Diluted                                                                                      |  | (0.02                    | ) |  | 0.00       |   |  | 0.01       |  
|                                                                                             |  |                          |   |  |            |   |  |            |  

For 2004 diluted impact of potentially dilutive securities is anti-dilutive therefore diluted and
basic loss per share is EUR 0.02. The equivalent of 2,240,959 common shares derived from dilutive securities such as options, warrants and convertible notes is excluded from the diluted earnings per share for 2004 as they are anti-dilutive.

14. Commitments and contingent liabilities

The Company leases certain property and equipment under non-cancelable operating leases. Certain of these leases contain



F - 19



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



renewal options. Rental payments under these leases are charged to operations on a straight-line basis with any differential recognized as deferred rent in
the balance sheet. The rental payments under these leases are charged to operations as incurred. Rental expense for the years ended December 31, 2004, 2005 and 2006 amounted to EUR 967 thousand, EUR 651 thousand and EUR
692 thousand, respectively.

Future minimum payments under non-cancelable leases as of December 31, 2006 are as follows:



|     |  |                  
|---- |  | -----------------
|Year |  | EUR(in thousands)
|2007 |  | 605              
|2008 |  | 97               
|2009 |  | 59               
|2010 |  | 57               
|2011 |  | 57               
|     |  |                  
|     |  | 875              
|     |  |                  

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.



F - 20



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



15. Operations by geographical area

The Company operates in one business segment, which is the acquisition, refinement and distribution of video and photo rights for adult feature magazines,
movies and the Internet.

Information concerning net sales from the Companys geographic locations is summarized as follows:



|             |  |                          |   |  |         |   |  |         |  
|------------ |  | ------------------------ | - |  | ------- | - |  | ------- | -
|             |  | Years ended December 31, |  
|             |  | 2004                     |   |  | 2005    |   |  | 2006    |  
|             |  | EUR                      |   |  | EUR     |   |  | EUR     |  
|Net Sales    |  | (in thousands)           |  
|USA          |  | 5,486                    |   |  | 1,774   |   |  | 1,160   |  
|Gibraltar    |  | 1,276                    |   |  | 1,276   |   |  | 1,046   |  
|Cyprus       |  | 13,614                   |   |  | 10,201  |   |  | 13,865  |  
|Sweden       |  | 23,690                   |   |  | 19,554  |   |  | 13,909  |  
|Spain        |  | 26,763                   |   |  | 23,754  |   |  | 18,835  |  
|France       |  | 1,698                    |   |  | 1,081   |   |  | 827     |  
|Benelux      |  | 3,072                    |   |  | 2,437   |   |  | 2,034   |  
|Canada       |  | 1,206                    |   |  | 495     |   |  | 708     |  
|             |  |                          |   |  |         |   |  |         |  
|Eliminations |  | (41,193                  | ) |  | (32,799 | ) |  | (23,186 | )
|             |  |                          |   |  |         |   |  |         |  
|Total        |  | 35,612                   |   |  | 27,772  |   |  | 29,197  |  
|             |  |                          |   |  |         |   |  |         |  

Eliminations principally relates to inter-group revenue arising from trademark, license and
distribution agreements between the Companys subsidiaries in the USA and Europe.

Information on the Companys long-lived assets
held in different geographic locations is summarized as follows:



|                  |  |                |  |       
|----------------- |  | -------------- |  | ------
|                  |  | December 31,  
|                  |  | 2005           |  | 2006  
|                  |  | EUR            |  | EUR   
|                  |  | (in thousands)
|Long-lived assets |  |                |  |       
|USA               |  | 320            |  | 282   
|Cyprus            |  | 18,486         |  | 18,737
|Sweden            |  | 4,753          |  | 4,831 
|Spain             |  | 1,147          |  | 983   
|France            |  | 14             |  | 12    
|Benelux           |  | 69             |  | 49    
|Gibraltar         |  | 19             |  | 19    
|Canada            |  | 485            |  | 489   
|                  |  |                |  |       
|Total             |  | 25,294         |  | 25,401
|                  |  |                |  |       

One customer accounted for 9 %, 8% and 14% of consolidated revenues for the years ended
December 31, 2004, 2005 and 2006, respectively.

The following table illustrates our net sales by product group for the periods
indicated.



F - 21



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



|                           |  |                          |  |        |  |       
|-------------------------- |  | ------------------------ |  | ------ |  | ------
|                           |  | Years ended December 31,
|                           |  | 2004                     |  | 2005   |  | 2006  
|                           |  | EUR                      |  | EUR    |  | EUR   
|Net sales by product group |  | (in thousands)          
|Magazines                  |  | 5,121                    |  | 3,739  |  | 2,275 
|Video                      |  | 2,130                    |  | 270    |  |      
|DVDs                       |  | 19,488                   |  | 15,087 |  | 12,571
|Internet                   |  | 4,859                    |  | 4,098  |  | 4,326 
|Broadcasting               |  | 3,463                    |  | 3,574  |  | 8,057 
|Wireless                   |  | 551                      |  | 1,006  |  | 1,968 
|                           |  |                          |  |        |  |       
|Total                      |  | 35,612                   |  | 27,774 |  | 29,197
|                           |  |                          |  |        |  |       

16. Stock-based compensation

The Company has an Employee Stock Option Plan, see below. On adoption of SFAS 123(R), the Company reviewed the Employee Stock Option Plan for potential forfeitures and estimated that out of the nonvested options
outstanding at December 31, 2006 there would be none. The compensation cost charged against income for the twelve month period ended December 31, 2006 was EUR 67 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.

At December 31, 2006, options for 2,148,278 shares were available for future grant under
the Plan. Share options become exercisable on their respective vesting dates with vesting terms determined by management and approved by the Companys compensation committee. Options granted under the Plan generally expire 5-10 years following
the date of grant, certain options grants may have shorter lives.

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 twelve-month periods ended December 31,
2004, 2005 and 2006 grants for 603,000, 121,000 and 21,000 shares, respectively, were made. The following assumptions were used in calculating the fair value:



F - 22



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



|                            |  |      |      |   |      |   |           |      |  |   |          
|--------------------------- |  | ---- | ---- | - | ---- | - | --------- | ---- |  | - | ---------
|                            |  | 2004 |      |   | 2005 |   |           | 2006
|Expected volatility         |  |      | 70.0 | % |      |   | 70.0      | %    |  |   | 51%-62%  
|Expected dividend yield     |  |      |     |   |      |   |          |      |  |   |         
|Expected term (in years)    |  |      | 2.71 |   |      |   | 2.5       |      |  |   | 2.5      
|Risk-free interest rate     |  |      | 4.0  | % |      |   | 4.2%-4.6% |      |  |   | 4.7%-5.1%
|Weighted average fair value |  | $    | 0.75 |   |      | $ | 0.75      |      |  | $ | 1.57     

A summary of stock option activity for the year ended December 31, 2006 is a follows:



|                              |  |                  |  |                                         |  |                                           |  |                                               
|----------------------------- |  | ---------------- |  | --------------------------------------- |  | ----------------------------------------- |  | ----------------------------------------------
|                              |  | Number of Shares |  | Weighted- Average Exercise Price in USD |  | Weighted- Average Remaining Life in Years |  | Aggregate Intrinsic Value14 inThousands of USD
|Outstanding January 1, 2006   |  | 2,740,186        |  | 5.22                                    |  |                                           |  |                                               
|Granted                       |  | 21,000           |  | 4.14                                    |  |                                           |  |                                               
|Exercised                     |  | 33,750           |  | 2.91                                    |  |                                           |  |                                               
|Forfeited                     |  | 15,500           |  | 2.16                                    |  |                                           |  |                                               
|                              |  |                  |  |                                         |  |                                           |  |                                               
|Outstanding December 31, 2006 |  | 2,711,936        |  | 5.22                                    |  | 2.2                                       |  | 753                                           
|                              |  |                  |  |                                         |  |                                           |  |                                               
|Exercisable December 31, 2006 |  | 2,610,936        |  | 5.24                                    |  | 2.2                                       |  | 718                                           
|                              |  |                  |  |                                         |  |                                           |  |                                               

During the twelve months ended December 31, 2005 and 2006, the aggregate intrinsic value,
determined as of the date of option exercise, of options exercised under our stock option plan was USD 6.5 million and USD 42 thousand, respectively.

As of December 31, 2006, outstanding stock options consist of the following:



|                     |  |                     |  |                               |  |                               |  |                    |  |                              
|-------------------- |  | ------------------- |  | ----------------------------- |  | ----------------------------- |  | ------------------ |  | -----------------------------
|                     |  | Options Outstanding |  | Options Exercisable          
|Exercise price range |  | Optionsoutstanding  |  | Weightedaverageexercise price |  | Weightedaverageremaining life |  | Optionsexercisable |  | Weightedaverageexercise price
|1.19 - 3.77          |  | 483,000             |  | 2.47                          |  | 2.2                           |  | 440,000            |  | 2.40                         
|4.17 - 6.00          |  | 1728,436            |  | 4.92                          |  | 2.3                           |  | 1.670,436          |  | 4.89                         
|7.16 - 11.71         |  | 500,500             |  | 8.92                          |  | 2.0                           |  | 500,500            |  | 8.92                         
|                     |  |                     |  |                               |  |                               |  |                    |  |                              
|1.19  11.71         |  | 2,711,936           |  | 5.22                          |  | 2.2                           |  | 2,610,936          |  | 5.24                         
|                     |  |                     |  |                               |  |                               |  |                    |  |                              

As of December 31, 2006, there was USD 38 thousand of total unrecognized compensation
cost related to nonvested option granted under the Plan. The cost is expected to be recognized over a weighted-average period of 0.5 years. The total fair value of all shares vested and outstanding at December 31, 2005 and 2006, was USD
6.6 million and USD 6.6 million, respectively.

---

|14 | 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 December 31, 2006.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F - 23



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



17. Selected quarterly financial data (unaudited)

Selected quarterly financial data for the years ended December 31, 2006 and 2005 is summarized as follows:



|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|--------------------------------------------------- |  | ------------------------------------- | - |  | ------------- | - |  | ------------- | - |  | ------------- | - |  | ---------- | -
|                                                    |  | For the year 2006                     |  
|                                                    |  | First Quarter                         |   |  | SecondQuarter |   |  | Third Quarter |   |  | FourthQuarter |   |  | Total      |  
|                                                    |  | EUR                                   |   |  | EUR           |   |  | EUR           |   |  | EUR           |   |  | EUR        |  
|                                                    |  | (in thousands, except per share data) |  
|Net sales                                           |  | 6,394                                 |   |  | 7,665         |   |  | 7,772         |   |  | 7,366         |   |  | 29,197     |  
|Gross profit                                        |  | 2,811                                 |   |  | 3,860         |   |  | 4,645         |   |  | 3,737         |   |  | 15,053     |  
|Income (loss) from continuing operations            |  | (436                                  | ) |  | 683           |   |  | 1,111         |   |  | (231          | ) |  | 1,128      |  
|Loss on discontinued operations (Note 19)           |  | (66                                   | ) |  | (163          | ) |  | (134          | ) |  | (287          | ) |  | (651       | )
|Net income (loss)                                   |  | (502                                  | ) |  | 520           |   |  | 978           |   |  | (518          | ) |  | 477        |  
|                                                    |  |                                       |   |  |              
|Income (loss) per share from continuing operations: |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | (0.01                                 | ) |  | 0.01          |   |  | 0.02          |   |  | 0.00          |   |  | 0.02       |  
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | (0.01                                 | ) |  | 0.01          |   |  | 0.02          |   |  | 0.00          |   |  | 0.02       |  
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Loss per share from discontinued operations:        |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | 0.00                                  |   |  | 0.00          |   |  | 0.00          |   |  | (0.01         | ) |  | (0.01      | )
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | 0.00                                  |   |  | 0.00          |   |  | 0.00          |   |  | (0.01         | ) |  | (0.01      | )
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Net income (loss) per share:                        |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | (0.01                                 | ) |  | 0.01          |   |  | 0.02          |   |  | (0.01         | ) |  | 0.01       |  
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | (0.01                                 | ) |  | 0.01          |   |  | 0.02          |   |  | (0.01         | ) |  | 0.01       |  
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Weighted average shares outstanding:                |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | 52,488,883                            |   |  | 52,751,892    |   |  | 53,037,036    |   |  | 53,148,522    |   |  | 52,858,131 |  
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | n/a                                   |   |  | 53,560,034    |   |  | 53,549,826    |   |  | n/a           |   |  | 53,483,094 |  
|                                                    |  |                                       |   |  |               |   |  |               |   |  |               |   |  |            |  



F - 24



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|--------------------------------------------------- |  | ------------------------------------- |  | ------------- | - |  | ------------- | - |  | ------------- | - |  | ---------- | -
|                                                    |  | For the year 2005                     | 
|                                                    |  | First Quarter                         |  | SecondQuarter |   |  | Third Quarter |   |  | FourthQuarter |   |  | Total      |  
|                                                    |  | EUR                                   |  | EUR           |   |  | EUR           |   |  | EUR           |   |  | EUR        |  
|                                                    |  | (in thousands, except per share data) | 
|Net sales                                           |  | 7,438                                 |  | 7,083         |   |  | 6,295         |   |  | 6,956         |   |  | 27,772     |  
|Gross profit                                        |  | 2,965                                 |  | 2,878         |   |  | 3,163         |   |  | 4,169         |   |  | 13,175     |  
|Income (loss) from continuing operations            |  | 670                                   |  | (641          | ) |  | (73           | ) |  | 108           |   |  | 64         |  
|Loss on discontinued operations (Note 19)           |  |                                      |  |              |   |  |              |   |  | (14           | ) |  | (14        | )
|Net income (loss)                                   |  | 670                                   |  | (641          | ) |  | (73           | ) |  | 94            |   |  | 50         |  
|                                                    |  |                                       |  |               |  
|Income (loss) per share from continuing operations: |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | 0.01                                  |  | (0.01         | ) |  | 0.00          |   |  | 0.00          |   |  | 0.00       |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | 0.01                                  |  | (0.01         | ) |  | 0.00          |   |  | 0.00          |   |  | 0.00       |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Loss per share from discontinued operations:        |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | 0.00                                  |  | 0.00          |   |  | 0.00          |   |  | 0.00          |   |  | 0.00       |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | 0.00                                  |  | 0.00          |   |  | 0.00          |   |  | 0.00          |   |  | 0.00       |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Net income (loss) per share:                        |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | 0.01                                  |  | (0.01         | ) |  | 0.00          |   |  | 0.00          |   |  | 0.00       |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | 0.01                                  |  | (0.01         | ) |  | 0.00          |   |  | 0.00          |   |  | 0.00       |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Weighted average shares outstanding:                |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Basic                                               |  | 50,382,898                            |  | 52,161,157    |   |  | 52,152,232    |   |  | 52,182,053    |   |  | 51,720,180 |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  
|Diluted                                             |  | 53,157,264                            |  | n/a           |   |  | 53,257,429    |   |  | 53,187,430    |   |  | 53,155,311 |  
|                                                    |  |                                       |  |               |   |  |               |   |  |               |   |  |            |  

---

|(i) | In the first quarter of 2005, the company reported a non-recurring event of gain on sale of building of EUR 1,279 thousand, included in operating profit, which had an impact on
net income of EUR 1,186 thousand. The gain on sale of building had no impact on gross profit.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

18. Recent accounting pronouncements

In March 2006, the FASBs Emerging Issues Task Force (EITF) issued Issue 06-3, How Sales Taxes Collected From Customers and
Remitted to Governmental Authorities Should Be Presented in the Income Statement (EITF 06-3). A consensus was reached that entities may adopt a policy of presenting sales taxes in the income statement on either a gross or net basis. If taxes are
significant, an entity should disclose its policy of presenting taxes and the amounts of taxes. The guidance is effective beginning on January 1, 2007. The Company is currently evaluating the impact of adopting EITF 06-3 but it is not expected
to have a material impact to the Companys results of operations and net income.

In July 2006, the FASB issued FASB Interpretation
No. 48, Accounting for Uncertainty in Tax Positions- an interpretation of FASB Statement No. 109 (FIN 48), which clarifies the accounting for uncertainties in tax positions. This Interpretation requires that the Company
recognize in its financial statements the impact of a tax position, if that position is more likely than not of being sustained on audit, based on technical merits of the position. The provisions of FIN 48 are effective beginning on January 1,
2007. The Company is currently evaluating the impact of adopting FIN 48 on its financial statements but it is not expected to have a material impact.



F - 25



---

PRIVATE MEDIA GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair
Value Measurements, (FAS 157). FAS 157 provides enhanced guidance for using fair value to measure assets and liabilities. We are required to adopt FAS 157 effective at the beginning of 2008. The Company is currently evaluating the impact
of adopting FAS 157 on its financial statements but it is not expected to have a material impact.

19. Discontinued operations

In November 2006, the Company discontinued its operations with respect to the publishing and distribution of a monthly print publication. The publication
was a non-adult entertainment publication and eight issues were published and distributed in Spain.

The loss on discontinued operations
consist of the following:



|                                             |  |                         |   |  |      |  
|-------------------------------------------- |  | ----------------------- | - |  | ---- | -
|                                             |  | Years endedDecember 31, |  
|                                             |  | 2005                    |   |  | 2006 |  
|                                             |  | EUR                     |   |  | EUR  |  
|                                             |  | (in thousands)          |  
|Net sales                                    |  |                        |   |  | 83   |  
|Cost of sales                                |  |                        |   |  | 419  |  
|                                             |  |                         |   |  |      |  
|Gross profit (loss)                          |  |                        |   |  | (336 | )
|Selling, general and administrative expenses |  | 22                      |   |  | 566  |  
|                                             |  |                         |   |  |      |  
|Operating loss                               |  | (22                     | ) |  | (902 | )
|Income benefit                               |  | 8                       |   |  | 251  |  
|                                             |  |                         |   |  |      |  
|Loss on discontinued operations              |  | (14                     | ) |  | (651 | )
|                                             |  |                         |   |  |      |  



F - 26



---

SCHEDULE II

PRIVATE MEDIA GROUP, INC.

VALUATION AND QUALIFYING ACCOUNTS

(in thousands)



|                                                                            |  |                |  |                      |  |            |  |               |   |  |              
|--------------------------------------------------------------------------- |  | -------------- |  | -------------------- |  | ---------- |  | ------------- | - |  | -------------
|                                                                            |  |                |  | Additions charged to |  |            |  |               |  
|                                                                            |  | Openingbalance |  | Costs andexpenses    |  | Revenue(a) |  | Deductions(b) |   |  | Endingbalance
|                                                                            |  | EUR            |  | EUR                  |  | EUR        |  | EUR           |   |  | EUR          
|Description                                                                 |  |                |  |                      |  |            |  |               |   |  |              
|Allowance deducted in the balance sheet from the asset to which it applies: |  |                |  |                      |  |            |  |               |   |  |              
|                                                                            |  |                |  |                      | 
|Year ended December 31, 2006:                                               |  |                |  |                      |  |            |  |               |   |  |              
|Allowance for magazine returns                                              |  | 1,611          |  |                     |  | 4,012      |  | (4,821        | ) |  | 802          
|                                                                            |  |                |  |                      |  |            |  |               |   |  |              
|Allowance for doubtful accounts                                             |  | 961            |  | 209                  |  |           |  | (46           | ) |  | 1,124        
|                                                                            |  |                |  |                      |  |            |  |               |   |  |              
|                                                                            |  |                |  |                      | 
|Year ended December 31, 2005:                                               |  |                |  |                      |  |            |  |               |   |  |              
|Allowance for magazine returns                                              |  | 1,658          |  |                     |  | 5,307      |  | (5,354        | ) |  | 1,611        
|                                                                            |  |                |  |                      |  |            |  |               |   |  |              
|Allowance for doubtful accounts                                             |  | 930            |  | 246                  |  |           |  | (215          | ) |  | 961          
|                                                                            |  |                |  |                      |  |            |  |               |   |  |              
|                                                                            |  |                |  |                      | 
|Year ended December 31, 2004:                                               |  |                |  |                      |  |            |  |               |   |  |              
|Allowance for magazine returns                                              |  | 2,191          |  |                     |  | 6,229      |  | (6,762        | ) |  | 1,658        
|                                                                            |  |                |  |                      |  |            |  |               |   |  |              
|Allowance for doubtful accounts                                             |  | 2,024          |  | 1,649                |  |           |  | (2,743        | ) |  | 930          
|                                                                            |  |                |  |                      |  |            |  |               |   |  |              

---

Notes:

|(a) | Represents provisions for expected returns of magazines from national distribution networks which are charged to net revenues.
|--- | ------------------------------------------------------------------------------------------------------------------------------

|(b) | Represents settlements on returns provisions previously recorded, and write-offs less recoveries on doubtful accounts. The write-off in 2004 relates primarily to one specific
receivable from an Internet billing service provider provided for in 2003 and 2004, which has been written off completely after collection attempts failed.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------